LEVI STRAUSS & CO (LEVI)

revenue: 6282000000; averageDilutedShares: 399749260; totalDebt: 1039200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6032000000; averageDilutedShares: 402368603; totalDebt: 999500000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 5842100000; averageDilutedShares: 401723167; totalDebt: 1021900000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 6168600000; averageDilutedShares: 403844782; totalDebt: 996200000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 5763900000; averageDilutedShares: 409778169; totalDebt: 1026600000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 4452600000; averageDilutedShares: 397315117; totalDebt: 1564331000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 5763087000; averageDilutedShares: 408365902; totalDebt: 1014366000; periodEndShares: No positive common shares on the exact fiscal-end date

revenue: 5575440000; averageDilutedShares: 388607361; totalDebt: 1052154000; periodEndShares: 37602843

revenue: 4904030000; averageDilutedShares: 384338330; totalDebt: 1077311000; periodEndShares: 37521447

revenue: 4552739000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1045178000; periodEndShares: 37470158

revenue: 4494493000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1152541000; periodEndShares: 37460145

revenue: 4753992000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1209624000; periodEndShares: 37430283

revenue: 4681691000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1545877000; periodEndShares: 37446087

revenue: 4610193000; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1729211000; periodEndShares: 37392343

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: 1972372000; periodEndShares: 37354021

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; averageDilutedShares: No positive shares on the exact annual duration; totalDebt: No supported complete debt aggregate or non-overlapping borrowing components; leases excluded; periodEndShares: 37322358

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; 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":308200000,"capex":{"accession":"0000094845-26-000008","end":"2025-11-30","filed":"2026-01-28","form":"10-K","start":"2024-12-02","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-26-000008","end":"2025-11-30","filed":"2026-01-28","form":"10-K","start":"2024-12-02","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6282000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2024-12-02","end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"netIncome":{"value":578100000,"tag":"ProfitLoss","unit":"USD","start":"2024-12-02","end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"operatingIncome":{"value":677600000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2024-12-02","end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingAssets":{"value":6375500000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingCurrentLiabilities":{"value":2010500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingCapitalEmployed":{"value":4365000000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1970500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingTotalEquity":{"value":1970500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingCash":{"value":690000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingBorrowings":{"value":999500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":2280000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"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":6848800000,"tag":"Assets","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":2032500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":4816300000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2278600000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingTotalEquity":{"value":2278600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCash":{"value":757900000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingBorrowings":{"value":1039200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":2559900000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":132000000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2024-12-02","end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"pretaxIncome":{"value":634000000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2024-12-02","end":"2025-11-30","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":2419950000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4590650000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.906080865966253; cashConversion: 53.312575678948285; roce: 14.760436975156024

Calculation inputs: {"original":{"fcfTotal":{"value":670900000,"capex":{"accession":"0000094845-26-000008","end":"2024-12-01","filed":"2026-01-28","form":"10-K","start":"2023-11-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-26-000008","end":"2024-12-01","filed":"2026-01-28","form":"10-K","start":"2023-11-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6032000000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2023-11-27","end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"netIncome":{"value":210600000,"tag":"ProfitLoss","unit":"USD","start":"2023-11-27","end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"operatingIncome":{"value":262700000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2023-11-27","end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingAssets":{"value":6053600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"openingCurrentLiabilities":{"value":1787500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"openingCapitalEmployed":{"value":4266100000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":2046400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"openingTotalEquity":{"value":2046400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingCash":{"value":398800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"openingBorrowings":{"value":1021900000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-11-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6375500000,"tag":"Assets","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCurrentLiabilities":{"value":2010500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCapitalEmployed":{"value":4365000000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1970500000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingTotalEquity":{"value":1970500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCash":{"value":690000000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingBorrowings":{"value":999500000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":2280000000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"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":210600000,"tag":"NetIncomeLoss","unit":"USD","start":"2023-11-27","end":"2024-12-01","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":7200000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2023-11-27","end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"pretaxIncome":{"value":217600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2023-11-27","end":"2024-12-01","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4315550000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 11.122347480106102; cashConversion: 318.5660018993352; roce: 6.087288989815899

Calculation inputs: {"original":{"fcfTotal":{"value":121900000,"capex":{"accession":"0000094845-26-000008","end":"2023-11-26","filed":"2026-01-28","form":"10-K","start":"2022-11-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-26-000008","end":"2023-11-26","filed":"2026-01-28","form":"10-K","start":"2022-11-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5842100000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2022-11-28","end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"netIncome":{"value":249600000,"tag":"ProfitLoss","unit":"USD","start":"2022-11-28","end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"operatingIncome":{"value":354400000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2022-11-28","end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingAssets":{"value":6037800000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingCurrentLiabilities":{"value":1981600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingCapitalEmployed":{"value":4056200000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1903700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingTotalEquity":{"value":1903700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-11-27","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"openingCash":{"value":429600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingBorrowings":{"value":996200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-11-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6053600000,"tag":"Assets","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"closingCurrentLiabilities":{"value":1787500000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"closingCapitalEmployed":{"value":4266100000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":2046400000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"closingTotalEquity":{"value":2046400000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCash":{"value":398800000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"closingBorrowings":{"value":1021900000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2023-11-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":249600000,"tag":"NetIncomeLoss","unit":"USD","start":"2022-11-28","end":"2023-11-26","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":15700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2022-11-28","end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"pretaxIncome":{"value":266300000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2022-11-28","end":"2023-11-26","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Pretax income less tax does not reconcile to consolidated net income; accounting scopes differ"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4161150000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 2.0865784563769876; cashConversion: 48.83814102564102; roce: 8.516876344279826

Calculation inputs: {"original":{"fcfTotal":{"value":-39000000,"capex":{"accession":"0000094845-25-000005","end":"2022-11-27","filed":"2025-01-29","form":"10-K","start":"2021-11-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-25-000005","end":"2022-11-27","filed":"2025-01-29","form":"10-K","start":"2021-11-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":6168600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"netIncome":{"value":569100000,"tag":"ProfitLoss","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"operatingIncome":{"value":646500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"openingAssets":{"value":5900100000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"openingCurrentLiabilities":{"value":1869600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"openingCapitalEmployed":{"value":4030500000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":1665700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-11-28","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"openingCash":{"value":810300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingBorrowings":{"value":1026600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-11-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":6037800000,"tag":"Assets","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"closingCurrentLiabilities":{"value":1981600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"closingCapitalEmployed":{"value":4056200000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1903700000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"closingTotalEquity":{"value":1903700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-11-27","filed":"2026-01-28","accession":"0000094845-26-000008","form":"10-K"},"closingCash":{"value":429600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"closingBorrowings":{"value":996200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-11-27","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2022-11-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":569100000,"tag":"NetIncomeLoss","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":80500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"pretaxIncome":{"value":649600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"effectiveTaxRate":{"value":0.12392241379310345,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":566384159.4827586,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4043350000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":566384159.4827586,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":646500000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"effectiveTaxRate":{"value":0.12392241379310345,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":80500000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"pretaxIncome":{"value":649600000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2021-11-29","end":"2022-11-27","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"averageInvestedCapital":{"value":2176150000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1882000000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1026600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":1665700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"openingCash":{"value":810300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"closingInvestedCapital":{"value":2470300000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":996200000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2022-11-27","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":1903700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2022-11-27","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"closingCash":{"value":429600000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2022-11-27","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"}}}}; fcfMargin: -0.6322342184612392; cashConversion: -6.852925672113865; roce: 15.98921686225531

Calculation inputs: {"original":{"fcfTotal":{"value":570400000,"capex":{"accession":"0000094845-24-000010","end":"2021-11-28","filed":"2024-01-25","form":"10-K","start":"2020-11-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-24-000010","end":"2021-11-28","filed":"2024-01-25","form":"10-K","start":"2020-11-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5763900000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2020-11-30","end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"netIncome":{"value":553500000,"tag":"ProfitLoss","unit":"USD","start":"2020-11-30","end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"operatingIncome":{"value":686200000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2020-11-30","end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingAssets":{"value":5641241000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-29","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"openingCurrentLiabilities":{"value":1548882000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-29","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"openingCapitalEmployed":{"value":4092359000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1299475000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-29","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingTotalEquity":{"value":1299500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-11-29","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"openingCash":{"value":1497200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"openingBorrowings":{"value":1564331000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-11-29","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-11-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5900100000,"tag":"Assets","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"closingCurrentLiabilities":{"value":1869600000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"closingCapitalEmployed":{"value":4030500000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":1665700000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2021-11-28","filed":"2025-01-29","accession":"0000094845-25-000005","form":"10-K"},"closingCash":{"value":810300000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"closingBorrowings":{"value":1026600000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2021-11-28","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2021-11-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":553500000,"tag":"NetIncomeLoss","unit":"USD","start":"2020-11-30","end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":26700000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2020-11-30","end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"pretaxIncome":{"value":580200000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2020-11-30","end":"2021-11-28","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"effectiveTaxRate":{"value":0.046018614270941054,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":654622026.8872802,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":4061429500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 9.896077308766634; cashConversion: 103.05329719963868; roce: 16.895529024940604

Calculation inputs: {"original":{"fcfTotal":{"value":339200000,"capex":{"accession":"0000094845-23-000006","end":"2020-11-29","filed":"2023-01-25","form":"10-K","start":"2019-11-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-23-000006","end":"2020-11-29","filed":"2023-01-25","form":"10-K","start":"2019-11-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4452600000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2019-11-25","end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"netIncome":{"value":-127100000,"tag":"ProfitLoss","unit":"USD","start":"2019-11-25","end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"operatingIncome":{"value":-85100000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2019-11-25","end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"openingAssets":{"value":4232418000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingCurrentLiabilities":{"value":1167204000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingCapitalEmployed":{"value":3065214000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":1563531000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingTotalEquity":{"value":1571600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-11-24","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"openingCash":{"value":934237000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"openingBorrowings":{"value":1014366000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-11-24"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":5641241000,"tag":"Assets","unit":"USD","start":null,"end":"2020-11-29","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"closingCurrentLiabilities":{"value":1548882000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2020-11-29","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"closingCapitalEmployed":{"value":4092359000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1299475000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2020-11-29","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"closingTotalEquity":{"value":1299500000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2020-11-29","filed":"2024-01-25","accession":"0000094845-24-000010","form":"10-K"},"closingCash":{"value":1497200000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"closingBorrowings":{"value":1564331000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2020-11-29","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2020-11-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":-127100000,"tag":"NetIncomeLoss","unit":"USD","start":"2019-11-25","end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":-62600000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2019-11-25","end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"pretaxIncome":{"value":-189700000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2019-11-25","end":"2020-11-29","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"effectiveTaxRate":{"value":null,"inputNames":["incomeTaxExpense","pretaxIncome"],"reason":"Positive pretax income required"},"nopat":{"value":null,"inputNames":["operatingIncome","effectiveTaxRate"],"reason":"Positive pretax income required"},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":3578786500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 7.618020931590531; cashConversion: Positive net income required; zero or negative denominator is unavailable; roce: -2.3779010008001316

Calculation inputs: {"original":{"fcfTotal":{"value":236832000,"capex":{"accession":"0000094845-22-000010","end":"2019-11-24","filed":"2022-01-26","form":"10-K","start":"2018-11-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-22-000010","end":"2019-11-24","filed":"2022-01-26","form":"10-K","start":"2018-11-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5763087000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2018-11-26","end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"netIncome":{"value":394980000,"tag":"ProfitLoss","unit":"USD","start":"2018-11-26","end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"operatingIncome":{"value":566675000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2018-11-26","end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"openingAssets":{"value":3542660000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"openingCurrentLiabilities":{"value":1052199000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"openingCapitalEmployed":{"value":2490461000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":660113000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"openingTotalEquity":{"value":667459000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-11-25","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"openingCash":{"value":713120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingBorrowings":{"value":1052154000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-11-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":4232418000,"tag":"Assets","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"closingCurrentLiabilities":{"value":1167204000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"closingCapitalEmployed":{"value":3065214000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":1563531000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"closingTotalEquity":{"value":1571600000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2019-11-24","filed":"2023-01-25","accession":"0000094845-23-000006","form":"10-K"},"closingCash":{"value":934237000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"closingBorrowings":{"value":1014366000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2019-11-24","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2019-11-24"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":394612000,"tag":"NetIncomeLoss","unit":"USD","start":"2018-11-26","end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":82604000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2018-11-26","end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"pretaxIncome":{"value":477584000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2018-11-26","end":"2019-11-24","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"effectiveTaxRate":{"value":0.17296224329123253,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":468661620.7829408,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2777837500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.109464250669824; cashConversion: 59.96050432933313; roce: 20.399861402979834

Calculation inputs: {"original":{"fcfTotal":{"value":260958000,"capex":{"accession":"0000094845-21-000009","end":"2018-11-25","filed":"2021-01-27","form":"10-K","start":"2017-11-27","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-21-000009","end":"2018-11-25","filed":"2021-01-27","form":"10-K","start":"2017-11-27","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":5575440000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2017-11-27","end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"netIncome":{"value":285244000,"tag":"ProfitLoss","unit":"USD","start":"2017-11-27","end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"operatingIncome":{"value":540411000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2017-11-27","end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingAssets":{"value":3357838000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingCurrentLiabilities":{"value":879070000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingCapitalEmployed":{"value":2478768000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":696910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingTotalEquity":{"value":702388000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-11-26","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"openingCash":{"value":633622000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"openingBorrowings":{"value":1077311000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-11-26"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3542660000,"tag":"Assets","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"closingCurrentLiabilities":{"value":1052199000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"closingCapitalEmployed":{"value":2490461000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":660113000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"closingTotalEquity":{"value":667459000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2018-11-25","filed":"2022-01-26","accession":"0000094845-22-000010","form":"10-K"},"closingCash":{"value":713120000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"closingBorrowings":{"value":1052154000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2018-11-25","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2018-11-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":283142000,"tag":"NetIncomeLoss","unit":"USD","start":"2017-11-27","end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":214778000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2017-11-27","end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"pretaxIncome":{"value":500022000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2017-11-27","end":"2018-11-25","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"effectiveTaxRate":{"value":0.4295371003675838,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":308284426.05325365,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2484614500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 4.680491584520683; cashConversion: 91.48588576797408; roce: 21.750295669609912

Calculation inputs: {"original":{"fcfTotal":{"value":407323000,"capex":{"accession":"0000094845-20-000008","end":"2017-11-26","filed":"2020-01-30","form":"10-K","start":"2016-11-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-20-000008","end":"2017-11-26","filed":"2020-01-30","form":"10-K","start":"2016-11-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4904030000,"tag":"RevenueFromContractWithCustomerExcludingAssessedTax","unit":"USD","start":"2016-11-28","end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"netIncome":{"value":284556000,"tag":"ProfitLoss","unit":"USD","start":"2016-11-28","end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"operatingIncome":{"value":480067000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2016-11-28","end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"openingAssets":{"value":2987096000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"openingCurrentLiabilities":{"value":761743000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"openingCapitalEmployed":{"value":2225353000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":509555000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"openingTotalEquity":{"value":511775000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-11-27","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"openingCash":{"value":375563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingBorrowings":{"value":1045178000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-11-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3357838000,"tag":"Assets","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"closingCurrentLiabilities":{"value":879070000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"closingCapitalEmployed":{"value":2478768000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":696910000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"closingTotalEquity":{"value":702388000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2017-11-26","filed":"2021-01-27","accession":"0000094845-21-000009","form":"10-K"},"closingCash":{"value":633622000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"closingBorrowings":{"value":1077311000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2017-11-26","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2017-11-26"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":281403000,"tag":"NetIncomeLoss","unit":"USD","start":"2016-11-28","end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":64225000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2016-11-28","end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"pretaxIncome":{"value":348781000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2016-11-28","end":"2017-11-26","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"effectiveTaxRate":{"value":0.1841413379742589,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":391666820.3027114,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2352060500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 8.305883120617125; cashConversion: 143.14335315368504; roce: 20.410486890111883

Calculation inputs: {"original":{"fcfTotal":{"value":203600000,"capex":{"accession":"0000094845-19-000006","end":"2016-11-27","filed":"2019-02-05","form":"10-K","start":"2015-11-30","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-19-000006","end":"2016-11-27","filed":"2019-02-05","form":"10-K","start":"2015-11-30","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4552739000,"tag":"SalesRevenueNet","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"netIncome":{"value":291209000,"tag":"ProfitLoss","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"operatingIncome":{"value":462207000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingAssets":{"value":2884395000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingCurrentLiabilities":{"value":846167000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingCapitalEmployed":{"value":2038228000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":330268000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingTotalEquity":{"value":331863000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-11-29","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingCash":{"value":318571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-29","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"openingBorrowings":{"value":1152541000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-11-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2987096000,"tag":"Assets","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"closingCurrentLiabilities":{"value":761743000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"closingCapitalEmployed":{"value":2225353000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":509555000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"closingTotalEquity":{"value":511775000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-11-27","filed":"2020-01-30","accession":"0000094845-20-000008","form":"10-K"},"closingCash":{"value":375563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"closingBorrowings":{"value":1045178000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-11-27","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2016-11-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":291052000,"tag":"NetIncomeLoss","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":116051000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"pretaxIncome":{"value":407260000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"effectiveTaxRate":{"value":0.2849555566468595,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":330498547.028925,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2131790500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":330498547.028925,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":462207000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"effectiveTaxRate":{"value":0.2849555566468595,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":116051000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"pretaxIncome":{"value":407260000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2015-11-30","end":"2016-11-27","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"averageInvestedCapital":{"value":1173611500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1165833000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1152541000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":331863000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingCash":{"value":318571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingInvestedCapital":{"value":1181390000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1045178000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2016-11-27","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":511775000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2016-11-27","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingCash":{"value":375563000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2016-11-27","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"}}}}; fcfMargin: 4.472033209019889; cashConversion: 69.9154215700751; roce: 21.68163334999382

Calculation inputs: {"original":{"fcfTotal":{"value":113753000,"capex":{"accession":"0000094845-18-000013","end":"2015-11-29","filed":"2018-02-07","form":"10-K","start":"2014-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-18-000013","end":"2015-11-29","filed":"2018-02-07","form":"10-K","start":"2014-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4494493000,"tag":"SalesRevenueNet","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"netIncome":{"value":209891000,"tag":"ProfitLoss","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"operatingIncome":{"value":431047000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"openingAssets":{"value":2906901000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingCurrentLiabilities":{"value":877297000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingCapitalEmployed":{"value":2029604000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":153243000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingTotalEquity":{"value":154455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"openingCash":{"value":298255000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"openingBorrowings":{"value":1209624000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":2884395000,"tag":"Assets","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingCurrentLiabilities":{"value":846167000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingCapitalEmployed":{"value":2038228000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":330268000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingTotalEquity":{"value":331863000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-11-29","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"closingCash":{"value":318571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-29","filed":"2019-02-05","accession":"0000094845-19-000006","form":"10-K"},"closingBorrowings":{"value":1152541000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-11-29","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2015-11-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":209436000,"tag":"NetIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":100507000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"pretaxIncome":{"value":310398000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"effectiveTaxRate":{"value":0.323800411085123,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":291473804.202991,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2033916000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":291473804.202991,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":431047000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"effectiveTaxRate":{"value":0.323800411085123,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":100507000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"pretaxIncome":{"value":310398000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2014-12-01","end":"2015-11-29","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"averageInvestedCapital":{"value":1115828500,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1065824000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1209624000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":154455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingCash":{"value":298255000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingInvestedCapital":{"value":1165833000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1152541000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2015-11-29","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":331863000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2015-11-29","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingCash":{"value":318571000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2015-11-29","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"}}}}; fcfMargin: 2.5309417547207214; cashConversion: 54.19622565998542; roce: 21.192959787916514

Calculation inputs: {"original":{"fcfTotal":{"value":159513000,"capex":{"accession":"0000094845-17-000012","end":"2014-11-30","filed":"2017-02-09","form":"10-K","start":"2013-11-25","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-17-000012","end":"2014-11-30","filed":"2017-02-09","form":"10-K","start":"2013-11-25","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4753992000,"tag":"SalesRevenueNet","unit":"USD","start":"2013-11-25","end":"2014-11-30","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"netIncome":{"value":104309000,"tag":"ProfitLoss","unit":"USD","start":"2013-11-25","end":"2014-11-30","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"operatingIncome":{"value":313851000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2013-11-25","end":"2014-11-30","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingAssets":{"value":3127418000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"openingCurrentLiabilities":{"value":785478000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"openingCapitalEmployed":{"value":2341940000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":171666000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"openingTotalEquity":{"value":174976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-11-24","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingCash":{"value":489258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-24","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"openingBorrowings":{"value":1545877000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-11-24"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":2906901000,"tag":"Assets","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingCurrentLiabilities":{"value":877297000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingCapitalEmployed":{"value":2029604000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":153243000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingTotalEquity":{"value":154455000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"closingCash":{"value":298255000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2014-11-30","filed":"2018-02-07","accession":"0000094845-18-000013","form":"10-K"},"closingBorrowings":{"value":1209624000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2014-11-30","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":106078000,"tag":"NetIncomeLoss","unit":"USD","start":"2013-11-25","end":"2014-11-30","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":49545000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2013-11-25","end":"2014-11-30","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"pretaxIncome":{"value":153854000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2013-11-25","end":"2014-11-30","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"effectiveTaxRate":{"value":0.3220260766700898,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":212782793.81101567,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2185772000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: 3.3553485155212712; cashConversion: 152.92352529503685; roce: 14.358816930585624

Calculation inputs: {"original":{"fcfTotal":{"value":319497000,"capex":{"accession":"0000094845-16-000047","end":"2013-11-24","filed":"2016-02-11","form":"10-K","start":"2012-11-26","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-16-000047","end":"2013-11-24","filed":"2016-02-11","form":"10-K","start":"2012-11-26","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4681691000,"tag":"SalesRevenueNet","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"netIncome":{"value":228136000,"tag":"ProfitLoss","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"operatingIncome":{"value":465507000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingAssets":{"value":3170077000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingCurrentLiabilities":{"value":796880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingCapitalEmployed":{"value":2373197000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-106921000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingTotalEquity":{"value":-101508000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-11-25","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingCash":{"value":406134000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-25","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"openingBorrowings":{"value":1729211000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-11-25"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3127418000,"tag":"Assets","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"closingCurrentLiabilities":{"value":785478000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"closingCapitalEmployed":{"value":2341940000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":171666000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"closingTotalEquity":{"value":174976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-11-24","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingCash":{"value":489258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-24","filed":"2017-02-09","accession":"0000094845-17-000012","form":"10-K"},"closingBorrowings":{"value":1545877000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-11-24","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2013-11-24"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":229193000,"tag":"NetIncomeLoss","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":94477000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"pretaxIncome":{"value":322613000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"effectiveTaxRate":{"value":0.2928493272124806,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":329183588.2372998,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2357568500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":329183588.2372998,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":465507000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"effectiveTaxRate":{"value":0.2928493272124806,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":94477000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"pretaxIncome":{"value":322613000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2012-11-26","end":"2013-11-24","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"averageInvestedCapital":{"value":1226582000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1221569000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1729211000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":-101508000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingCash":{"value":406134000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingInvestedCapital":{"value":1231595000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1545877000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2013-11-24","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":174976000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2013-11-24","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingCash":{"value":489258000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2013-11-24","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"}}}}; fcfMargin: 6.824393151961545; cashConversion: 140.04672651400918; roce: 19.745216310788

Calculation inputs: {"original":{"fcfTotal":{"value":447121000,"capex":{"accession":"0000094845-15-000008","end":"2012-11-25","filed":"2015-02-12","form":"10-K","start":"2011-11-28","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-15-000008","end":"2012-11-25","filed":"2015-02-12","form":"10-K","start":"2011-11-28","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":4610193000,"tag":"SalesRevenueNet","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"netIncome":{"value":140959000,"tag":"ProfitLoss","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"operatingIncome":{"value":333979000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"openingAssets":{"value":3279555000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"openingCurrentLiabilities":{"value":872261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"openingCapitalEmployed":{"value":2407294000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-165592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"openingTotalEquity":{"value":-156831000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-11-27","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"openingCash":{"value":204542000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingBorrowings":{"value":1972372000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingInvestedCapital":{"value":null,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-11-27"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3170077000,"tag":"Assets","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingCurrentLiabilities":{"value":796880000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingCapitalEmployed":{"value":2373197000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-106921000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingTotalEquity":{"value":-101508000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-11-25","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingCash":{"value":406134000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-25","filed":"2016-02-11","accession":"0000094845-16-000047","form":"10-K"},"closingBorrowings":{"value":1729211000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-11-25","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2012-11-25"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":143850000,"tag":"NetIncomeLoss","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":54922000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"pretaxIncome":{"value":195881000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"effectiveTaxRate":{"value":0.28038451917235463,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":240336458.67133617,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2390245500,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{"roic":{"nopat":{"value":240336458.67133617,"inputNames":["operatingIncome","effectiveTaxRate"]},"operatingIncome":{"value":333979000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"effectiveTaxRate":{"value":0.28038451917235463,"inputNames":["incomeTaxExpense","pretaxIncome"]},"incomeTaxExpense":{"value":54922000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"pretaxIncome":{"value":195881000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2011-11-28","end":"2012-11-25","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"averageInvestedCapital":{"value":1416284000,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"openingInvestedCapital":{"value":1610999000,"inputNames":["openingBorrowings","openingTotalEquity","openingCash"]},"openingBorrowings":{"value":1972372000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"openingTotalEquity":{"value":-156831000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"openingCash":{"value":204542000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"closingInvestedCapital":{"value":1221569000,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"]},"closingBorrowings":{"value":1729211000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2012-11-25","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingTotalEquity":{"value":-101508000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2012-11-25","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"closingCash":{"value":406134000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2012-11-25","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"}}}}; fcfMargin: 9.698531059328753; cashConversion: 317.19932746401435; roce: 13.97258147750932

Calculation inputs: {"original":{"fcfTotal":{"value":-128732000,"capex":{"accession":"0000094845-14-000009","end":"2011-11-27","filed":"2014-02-11","form":"10-K","start":"2010-11-29","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0000094845-14-000009","end":"2011-11-27","filed":"2014-02-11","form":"10-K","start":"2010-11-29","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":135112000,"tag":"ProfitLoss","unit":"USD","start":"2010-11-29","end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"operatingIncome":{"value":336393000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2010-11-29","end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingAssets":{"value":3135249000,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"openingCurrentLiabilities":{"value":759525000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"openingCapitalEmployed":{"value":2375724000,"inputNames":["openingAssets","openingCurrentLiabilities"]},"openingParentEquity":{"value":-219609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"openingTotalEquity":{"value":-208801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-11-28","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"openingCash":{"value":269726000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-28","filed":"2013-02-07","accession":"0000094845-13-000003","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 2010-11-28"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3279555000,"tag":"Assets","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"closingCurrentLiabilities":{"value":872261000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"closingCapitalEmployed":{"value":2407294000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-165592000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"closingTotalEquity":{"value":-156831000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2011-11-27","filed":"2015-02-12","accession":"0000094845-15-000008","form":"10-K"},"closingCash":{"value":204542000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingBorrowings":{"value":1972372000,"components":[{"tag":"DebtLongtermAndShorttermCombinedAmount","unit":"USD","start":null,"end":"2011-11-27","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"}],"leasePolicy":"excludes_all_leases"},"closingInvestedCapital":{"value":null,"inputNames":["closingBorrowings","closingTotalEquity","closingCash"],"reason":"Exact complete borrowings, consolidated equity and cash missing, ambiguous or from different filings at 2011-11-27"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":137953000,"tag":"NetIncomeLoss","unit":"USD","start":"2010-11-29","end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":67715000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2010-11-29","end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"pretaxIncome":{"value":202827000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2010-11-29","end":"2011-11-27","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"effectiveTaxRate":{"value":0.33385594620045655,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":224086196.68978983,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":2391509000,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: -95.27799159216059; roce: 14.066139830542138

Calculation inputs: {"original":{"fcfTotal":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":149446000,"tag":"ProfitLoss","unit":"USD","start":"2009-11-30","end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"operatingIncome":{"value":381361000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2009-11-30","end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"openingAssets":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCapitalEmployed":{"value":null,"inputNames":["openingAssets","openingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-11-29"},"openingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-208801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-11-29","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"openingCash":{"value":204542000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-29","filed":"2015-02-12","accession":"0000094845-15-000008","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 2009-11-29"},"openingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingCommonEquity":{"value":null,"inputNames":["openingParentEquity","openingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"closingAssets":{"value":3135249000,"tag":"Assets","unit":"USD","start":null,"end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"closingCurrentLiabilities":{"value":759525000,"tag":"LiabilitiesCurrent","unit":"USD","start":null,"end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"closingCapitalEmployed":{"value":2375724000,"inputNames":["closingAssets","closingCurrentLiabilities"]},"closingParentEquity":{"value":-219609000,"tag":"StockholdersEquity","unit":"USD","start":null,"end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"closingTotalEquity":{"value":-208801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2010-11-28","filed":"2013-02-07","accession":"0000094845-13-000003","form":"10-K"},"closingCash":{"value":269726000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2010-11-28","filed":"2013-02-07","accession":"0000094845-13-000003","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 2010-11-28"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":156503000,"tag":"NetIncomeLoss","unit":"USD","start":"2009-11-30","end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":86152000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2009-11-30","end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"pretaxIncome":{"value":235598000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2009-11-30","end":"2010-11-28","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"effectiveTaxRate":{"value":0.3656737323746381,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":241907299.7478756,"inputNames":["operatingIncome","effectiveTaxRate"]},"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; Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-11-29

Calculation inputs: {"original":{"fcfTotal":{"value":305845000,"capex":{"accession":"0001193125-12-043484","end":"2009-11-29","filed":"2012-02-07","form":"10-K","start":"2008-12-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD"},"ocf":{"accession":"0001193125-12-043484","end":"2009-11-29","filed":"2012-02-07","form":"10-K","start":"2008-12-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD"}},"revenue":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"netIncome":{"value":150712000,"tag":"ProfitLoss","unit":"USD","start":"2008-12-01","end":"2009-11-29","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"operatingIncome":{"value":378088000,"tag":"OperatingIncomeLoss","unit":"USD","start":"2008-12-01","end":"2009-11-29","filed":"2012-02-07","accession":"0001193125-12-043484","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"openingTotalEquity":{"value":-331535000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2008-11-30","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"openingCash":{"value":210812000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2008-11-30","filed":"2012-02-07","accession":"0001193125-12-043484","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":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCurrentLiabilities":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCapitalEmployed":{"value":null,"inputNames":["closingAssets","closingCurrentLiabilities"],"reason":"Exact assets/current-liabilities balance missing, conflicting or from different filings at 2009-11-29"},"closingParentEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingTotalEquity":{"value":-208801000,"tag":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","unit":"USD","start":null,"end":"2009-11-29","filed":"2014-02-11","accession":"0000094845-14-000009","form":"10-K"},"closingCash":{"value":204542000,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","start":null,"end":"2009-11-29","filed":"2015-02-12","accession":"0000094845-15-000008","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 2009-11-29"},"closingPreferredEquity":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingPreferredShares":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"closingCommonEquity":{"value":null,"inputNames":["closingParentEquity","closingPreferredShares"],"reason":"Common equity scope requires explicit preferred carrying value or zero preferred shares; absence is not zero"},"commonNetIncome":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"parentNetIncome":{"value":151875000,"tag":"NetIncomeLoss","unit":"USD","start":"2008-12-01","end":"2009-11-29","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"preferredDividends":{"value":null,"reason":"Missing or conflicting matching SEC fact","conflict":false},"incomeTaxExpense":{"value":39213000,"tag":"IncomeTaxExpenseBenefit","unit":"USD","start":"2008-12-01","end":"2009-11-29","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"pretaxIncome":{"value":189925000,"tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","start":"2008-12-01","end":"2009-11-29","filed":"2012-02-07","accession":"0001193125-12-043484","form":"10-K"},"effectiveTaxRate":{"value":0.20646571014874293,"inputNames":["incomeTaxExpense","pretaxIncome"]},"nopat":{"value":300025792.5812821,"inputNames":["operatingIncome","effectiveTaxRate"]},"averageInvestedCapital":{"value":null,"inputNames":["openingInvestedCapital","closingInvestedCapital"]},"averageCapitalEmployed":{"value":null,"inputNames":["openingCapitalEmployed","closingCapitalEmployed"]},"averageCommonEquity":{"value":null,"inputNames":["openingCommonEquity","closingCommonEquity"]}},"recovered":{}}; fcfMargin: Net-sales scope cannot be confirmed as consolidated total revenue; cashConversion: 202.9334094166357; 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 2009-11-29

revenue: 6282000000; operatingIncome: 677600000; netIncome: 578100000

revenue: 6032000000; operatingIncome: 262700000; netIncome: 210600000

revenue: 5842100000; operatingIncome: 354400000; netIncome: 249600000

revenue: 6168600000; operatingIncome: 646500000; netIncome: 569100000

revenue: 5763900000; operatingIncome: 686200000; netIncome: 553500000

revenue: 4452600000; operatingIncome: -85100000; netIncome: -127100000

revenue: 5763087000; operatingIncome: 566675000; netIncome: 394980000

revenue: 5575440000; operatingIncome: 540411000; netIncome: 285244000

revenue: 4904030000; operatingIncome: 480067000; netIncome: 284556000

revenue: 4552739000; operatingIncome: 462207000; netIncome: 291209000

revenue: 4494493000; operatingIncome: 431047000; netIncome: 209891000

revenue: 4753992000; operatingIncome: 313851000; netIncome: 104309000

revenue: 4681691000; operatingIncome: 465507000; netIncome: 228136000

revenue: 4610193000; operatingIncome: 333979000; netIncome: 140959000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 336393000; netIncome: 135112000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 381361000; netIncome: 149446000

revenue: Net-sales scope cannot be confirmed as consolidated total revenue; operatingIncome: 378088000; netIncome: 150712000