{ "ticker": { "uuid": "43d2f256-b618-4dc2-92e8-ccfe67c93f32", "symbol": "MLKN", "name": "MillerKnoll Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/43d2f256-b618-4dc2-92e8-ccfe67c93f32/", "api_url": "https://sharemaestro.com/factors/api/tickers/43d2f256-b618-4dc2-92e8-ccfe67c93f32/" }, "ticker_metadata": { "id": 7156, "uuid": "43d2f256-b618-4dc2-92e8-ccfe67c93f32", "symbol": "MLKN", "name": "MillerKnoll Inc", "asset_type": "equity", "market_cap": 1126816000, "stock_exchange_id": 2, "industry": "Furnishings, Fixtures & Appliances", "sector": "Consumer Cyclical", "description": "MillerKnoll Inc. is a distinguished leader in the furniture design and manufacturing industry, celebrated for its extensive brand portfolio that serves both commercial and residential markets. The company distinguishes itself through a strong commitment to sustainability and innovative design, effectively meeting the dynamic demands of modern workspaces and living environments. By capitalizing on trends in collaborative design and environmental stewardship, MillerKnoll is poised for sustained growth and aims to deliver significant long-term value for its investors and stakeholders.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "43d2f256-b618-4dc2-92e8-ccfe67c93f32", "symbol": "MLKN", "name": "MillerKnoll Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Furnishings, Fixtures & Appliances", "page_url": "https://sharemaestro.com/factors/ticker/43d2f256-b618-4dc2-92e8-ccfe67c93f32/", "api_url": "https://sharemaestro.com/factors/api/tickers/43d2f256-b618-4dc2-92e8-ccfe67c93f32/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.79, "quality": 0.16, "momentum": 0.18, "coverage": 0.97, "confidence": 0.956, "delta": null }, "headline_factors": { "price": 14.78, "market_cap": 1021297822.64, "pe_ratio": 94.5646, "earnings_yield": 0.0106, "ebitda_to_ev": 0.1446, "shareholder_yield": 0.0499, "roe": 0.0081, "piotroski_f_score": 5, "momentum_12_1": -0.0149, "volatility_252d": 0.4984 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.421325+00:00", "batch_id": "" }, "size": { "price_close": 14.78, "market_cap": 1021297822.64, "market_cap_usd": 1021297822.64, "enterprise_value": 2228497822.64, "shares_outstanding": 69099988, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 94.5646, "pb_ratio": 0.7647, "ptbv_ratio": null, "ps_ratio": 0.2688, "pcf_ratio": 4.9578, "pfcf_ratio": 3.1042, "ev_ebitda": 6.9144, "ev_ebit": 10.3941, "ev_sales": 0.5866, "ev_fcf": 6.7735, "earnings_yield": 0.0106, "fcf_yield": 0.1476, "price_to_sales": 0.2688, "price_to_book": 0.7647, "price_to_cashflow": 4.9578, "ebitda_to_ev": 0.1446, "sales_yield": 1.7049 }, "yield": { "dividend_yield": 0.0499, "buyback_yield": 0, "shareholder_yield": 0.0499, "debt_paydown_yield": null, "total_yield": 0.0499 }, "quality": { "gross_margin": 0.3869, "operating_margin": 0.0564, "net_margin": 0.0028, "ebitda_margin": 0.0848, "fcf_margin": 0.0866, "roe": 0.0081, "roa": 0.0027, "roic": 0.0097, "roc_greenblatt": null, "asset_turnover": 0.9615, "cash_conversion": 30.463, "accruals_ratio": -0.0494, "sbc_to_revenue": 0.0036, "piotroski_f_score": 5, "altman_z_score": 1.7601, "earnings_stability_5y": 5.7365, "revenue_stability_5y": 0.2134, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.372, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9117, "net_debt_to_ebitda": 3.7456, "debt_to_assets": 0.3497, "interest_coverage": 3.0938, "current_ratio": 1.6449, "quick_ratio": 0.9239, "net_debt": 1207200000, "local_beta": 0.0013, "volatility_252d": 0.4984, "volatility_60d": 1.0708, "max_drawdown_12m": -0.3529, "risk_adjusted_momentum": -0.03 }, "growth": { "revenue_growth_1y": 0.0562, "revenue_growth_3y_cagr": -0.0239, "revenue_growth_5y_cagr": 0.081, "eps_growth_1y": -0.6412, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0724, "book_value_growth_1y": -0.0124, "revenue_growth": 0.0562, "earnings_growth": -0.6412 }, "momentum": { "price_return_1m": -0.0839, "price_return_3m": -0.2414, "price_return_6m": -0.0425, "price_return_9m": -0.2878, "price_return_12m": -0.0975, "price_return_12m_ex1m": -0.0149, "momentum_6m": -0.0425, "momentum_12m": -0.0975, "momentum_12_1": -0.0149, "distance_from_52w_high": -0.3305, "distance_from_52w_low": 0.0693, "relative_strength": -0.2555 }, "raw_ttm": { "revenue_ttm": 3799300000, "gross_profit_ttm": 1470100000, "ebit_ttm": 214399999, "ebitda_ttm": 322299999, "net_income_ttm": 10800000, "eps_diluted_ttm": 0.1563, "operating_cash_flow_ttm": 206000000, "capital_expenditure_ttm": 123000000, "fcf_ttm": 329000000, "dividends_paid_ttm": 51000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69300000, "cash_and_equivalents": 174600000, "total_current_assets": 1122000000, "total_current_liabilities": 682100000, "net_ppe": null, "total_assets": 3951600000, "total_debt": 1381800000, "total_equity": 1335600000, "net_working_capital": 368900000, "book_value_per_share": 19.3285, "retained_earnings": 694400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -268500000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 17, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 93, "rank_fcf_yield": 25, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 58, "rank_fcf_margin": 73, "rank_piotroski": 53, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 75 }, "composites": { "value_composite": 21, "quality_composite": 84, "momentum_composite": 82, "growth_composite": 91, "yield_composite": 10, "svqf_composite": 97, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 57, "overall_composite": 51, "quality_value_composite": 0.3555, "os_score": 0.49, "value_percentile": 0.79, "quality_percentile": 0.16, "momentum_percentile": 0.18, "factor_coverage": 0.97, "signal_confidence": 0.956, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 57, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1968, "ticker_id": 7156, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.421325+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.78, "market_cap": 1021297822.64, "market_cap_usd": 1021297822.64, "enterprise_value": 2228497822.64, "shares_outstanding": 69099988, "fx_rate_to_usd": null, "pe_ratio": 94.56461321, "pb_ratio": 0.76467342, "ptbv_ratio": null, "ps_ratio": 0.2688121, "pcf_ratio": 4.95775642, "pfcf_ratio": 3.1042487, "ev_ebitda": 6.91435876, "ev_ebit": 10.39411303, "ev_sales": 0.58655485, "ev_fcf": 6.77354961, "earnings_yield": 0.01057478, "fcf_yield": 0.14763308, "dividend_yield": 0.04993646, "buyback_yield": 0, "shareholder_yield": 0.04993646, "debt_paydown_yield": null, "total_yield": 0.04993646, "gross_margin": 0.3869397, "operating_margin": 0.05643145, "net_margin": 0.00284263, "ebitda_margin": 0.08483142, "fcf_margin": 0.0865949, "roe": 0.00808625, "roa": 0.00273307, "roic": 0.00969308, "roc_greenblatt": null, "asset_turnover": 0.96145865, "cash_conversion": 30.46296296, "accruals_ratio": -0.04939771, "sbc_to_revenue": 0.00360593, "debt_to_equity": 1.91165019, "net_debt_to_ebitda": 3.74557867, "debt_to_assets": 0.34968114, "interest_coverage": 3.09379508, "current_ratio": 1.6449201, "quick_ratio": 0.92391145, "net_debt": 1207200000, "revenue_growth_1y": 0.05624131, "revenue_growth_3y_cagr": -0.02388935, "revenue_growth_5y_cagr": 0.08096009, "eps_growth_1y": -0.64119601, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07235984, "book_value_growth_1y": -0.01244049, "piotroski_f_score": 5, "altman_z_score": 1.7601125, "earnings_stability_5y": 5.736465, "revenue_stability_5y": 0.213367, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08386537, "price_return_3m": -0.24143665, "price_return_6m": -0.04248565, "price_return_9m": -0.28781724, "price_return_12m": -0.09754787, "price_return_12m_ex1m": -0.01493503, "distance_from_52w_high": -0.33050375, "distance_from_52w_low": 0.06927112, "relative_strength": -0.25548892, "local_beta": 0.0013, "volatility_252d": 0.498382, "volatility_60d": 1.070839, "max_drawdown_12m": -0.35294864, "revenue_ttm": 3799300000, "gross_profit_ttm": 1470100000, "ebit_ttm": 214399999, "ebitda_ttm": 322299999, "net_income_ttm": 10800000, "eps_diluted_ttm": 0.15629525, "operating_cash_flow_ttm": 206000000, "capital_expenditure_ttm": 123000000, "fcf_ttm": 329000000, "dividends_paid_ttm": 51000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69300000, "cash_and_equivalents": 174600000, "total_current_assets": 1122000000, "total_current_liabilities": 682100000, "net_ppe": null, "total_assets": 3951600000, "total_debt": 1381800000, "total_equity": 1335600000, "net_working_capital": 368900000, "book_value_per_share": 19.32851276, "retained_earnings": 694400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -268500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 93, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 17, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 93, "rank_fcf_yield": 25, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 58, "rank_fcf_margin": 73, "rank_piotroski": 53, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 75, "value_composite": 21, "quality_composite": 84, "momentum_composite": 82, "growth_composite": 91, "yield_composite": 10, "svqf_composite": 97, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 57, "overall_composite": 51, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.78, "os": 0.49, "value": 0.79, "quality": 0.16, "momentum": 0.18, "confidence": 0.956, "coverage": 0.97, "pe_ratio": 94.5646, "earnings_yield": 0.0106, "shareholder_yield": 0.0499, "roe": 0.0081, "momentum_12_1": -0.0149, "complete_fields": { "id": 1968, "ticker_id": 7156, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.421325+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.78, "market_cap": 1021297822.64, "market_cap_usd": 1021297822.64, "enterprise_value": 2228497822.64, "shares_outstanding": 69099988, "fx_rate_to_usd": null, "pe_ratio": 94.56461321, "pb_ratio": 0.76467342, "ptbv_ratio": null, "ps_ratio": 0.2688121, "pcf_ratio": 4.95775642, "pfcf_ratio": 3.1042487, "ev_ebitda": 6.91435876, "ev_ebit": 10.39411303, "ev_sales": 0.58655485, "ev_fcf": 6.77354961, "earnings_yield": 0.01057478, "fcf_yield": 0.14763308, "dividend_yield": 0.04993646, "buyback_yield": 0, "shareholder_yield": 0.04993646, "debt_paydown_yield": null, "total_yield": 0.04993646, "gross_margin": 0.3869397, "operating_margin": 0.05643145, "net_margin": 0.00284263, "ebitda_margin": 0.08483142, "fcf_margin": 0.0865949, "roe": 0.00808625, "roa": 0.00273307, "roic": 0.00969308, "roc_greenblatt": null, "asset_turnover": 0.96145865, "cash_conversion": 30.46296296, "accruals_ratio": -0.04939771, "sbc_to_revenue": 0.00360593, "debt_to_equity": 1.91165019, "net_debt_to_ebitda": 3.74557867, "debt_to_assets": 0.34968114, "interest_coverage": 3.09379508, "current_ratio": 1.6449201, "quick_ratio": 0.92391145, "net_debt": 1207200000, "revenue_growth_1y": 0.05624131, "revenue_growth_3y_cagr": -0.02388935, "revenue_growth_5y_cagr": 0.08096009, "eps_growth_1y": -0.64119601, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07235984, "book_value_growth_1y": -0.01244049, "piotroski_f_score": 5, "altman_z_score": 1.7601125, "earnings_stability_5y": 5.736465, "revenue_stability_5y": 0.213367, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08386537, "price_return_3m": -0.24143665, "price_return_6m": -0.04248565, "price_return_9m": -0.28781724, "price_return_12m": -0.09754787, "price_return_12m_ex1m": -0.01493503, "distance_from_52w_high": -0.33050375, "distance_from_52w_low": 0.06927112, "relative_strength": -0.25548892, "local_beta": 0.0013, "volatility_252d": 0.498382, "volatility_60d": 1.070839, "max_drawdown_12m": -0.35294864, "revenue_ttm": 3799300000, "gross_profit_ttm": 1470100000, "ebit_ttm": 214399999, "ebitda_ttm": 322299999, "net_income_ttm": 10800000, "eps_diluted_ttm": 0.15629525, "operating_cash_flow_ttm": 206000000, "capital_expenditure_ttm": 123000000, "fcf_ttm": 329000000, "dividends_paid_ttm": 51000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69300000, "cash_and_equivalents": 174600000, "total_current_assets": 1122000000, "total_current_liabilities": 682100000, "net_ppe": null, "total_assets": 3951600000, "total_debt": 1381800000, "total_equity": 1335600000, "net_working_capital": 368900000, "book_value_per_share": 19.32851276, "retained_earnings": 694400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -268500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 93, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 17, "rank_ev_ebitda": 20, "rank_ev_ebit": 42, "rank_earnings_yield": 93, "rank_fcf_yield": 25, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 70, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 58, "rank_fcf_margin": 73, "rank_piotroski": 53, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 75, "value_composite": 21, "quality_composite": 84, "momentum_composite": 82, "growth_composite": 91, "yield_composite": 10, "svqf_composite": 97, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 57, "overall_composite": 51, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 3669900000, "cost_of_revenue": 2247300000, "gross_profit": 1422600000, "ebit": 223600000, "ebitda": 364100000, "pretax_income": -21600000, "tax_provision": 11600000, "net_income": -36900000, "net_income_to_common": -36900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193700000, "total_current_assets": 1108700000, "total_assets": 3950200000, "short_term_debt": 88000000, "long_term_debt": 1310600000, "total_debt": 1398600000, "total_liabilities": 2615100000, "total_equity": 1275800000, "shares_outstanding": 68977000, "goodwill_and_intangibles": 1832400000 }, "cash_flow": { "operating_cash_flow": 209300000, "capital_expenditure": 107600000, "free_cash_flow": 316900000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121599, "ticker_id": 7156, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223600000", "ebitda": "364100000", "netIncome": "-36900000", "grossProfit": "1422600000", "depreciation": "None", "totalRevenue": "3669900000", "costOfRevenue": "2247300000", "interestIncome": "5400000", "incomeBeforeTax": "-21600000", "interestExpense": "76700000", "operatingIncome": "223600000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-71300000", "nonInterestIncome": "None", "operatingExpenses": "1199000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140500000", "sellingGeneralAndAdministrative": "1133500000", "netIncomeFromContinuingOperations": "-33200000" }, "balance": { "goodwill": "1152400000", "inventory": "447500000", "commonStock": "13600000", "currentDebt": "None", "investments": "None", "totalAssets": "3950200000", "longTermDebt": "1310600000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "680000000", "reportedCurrency": "USD", "retainedEarnings": "665100000", "totalLiabilities": "2615100000", "otherCurrentAssets": "90400000", "totalCurrentAssets": "1108700000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2841500000", "currentAccountsPayable": "271300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812000000", "totalShareholderEquity": "1275800000", "capitalLeaseObligations": "485400000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "703800000", "otherNonCurrentLiabilities": "180200000", "totalNonCurrentLiabilities": "1911300000", "cashAndShortTermInvestments": "193700000", "commonStockSharesOutstanding": "68977000", "intangibleAssetsExcludingGoodwill": "680000000", "cashAndCashEquivalentsAtCarryingValue": "193700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36900000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-16900000", "operatingCashflow": "209300000", "capitalExpenditures": "107600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150300000", "cashflowFromInvestment": "-100900000", "stockBasedCompensation": "31800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3669900000, "cost_of_revenue": 2247300000, "gross_profit": 1422600000, "research_and_development": 93800000, "selling_general_admin": 1133500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223600000, "depreciation_amortisation": 140500000, "ebitda": 364100000, "interest_expense": 76700000, "interest_income": null, "other_non_operating": null, "pretax_income": -21600000, "tax_provision": 11600000, "effective_tax_rate": null, "net_income": -36900000, "net_income_continuing_ops": -33200000, "net_income_to_common": -36900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193700000, "short_term_investments": null, "net_receivables": 377100000, "inventory": 447500000, "other_current_assets": null, "total_current_assets": 1108700000, "net_ppe": null, "goodwill": 1152400000, "intangible_assets": 680000000, "goodwill_and_intangibles": 1832400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2841500000, "total_assets": 3950200000, "short_term_debt": 88000000, "accounts_payable": 271300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703800000, "long_term_debt": 1310600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1911300000, "total_liabilities": 2615100000, "total_debt": 1398600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 665100000, "total_equity": 1275800000, "shares_outstanding": 68977000, "operating_cash_flow": 209300000, "stock_based_compensation": 31800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100900000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150300000, "free_cash_flow": 316900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223600000", "ebitda": "364100000", "netIncome": "-36900000", "grossProfit": "1422600000", "depreciation": "None", "totalRevenue": "3669900000", "costOfRevenue": "2247300000", "interestIncome": "5400000", "incomeBeforeTax": "-21600000", "interestExpense": "76700000", "operatingIncome": "223600000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-71300000", "nonInterestIncome": "None", "operatingExpenses": "1199000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140500000", "sellingGeneralAndAdministrative": "1133500000", "netIncomeFromContinuingOperations": "-33200000" }, "balance": { "goodwill": "1152400000", "inventory": "447500000", "commonStock": "13600000", "currentDebt": "None", "investments": "None", "totalAssets": "3950200000", "longTermDebt": "1310600000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "680000000", "reportedCurrency": "USD", "retainedEarnings": "665100000", "totalLiabilities": "2615100000", "otherCurrentAssets": "90400000", "totalCurrentAssets": "1108700000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2841500000", "currentAccountsPayable": "271300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812000000", "totalShareholderEquity": "1275800000", "capitalLeaseObligations": "485400000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "703800000", "otherNonCurrentLiabilities": "180200000", "totalNonCurrentLiabilities": "1911300000", "cashAndShortTermInvestments": "193700000", "commonStockSharesOutstanding": "68977000", "intangibleAssetsExcludingGoodwill": "680000000", "cashAndCashEquivalentsAtCarryingValue": "193700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36900000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-16900000", "operatingCashflow": "209300000", "capitalExpenditures": "107600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150300000", "cashflowFromInvestment": "-100900000", "stockBasedCompensation": "31800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 3628400000, "cost_of_revenue": 2208900000, "gross_profit": 1419500000, "ebit": 214800000, "ebitda": 369900000, "pretax_income": 99300000, "tax_provision": 14700000, "net_income": 82300000, "net_income_to_common": 82300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230400000, "total_current_assets": 1069600000, "total_assets": 4043600000, "short_term_debt": 110700000, "long_term_debt": 1291700000, "total_debt": 1402400000, "total_liabilities": 2584600000, "total_equity": 1385100000, "shares_outstanding": 73954756, "goodwill_and_intangibles": 1971100000 }, "cash_flow": { "operating_cash_flow": 352300000, "capital_expenditure": 78400000, "free_cash_flow": 430700000, "dividends_paid": 55600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121604, "ticker_id": 7156, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214800000", "ebitda": "369900000", "netIncome": "82300000", "grossProfit": "1419500000", "depreciation": "None", "totalRevenue": "3628400000", "costOfRevenue": "2208900000", "interestIncome": "6100000", "incomeBeforeTax": "99300000", "interestExpense": "76200000", "operatingIncome": "214800000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "14700000", "reportedCurrency": "USD", "netInterestIncome": "-70100000", "nonInterestIncome": "None", "operatingExpenses": "1204700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2208900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155100000", "sellingGeneralAndAdministrative": "1112100000", "netIncomeFromContinuingOperations": "84600000" }, "balance": { "goodwill": "1226300000", "inventory": "428600000", "commonStock": "14100000", "currentDebt": "None", "investments": "None", "totalAssets": "4043600000", "longTermDebt": "1291700000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "744800000", "reportedCurrency": "USD", "retainedEarnings": "738400000", "totalLiabilities": "2584600000", "otherCurrentAssets": "80100000", "totalCurrentAssets": "1069600000", "currentLongTermDebt": "43500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2974000000", "currentAccountsPayable": "241400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1762800000", "totalShareholderEquity": "1385100000", "capitalLeaseObligations": "427600000", "otherCurrentLiabilities": "245400000", "totalCurrentLiabilities": "697700000", "otherNonCurrentLiabilities": "224800000", "totalNonCurrentLiabilities": "1886900000", "cashAndShortTermInvestments": "230400000", "commonStockSharesOutstanding": "73954756", "intangibleAssetsExcludingGoodwill": "744800000", "cashAndCashEquivalentsAtCarryingValue": "230400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82300000", "profitLoss": "None", "dividendPayout": "55600000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "352300000", "capitalExpenditures": "78400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258800000", "cashflowFromInvestment": "-86300000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3628400000, "cost_of_revenue": 2208900000, "gross_profit": 1419500000, "research_and_development": 92600000, "selling_general_admin": 1112100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214800000, "depreciation_amortisation": 155100000, "ebitda": 369900000, "interest_expense": 76200000, "interest_income": null, "other_non_operating": null, "pretax_income": 99300000, "tax_provision": 14700000, "effective_tax_rate": null, "net_income": 82300000, "net_income_continuing_ops": 84600000, "net_income_to_common": 82300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230400000, "short_term_investments": null, "net_receivables": 330500000, "inventory": 428600000, "other_current_assets": null, "total_current_assets": 1069600000, "net_ppe": null, "goodwill": 1226300000, "intangible_assets": 744800000, "goodwill_and_intangibles": 1971100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2974000000, "total_assets": 4043600000, "short_term_debt": 110700000, "accounts_payable": 241400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697700000, "long_term_debt": 1291700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1886900000, "total_liabilities": 2584600000, "total_debt": 1402400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738400000, "total_equity": 1385100000, "shares_outstanding": 73954756, "operating_cash_flow": 352300000, "stock_based_compensation": 20700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86300000, "dividends_paid": 55600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258800000, "free_cash_flow": 430700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214800000", "ebitda": "369900000", "netIncome": "82300000", "grossProfit": "1419500000", "depreciation": "None", "totalRevenue": "3628400000", "costOfRevenue": "2208900000", "interestIncome": "6100000", "incomeBeforeTax": "99300000", "interestExpense": "76200000", "operatingIncome": "214800000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "14700000", "reportedCurrency": "USD", "netInterestIncome": "-70100000", "nonInterestIncome": "None", "operatingExpenses": "1204700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2208900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155100000", "sellingGeneralAndAdministrative": "1112100000", "netIncomeFromContinuingOperations": "84600000" }, "balance": { "goodwill": "1226300000", "inventory": "428600000", "commonStock": "14100000", "currentDebt": "None", "investments": "None", "totalAssets": "4043600000", "longTermDebt": "1291700000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "744800000", "reportedCurrency": "USD", "retainedEarnings": "738400000", "totalLiabilities": "2584600000", "otherCurrentAssets": "80100000", "totalCurrentAssets": "1069600000", "currentLongTermDebt": "43500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2974000000", "currentAccountsPayable": "241400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1762800000", "totalShareholderEquity": "1385100000", "capitalLeaseObligations": "427600000", "otherCurrentLiabilities": "245400000", "totalCurrentLiabilities": "697700000", "otherNonCurrentLiabilities": "224800000", "totalNonCurrentLiabilities": "1886900000", "cashAndShortTermInvestments": "230400000", "commonStockSharesOutstanding": "73954756", "intangibleAssetsExcludingGoodwill": "744800000", "cashAndCashEquivalentsAtCarryingValue": "230400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82300000", "profitLoss": "None", "dividendPayout": "55600000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "352300000", "capitalExpenditures": "78400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258800000", "cashflowFromInvestment": "-86300000", "stockBasedCompensation": "20700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 4087100000, "cost_of_revenue": 2657100000, "gross_profit": 1430000000, "ebit": 122300000, "ebitda": 277400000, "pretax_income": 51400000, "tax_provision": 4500000, "net_income": 42100000, "net_income_to_common": 42100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223500000, "total_current_assets": 1176200000, "total_assets": 4274800000, "short_term_debt": 110500000, "long_term_debt": 1365100000, "total_debt": 1475600000, "total_liabilities": 2734600000, "total_equity": 1432600000, "shares_outstanding": 76024368, "goodwill_and_intangibles": 2015500000 }, "cash_flow": { "operating_cash_flow": 162900000, "capital_expenditure": 83300000, "free_cash_flow": 246200000, "dividends_paid": 57100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121609, "ticker_id": 7156, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122300000", "ebitda": "277400000", "netIncome": "42100000", "grossProfit": "1430000000", "depreciation": "None", "totalRevenue": "4087100000", "costOfRevenue": "2657100000", "interestIncome": "2800000", "incomeBeforeTax": "51400000", "interestExpense": "70900000", "operatingIncome": "122300000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-71200000", "nonInterestIncome": "None", "operatingExpenses": "1307700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105700000", "otherNonOperatingIncome": "300000", "costofGoodsAndServicesSold": "2657100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155100000", "sellingGeneralAndAdministrative": "1126400000", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "1221700000", "inventory": "487400000", "commonStock": "15100000", "currentDebt": "None", "investments": "None", "totalAssets": "4274800000", "longTermDebt": "1365100000", "shortTermDebt": "110500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "793800000", "reportedCurrency": "USD", "retainedEarnings": "676100000", "totalLiabilities": "2734600000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "1176200000", "currentLongTermDebt": "33400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098600000", "currentAccountsPayable": "269500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536300000", "shortLongTermDebtTotal": "1869300000", "totalShareholderEquity": "1432600000", "capitalLeaseObligations": "470800000", "otherCurrentLiabilities": "229000000", "totalCurrentLiabilities": "702800000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "2031800000", "cashAndShortTermInvestments": "223500000", "commonStockSharesOutstanding": "76024368", "intangibleAssetsExcludingGoodwill": "793800000", "cashAndCashEquivalentsAtCarryingValue": "223500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "57100000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "81500000", "operatingCashflow": "162900000", "capitalExpenditures": "83300000", "changeInReceivables": "15600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86800000", "cashflowFromInvestment": "-76500000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4087100000, "cost_of_revenue": 2657100000, "gross_profit": 1430000000, "research_and_development": 105700000, "selling_general_admin": 1126400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122300000, "depreciation_amortisation": 155100000, "ebitda": 277400000, "interest_expense": 70900000, "interest_income": null, "other_non_operating": null, "pretax_income": 51400000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": 42100000, "net_income_continuing_ops": 46100000, "net_income_to_common": 42100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223500000, "short_term_investments": null, "net_receivables": 363500000, "inventory": 487400000, "other_current_assets": null, "total_current_assets": 1176200000, "net_ppe": null, "goodwill": 1221700000, "intangible_assets": 793800000, "goodwill_and_intangibles": 2015500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3098600000, "total_assets": 4274800000, "short_term_debt": 110500000, "accounts_payable": 269500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702800000, "long_term_debt": 1365100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2031800000, "total_liabilities": 2734600000, "total_debt": 1475600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 676100000, "total_equity": 1432600000, "shares_outstanding": 76024368, "operating_cash_flow": 162900000, "stock_based_compensation": 20200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76500000, "dividends_paid": 57100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86800000, "free_cash_flow": 246200000, "net_change_in_cash": -400000 }, "raw_data": { "income": { "ebit": "122300000", "ebitda": "277400000", "netIncome": "42100000", "grossProfit": "1430000000", "depreciation": "None", "totalRevenue": "4087100000", "costOfRevenue": "2657100000", "interestIncome": "2800000", "incomeBeforeTax": "51400000", "interestExpense": "70900000", "operatingIncome": "122300000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-71200000", "nonInterestIncome": "None", "operatingExpenses": "1307700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105700000", "otherNonOperatingIncome": "300000", "costofGoodsAndServicesSold": "2657100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155100000", "sellingGeneralAndAdministrative": "1126400000", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "1221700000", "inventory": "487400000", "commonStock": "15100000", "currentDebt": "None", "investments": "None", "totalAssets": "4274800000", "longTermDebt": "1365100000", "shortTermDebt": "110500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "793800000", "reportedCurrency": "USD", "retainedEarnings": "676100000", "totalLiabilities": "2734600000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "1176200000", "currentLongTermDebt": "33400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098600000", "currentAccountsPayable": "269500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536300000", "shortLongTermDebtTotal": "1869300000", "totalShareholderEquity": "1432600000", "capitalLeaseObligations": "470800000", "otherCurrentLiabilities": "229000000", "totalCurrentLiabilities": "702800000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "2031800000", "cashAndShortTermInvestments": "223500000", "commonStockSharesOutstanding": "76024368", "intangibleAssetsExcludingGoodwill": "793800000", "cashAndCashEquivalentsAtCarryingValue": "223500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "57100000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "81500000", "operatingCashflow": "162900000", "capitalExpenditures": "83300000", "changeInReceivables": "15600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86800000", "cashflowFromInvestment": "-76500000", "stockBasedCompensation": "20200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 3946000000, "cost_of_revenue": 2593300000, "gross_profit": 1352700000, "ebit": 147700000, "ebitda": 338300000, "pretax_income": -8600000, "tax_provision": 11100000, "net_income": -27100000, "net_income_to_common": -27100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230300000, "total_current_assets": 1317900000, "total_assets": 4514000000, "short_term_debt": 189100000, "long_term_debt": 274900000, "total_debt": 464000000, "total_liabilities": 2980000000, "total_equity": 1427100000, "shares_outstanding": 73160212, "goodwill_and_intangibles": 2089600000 }, "cash_flow": { "operating_cash_flow": -11900000, "capital_expenditure": 94700000, "free_cash_flow": 82800000, "dividends_paid": 54500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121614, "ticker_id": 7156, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147700000", "ebitda": "338300000", "netIncome": "-27100000", "grossProfit": "1352700000", "depreciation": "None", "totalRevenue": "3946000000", "costOfRevenue": "2593300000", "interestIncome": "1600000", "incomeBeforeTax": "-8600000", "interestExpense": "37800000", "operatingIncome": "147700000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-36200000", "nonInterestIncome": "None", "operatingExpenses": "1205000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108700000", "otherNonOperatingIncome": "10000000", "costofGoodsAndServicesSold": "2593300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190600000", "sellingGeneralAndAdministrative": "643800000", "netIncomeFromContinuingOperations": "172800000" }, "balance": { "goodwill": "1226200000", "inventory": "587300000", "commonStock": "15200000", "currentDebt": "None", "investments": "None", "totalAssets": "4514000000", "longTermDebt": "274900000", "shortTermDebt": "189100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "863400000", "reportedCurrency": "USD", "retainedEarnings": "693300000", "totalLiabilities": "2980000000", "otherCurrentAssets": "119400000", "totalCurrentAssets": "1317900000", "currentLongTermDebt": "29300000", "longTermInvestments": "None", "shortTermInvestments": "7700000", "currentNetReceivables": "380900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3196100000", "currentAccountsPayable": "355100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "327200000", "shortLongTermDebtTotal": "1966500000", "totalShareholderEquity": "1427100000", "capitalLeaseObligations": "478100000", "otherCurrentLiabilities": "207900000", "totalCurrentLiabilities": "877400000", "otherNonCurrentLiabilities": "359600000", "totalNonCurrentLiabilities": "2102600000", "cashAndShortTermInvestments": "230300000", "commonStockSharesOutstanding": "73160212", "intangibleAssetsExcludingGoodwill": "863400000", "cashAndCashEquivalentsAtCarryingValue": "230300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19700000", "profitLoss": "None", "dividendPayout": "54500000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-166400000", "operatingCashflow": "-11900000", "capitalExpenditures": "94700000", "changeInReceivables": "-14800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1039900000", "cashflowFromInvestment": "-59900000", "stockBasedCompensation": "31400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3946000000, "cost_of_revenue": 2593300000, "gross_profit": 1352700000, "research_and_development": 108700000, "selling_general_admin": 643800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147700000, "depreciation_amortisation": 190600000, "ebitda": 338300000, "interest_expense": 37800000, "interest_income": null, "other_non_operating": null, "pretax_income": -8600000, "tax_provision": 11100000, "effective_tax_rate": null, "net_income": -27100000, "net_income_continuing_ops": 172800000, "net_income_to_common": -27100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230300000, "short_term_investments": 7700000, "net_receivables": 380900000, "inventory": 587300000, "other_current_assets": null, "total_current_assets": 1317900000, "net_ppe": null, "goodwill": 1226200000, "intangible_assets": 863400000, "goodwill_and_intangibles": 2089600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3196100000, "total_assets": 4514000000, "short_term_debt": 189100000, "accounts_payable": 355100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 877400000, "long_term_debt": 274900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2102600000, "total_liabilities": 2980000000, "total_debt": 464000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 693300000, "total_equity": 1427100000, "shares_outstanding": 73160212, "operating_cash_flow": -11900000, "stock_based_compensation": 31400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59900000, "dividends_paid": 54500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1039900000, "free_cash_flow": 82800000, "net_change_in_cash": -75300000 }, "raw_data": { "income": { "ebit": "147700000", "ebitda": "338300000", "netIncome": "-27100000", "grossProfit": "1352700000", "depreciation": "None", "totalRevenue": "3946000000", "costOfRevenue": "2593300000", "interestIncome": "1600000", "incomeBeforeTax": "-8600000", "interestExpense": "37800000", "operatingIncome": "147700000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-36200000", "nonInterestIncome": "None", "operatingExpenses": "1205000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "108700000", "otherNonOperatingIncome": "10000000", "costofGoodsAndServicesSold": "2593300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190600000", "sellingGeneralAndAdministrative": "643800000", "netIncomeFromContinuingOperations": "172800000" }, "balance": { "goodwill": "1226200000", "inventory": "587300000", "commonStock": "15200000", "currentDebt": "None", "investments": "None", "totalAssets": "4514000000", "longTermDebt": "274900000", "shortTermDebt": "189100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "863400000", "reportedCurrency": "USD", "retainedEarnings": "693300000", "totalLiabilities": "2980000000", "otherCurrentAssets": "119400000", "totalCurrentAssets": "1317900000", "currentLongTermDebt": "29300000", "longTermInvestments": "None", "shortTermInvestments": "7700000", "currentNetReceivables": "380900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3196100000", "currentAccountsPayable": "355100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "327200000", "shortLongTermDebtTotal": "1966500000", "totalShareholderEquity": "1427100000", "capitalLeaseObligations": "478100000", "otherCurrentLiabilities": "207900000", "totalCurrentLiabilities": "877400000", "otherNonCurrentLiabilities": "359600000", "totalNonCurrentLiabilities": "2102600000", "cashAndShortTermInvestments": "230300000", "commonStockSharesOutstanding": "73160212", "intangibleAssetsExcludingGoodwill": "863400000", "cashAndCashEquivalentsAtCarryingValue": "230300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19700000", "profitLoss": "None", "dividendPayout": "54500000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-166400000", "operatingCashflow": "-11900000", "capitalExpenditures": "94700000", "changeInReceivables": "-14800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1039900000", "cashflowFromInvestment": "-59900000", "stockBasedCompensation": "31400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 2465100000, "cost_of_revenue": 1514000000, "gross_profit": 951100000, "ebit": 235200000, "ebitda": 322400000, "pretax_income": 228600000, "tax_provision": 48300000, "net_income": 174600000, "net_income_to_common": 174600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396400000, "total_current_assets": 891500000, "total_assets": 2061900000, "short_term_debt": 47000000, "long_term_debt": 274900000, "total_debt": 321900000, "total_liabilities": 1135300000, "total_equity": 849600000, "shares_outstanding": 59389598, "goodwill_and_intangibles": 567000000 }, "cash_flow": { "operating_cash_flow": 332300000, "capital_expenditure": 59800000, "free_cash_flow": 392100000, "dividends_paid": 34500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121619, "ticker_id": 7156, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235200000", "ebitda": "322400000", "netIncome": "174600000", "grossProfit": "951100000", "depreciation": "None", "totalRevenue": "2465100000", "costOfRevenue": "1514000000", "interestIncome": "2100000", "incomeBeforeTax": "228600000", "interestExpense": "13900000", "operatingIncome": "235200000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "48300000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "715900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1514000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87200000", "sellingGeneralAndAdministrative": "643800000", "netIncomeFromContinuingOperations": "178800000" }, "balance": { "goodwill": "364200000", "inventory": "213600000", "commonStock": "11800000", "currentDebt": "None", "investments": "None", "totalAssets": "2061900000", "longTermDebt": "274900000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "202800000", "reportedCurrency": "USD", "retainedEarnings": "808400000", "totalLiabilities": "1135300000", "otherCurrentAssets": "52700000", "totalCurrentAssets": "891500000", "currentLongTermDebt": "2200000", "longTermInvestments": "None", "shortTermInvestments": "7700000", "currentNetReceivables": "221100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1170400000", "currentAccountsPayable": "178400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "541900000", "shortLongTermDebtTotal": "518800000", "totalShareholderEquity": "849600000", "capitalLeaseObligations": "196900000", "otherCurrentLiabilities": "232300000", "totalCurrentLiabilities": "500800000", "otherNonCurrentLiabilities": "128200000", "totalNonCurrentLiabilities": "634500000", "cashAndShortTermInvestments": "396400000", "commonStockSharesOutstanding": "59389598", "intangibleAssetsExcludingGoodwill": "202800000", "cashAndCashEquivalentsAtCarryingValue": "396400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178800000", "profitLoss": "None", "dividendPayout": "34500000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-8500000", "operatingCashflow": "332300000", "capitalExpenditures": "59800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347700000", "cashflowFromInvestment": "-59900000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2465100000, "cost_of_revenue": 1514000000, "gross_profit": 951100000, "research_and_development": 72100000, "selling_general_admin": 643800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235200000, "depreciation_amortisation": 87200000, "ebitda": 322400000, "interest_expense": 13900000, "interest_income": null, "other_non_operating": null, "pretax_income": 228600000, "tax_provision": 48300000, "effective_tax_rate": null, "net_income": 174600000, "net_income_continuing_ops": 178800000, "net_income_to_common": 174600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396400000, "short_term_investments": 7700000, "net_receivables": 221100000, "inventory": 213600000, "other_current_assets": null, "total_current_assets": 891500000, "net_ppe": null, "goodwill": 364200000, "intangible_assets": 202800000, "goodwill_and_intangibles": 567000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1170400000, "total_assets": 2061900000, "short_term_debt": 47000000, "accounts_payable": 178400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 500800000, "long_term_debt": 274900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 634500000, "total_liabilities": 1135300000, "total_debt": 321900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 808400000, "total_equity": 849600000, "shares_outstanding": 59389598, "operating_cash_flow": 332300000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59900000, "dividends_paid": 34500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -347700000, "free_cash_flow": 392100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235200000", "ebitda": "322400000", "netIncome": "174600000", "grossProfit": "951100000", "depreciation": "None", "totalRevenue": "2465100000", "costOfRevenue": "1514000000", "interestIncome": "2100000", "incomeBeforeTax": "228600000", "interestExpense": "13900000", "operatingIncome": "235200000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "48300000", "reportedCurrency": "USD", "netInterestIncome": "-11800000", "nonInterestIncome": "None", "operatingExpenses": "715900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1514000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87200000", "sellingGeneralAndAdministrative": "643800000", "netIncomeFromContinuingOperations": "178800000" }, "balance": { "goodwill": "364200000", "inventory": "213600000", "commonStock": "11800000", "currentDebt": "None", "investments": "None", "totalAssets": "2061900000", "longTermDebt": "274900000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "202800000", "reportedCurrency": "USD", "retainedEarnings": "808400000", "totalLiabilities": "1135300000", "otherCurrentAssets": "52700000", "totalCurrentAssets": "891500000", "currentLongTermDebt": "2200000", "longTermInvestments": "None", "shortTermInvestments": "7700000", "currentNetReceivables": "221100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1170400000", "currentAccountsPayable": "178400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "541900000", "shortLongTermDebtTotal": "518800000", "totalShareholderEquity": "849600000", "capitalLeaseObligations": "196900000", "otherCurrentLiabilities": "232300000", "totalCurrentLiabilities": "500800000", "otherNonCurrentLiabilities": "128200000", "totalNonCurrentLiabilities": "634500000", "cashAndShortTermInvestments": "396400000", "commonStockSharesOutstanding": "59389598", "intangibleAssetsExcludingGoodwill": "202800000", "cashAndCashEquivalentsAtCarryingValue": "396400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178800000", "profitLoss": "None", "dividendPayout": "34500000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-8500000", "operatingCashflow": "332300000", "capitalExpenditures": "59800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-347700000", "cashflowFromInvestment": "-59900000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 2486600000, "cost_of_revenue": 1575900000, "gross_profit": 910700000, "ebit": 193400000, "ebitda": 272900000, "pretax_income": -8400000, "tax_provision": 6000000, "net_income": -9100000, "net_income_to_common": -9100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454000000, "total_current_assets": 918500000, "total_assets": 2043100000, "short_term_debt": 51400000, "long_term_debt": 539900000, "total_debt": 591300000, "total_liabilities": 1349700000, "total_equity": 643000000, "shares_outstanding": 58920653, "goodwill_and_intangibles": 551200000 }, "cash_flow": { "operating_cash_flow": 221800000, "capital_expenditure": 69000000, "free_cash_flow": 290800000, "dividends_paid": 36400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121624, "ticker_id": 7156, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193400000", "ebitda": "272900000", "netIncome": "-9100000", "grossProfit": "910700000", "depreciation": "None", "totalRevenue": "2486600000", "costOfRevenue": "1575900000", "interestIncome": "2300000", "incomeBeforeTax": "-8400000", "interestExpense": "12500000", "operatingIncome": "193400000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-10200000", "nonInterestIncome": "None", "operatingExpenses": "717300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1575900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "643300000", "netIncomeFromContinuingOperations": "-14400000" }, "balance": { "goodwill": "346000000", "inventory": "197300000", "commonStock": "11800000", "currentDebt": "None", "investments": "None", "totalAssets": "2043100000", "longTermDebt": "539900000", "shortTermDebt": "51400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "205200000", "reportedCurrency": "USD", "retainedEarnings": "683900000", "totalLiabilities": "1349700000", "otherCurrentAssets": "60700000", "totalCurrentAssets": "918500000", "currentLongTermDebt": "51400000", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "199500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124600000", "currentAccountsPayable": "128800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "524700000", "shortLongTermDebtTotal": "770100000", "totalShareholderEquity": "643000000", "capitalLeaseObligations": "178800000", "otherCurrentLiabilities": "289400000", "totalCurrentLiabilities": "509400000", "otherNonCurrentLiabilities": "86100000", "totalNonCurrentLiabilities": "840300000", "cashAndShortTermInvestments": "454000000", "commonStockSharesOutstanding": "58920653", "intangibleAssetsExcludingGoodwill": "205200000", "cashAndCashEquivalentsAtCarryingValue": "454000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14400000", "profitLoss": "None", "dividendPayout": "36400000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "221800000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244000000", "cashflowFromInvestment": "-168100000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2486600000, "cost_of_revenue": 1575900000, "gross_profit": 910700000, "research_and_development": 74000000, "selling_general_admin": 643300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193400000, "depreciation_amortisation": 79500000, "ebitda": 272900000, "interest_expense": 12500000, "interest_income": null, "other_non_operating": null, "pretax_income": -8400000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -9100000, "net_income_continuing_ops": -14400000, "net_income_to_common": -9100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 454000000, "short_term_investments": 7000000, "net_receivables": 199500000, "inventory": 197300000, "other_current_assets": null, "total_current_assets": 918500000, "net_ppe": null, "goodwill": 346000000, "intangible_assets": 205200000, "goodwill_and_intangibles": 551200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1124600000, "total_assets": 2043100000, "short_term_debt": 51400000, "accounts_payable": 128800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509400000, "long_term_debt": 539900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 840300000, "total_liabilities": 1349700000, "total_debt": 591300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 683900000, "total_equity": 643000000, "shares_outstanding": 58920653, "operating_cash_flow": 221800000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168100000, "dividends_paid": 36400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 244000000, "free_cash_flow": 290800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193400000", "ebitda": "272900000", "netIncome": "-9100000", "grossProfit": "910700000", "depreciation": "None", "totalRevenue": "2486600000", "costOfRevenue": "1575900000", "interestIncome": "2300000", "incomeBeforeTax": "-8400000", "interestExpense": "12500000", "operatingIncome": "193400000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-10200000", "nonInterestIncome": "None", "operatingExpenses": "717300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1575900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79500000", "sellingGeneralAndAdministrative": "643300000", "netIncomeFromContinuingOperations": "-14400000" }, "balance": { "goodwill": "346000000", "inventory": "197300000", "commonStock": "11800000", "currentDebt": "None", "investments": "None", "totalAssets": "2043100000", "longTermDebt": "539900000", "shortTermDebt": "51400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "205200000", "reportedCurrency": "USD", "retainedEarnings": "683900000", "totalLiabilities": "1349700000", "otherCurrentAssets": "60700000", "totalCurrentAssets": "918500000", "currentLongTermDebt": "51400000", "longTermInvestments": "None", "shortTermInvestments": "7000000", "currentNetReceivables": "199500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1124600000", "currentAccountsPayable": "128800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "524700000", "shortLongTermDebtTotal": "770100000", "totalShareholderEquity": "643000000", "capitalLeaseObligations": "178800000", "otherCurrentLiabilities": "289400000", "totalCurrentLiabilities": "509400000", "otherNonCurrentLiabilities": "86100000", "totalNonCurrentLiabilities": "840300000", "cashAndShortTermInvestments": "454000000", "commonStockSharesOutstanding": "58920653", "intangibleAssetsExcludingGoodwill": "205200000", "cashAndCashEquivalentsAtCarryingValue": "454000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14400000", "profitLoss": "None", "dividendPayout": "36400000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "221800000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244000000", "cashflowFromInvestment": "-168100000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 2567200000, "cost_of_revenue": 1637300000, "gross_profit": 929900000, "ebit": 213700000, "ebitda": 285800000, "pretax_income": 200100000, "tax_provision": 39600000, "net_income": 160500000, "net_income_to_common": 160500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159200000, "total_current_assets": 661300000, "total_assets": 1569300000, "short_term_debt": 3100000, "long_term_debt": 281900000, "total_debt": 285000000, "total_liabilities": 829500000, "total_equity": 719200000, "shares_outstanding": 59381791, "goodwill_and_intangibles": 423000000 }, "cash_flow": { "operating_cash_flow": 216400000, "capital_expenditure": 90600000, "free_cash_flow": 307000000, "dividends_paid": 45600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121629, "ticker_id": 7156, "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213700000", "ebitda": "285800000", "netIncome": "160500000", "grossProfit": "929900000", "depreciation": "None", "totalRevenue": "2567200000", "costOfRevenue": "1637300000", "interestIncome": "2100000", "incomeBeforeTax": "200100000", "interestExpense": "12100000", "operatingIncome": "213700000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "39600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "716200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1637300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72100000", "sellingGeneralAndAdministrative": "639300000", "netIncomeFromContinuingOperations": "160500000" }, "balance": { "goodwill": "303800000", "inventory": "184200000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "1569300000", "longTermDebt": "281900000", "shortTermDebt": "3100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "119200000", "reportedCurrency": "USD", "retainedEarnings": "712700000", "totalLiabilities": "829500000", "otherCurrentAssets": "56800000", "totalCurrentAssets": "661300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8800000", "currentNetReceivables": "252300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908000000", "currentAccountsPayable": "177700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348600000", "shortLongTermDebtTotal": "281900000", "totalShareholderEquity": "719200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234600000", "totalCurrentLiabilities": "446100000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "383400000", "cashAndShortTermInvestments": "159200000", "commonStockSharesOutstanding": "59381791", "intangibleAssetsExcludingGoodwill": "119200000", "cashAndCashEquivalentsAtCarryingValue": "159200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160500000", "profitLoss": "None", "dividendPayout": "45600000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-31900000", "operatingCashflow": "216400000", "capitalExpenditures": "90600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91900000", "cashflowFromInvestment": "-165000000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2567200000, "cost_of_revenue": 1637300000, "gross_profit": 929900000, "research_and_development": 76900000, "selling_general_admin": 639300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213700000, "depreciation_amortisation": 72100000, "ebitda": 285800000, "interest_expense": 12100000, "interest_income": null, "other_non_operating": null, "pretax_income": 200100000, "tax_provision": 39600000, "effective_tax_rate": null, "net_income": 160500000, "net_income_continuing_ops": 160500000, "net_income_to_common": 160500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159200000, "short_term_investments": 8800000, "net_receivables": 252300000, "inventory": 184200000, "other_current_assets": null, "total_current_assets": 661300000, "net_ppe": null, "goodwill": 303800000, "intangible_assets": 119200000, "goodwill_and_intangibles": 423000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 908000000, "total_assets": 1569300000, "short_term_debt": 3100000, "accounts_payable": 177700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446100000, "long_term_debt": 281900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383400000, "total_liabilities": 829500000, "total_debt": 285000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 712700000, "total_equity": 719200000, "shares_outstanding": 59381791, "operating_cash_flow": 216400000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165000000, "dividends_paid": 45600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91900000, "free_cash_flow": 307000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213700000", "ebitda": "285800000", "netIncome": "160500000", "grossProfit": "929900000", "depreciation": "None", "totalRevenue": "2567200000", "costOfRevenue": "1637300000", "interestIncome": "2100000", "incomeBeforeTax": "200100000", "interestExpense": "12100000", "operatingIncome": "213700000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "39600000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "716200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1637300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72100000", "sellingGeneralAndAdministrative": "639300000", "netIncomeFromContinuingOperations": "160500000" }, "balance": { "goodwill": "303800000", "inventory": "184200000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "1569300000", "longTermDebt": "281900000", "shortTermDebt": "3100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "119200000", "reportedCurrency": "USD", "retainedEarnings": "712700000", "totalLiabilities": "829500000", "otherCurrentAssets": "56800000", "totalCurrentAssets": "661300000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8800000", "currentNetReceivables": "252300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908000000", "currentAccountsPayable": "177700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "348600000", "shortLongTermDebtTotal": "281900000", "totalShareholderEquity": "719200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234600000", "totalCurrentLiabilities": "446100000", "otherNonCurrentLiabilities": "77000000", "totalNonCurrentLiabilities": "383400000", "cashAndShortTermInvestments": "159200000", "commonStockSharesOutstanding": "59381791", "intangibleAssetsExcludingGoodwill": "119200000", "cashAndCashEquivalentsAtCarryingValue": "159200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160500000", "profitLoss": "None", "dividendPayout": "45600000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-31900000", "operatingCashflow": "216400000", "capitalExpenditures": "90600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91900000", "cashflowFromInvestment": "-165000000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 2381200000, "cost_of_revenue": 1508200000, "gross_profit": 873000000, "ebit": 184600000, "ebitda": 251500000, "pretax_income": 171100000, "tax_provision": 42400000, "net_income": 128100000, "net_income_to_common": 128100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203900000, "total_current_assets": 645400000, "total_assets": 1479500000, "short_term_debt": 3800000, "long_term_debt": 275000000, "total_debt": 278800000, "total_liabilities": 784200000, "total_equity": 664600000, "shares_outstanding": 60311305, "goodwill_and_intangibles": 423500000 }, "cash_flow": { "operating_cash_flow": 166500000, "capital_expenditure": 70600000, "free_cash_flow": 237100000, "dividends_paid": 42400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121634, "ticker_id": 7156, "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184600000", "ebitda": "251500000", "netIncome": "128100000", "grossProfit": "873000000", "depreciation": "None", "totalRevenue": "2381200000", "costOfRevenue": "1508200000", "interestIncome": "4400000", "incomeBeforeTax": "171100000", "interestExpense": "13500000", "operatingIncome": "184600000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "42400000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "688400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1508200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66900000", "sellingGeneralAndAdministrative": "616700000", "netIncomeFromContinuingOperations": "128700000" }, "balance": { "goodwill": "304100000", "inventory": "162400000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "1479500000", "longTermDebt": "275000000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "119400000", "reportedCurrency": "USD", "retainedEarnings": "598300000", "totalLiabilities": "784200000", "otherCurrentAssets": "51200000", "totalCurrentAssets": "645400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8600000", "currentNetReceivables": "219300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "834100000", "currentAccountsPayable": "171400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "331400000", "shortLongTermDebtTotal": "275000000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238600000", "totalCurrentLiabilities": "413800000", "otherNonCurrentLiabilities": "79800000", "totalNonCurrentLiabilities": "370400000", "cashAndShortTermInvestments": "203900000", "commonStockSharesOutstanding": "60311305", "intangibleAssetsExcludingGoodwill": "119400000", "cashAndCashEquivalentsAtCarryingValue": "203900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128700000", "profitLoss": "None", "dividendPayout": "42400000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-12400000", "operatingCashflow": "166500000", "capitalExpenditures": "70600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2500000", "cashflowFromInvestment": "-62700000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2381200000, "cost_of_revenue": 1508200000, "gross_profit": 873000000, "research_and_development": 73100000, "selling_general_admin": 616700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184600000, "depreciation_amortisation": 66900000, "ebitda": 251500000, "interest_expense": 13500000, "interest_income": null, "other_non_operating": null, "pretax_income": 171100000, "tax_provision": 42400000, "effective_tax_rate": null, "net_income": 128100000, "net_income_continuing_ops": 128700000, "net_income_to_common": 128100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203900000, "short_term_investments": 8600000, "net_receivables": 219300000, "inventory": 162400000, "other_current_assets": null, "total_current_assets": 645400000, "net_ppe": null, "goodwill": 304100000, "intangible_assets": 119400000, "goodwill_and_intangibles": 423500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 834100000, "total_assets": 1479500000, "short_term_debt": 3800000, "accounts_payable": 171400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413800000, "long_term_debt": 275000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370400000, "total_liabilities": 784200000, "total_debt": 278800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 598300000, "total_equity": 664600000, "shares_outstanding": 60311305, "operating_cash_flow": 166500000, "stock_based_compensation": 7700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62700000, "dividends_paid": 42400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2500000, "free_cash_flow": 237100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184600000", "ebitda": "251500000", "netIncome": "128100000", "grossProfit": "873000000", "depreciation": "None", "totalRevenue": "2381200000", "costOfRevenue": "1508200000", "interestIncome": "4400000", "incomeBeforeTax": "171100000", "interestExpense": "13500000", "operatingIncome": "184600000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "42400000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "688400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1508200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66900000", "sellingGeneralAndAdministrative": "616700000", "netIncomeFromContinuingOperations": "128700000" }, "balance": { "goodwill": "304100000", "inventory": "162400000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "1479500000", "longTermDebt": "275000000", "shortTermDebt": "3800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "119400000", "reportedCurrency": "USD", "retainedEarnings": "598300000", "totalLiabilities": "784200000", "otherCurrentAssets": "51200000", "totalCurrentAssets": "645400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8600000", "currentNetReceivables": "219300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "834100000", "currentAccountsPayable": "171400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "331400000", "shortLongTermDebtTotal": "275000000", "totalShareholderEquity": "664600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "238600000", "totalCurrentLiabilities": "413800000", "otherNonCurrentLiabilities": "79800000", "totalNonCurrentLiabilities": "370400000", "cashAndShortTermInvestments": "203900000", "commonStockSharesOutstanding": "60311305", "intangibleAssetsExcludingGoodwill": "119400000", "cashAndCashEquivalentsAtCarryingValue": "203900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128700000", "profitLoss": "None", "dividendPayout": "42400000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-12400000", "operatingCashflow": "166500000", "capitalExpenditures": "70600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2500000", "cashflowFromInvestment": "-62700000", "stockBasedCompensation": "7700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 926600000, "cost_of_revenue": 573700000, "gross_profit": 352900000, "ebit": 44900000, "ebitda": 44900000, "pretax_income": 30100000, "tax_provision": 5600000, "net_income": 23500000, "net_income_to_common": 23500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174600000, "total_current_assets": 1122000000, "total_assets": 3951600000, "short_term_debt": 103600000, "long_term_debt": 1278200000, "total_debt": 1381800000, "total_liabilities": 2553200000, "total_equity": 1335600000, "shares_outstanding": 69099988, "goodwill_and_intangibles": 1604100000 }, "cash_flow": { "operating_cash_flow": 61100000, "capital_expenditure": 22100000, "free_cash_flow": 83200000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121595, "ticker_id": 7156, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "44900000", "netIncome": "23500000", "grossProfit": "352900000", "depreciation": "None", "totalRevenue": "926600000", "costOfRevenue": "573700000", "interestIncome": "1500000", "incomeBeforeTax": "30100000", "interestExpense": "15700000", "operatingIncome": "44900000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "285500000", "netIncomeFromContinuingOperations": "24500000" }, "balance": { "goodwill": "1167200000", "inventory": "491800000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "3951600000", "longTermDebt": "1278200000", "shortTermDebt": "103600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "436900000", "reportedCurrency": "USD", "retainedEarnings": "694400000", "totalLiabilities": "2553200000", "otherCurrentAssets": "112300000", "totalCurrentAssets": "1122000000", "currentLongTermDebt": "22600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2829600000", "currentAccountsPayable": "264100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1782300000", "totalShareholderEquity": "1335600000", "capitalLeaseObligations": "481500000", "otherCurrentLiabilities": "314400000", "totalCurrentLiabilities": "682100000", "otherNonCurrentLiabilities": "130500000", "totalNonCurrentLiabilities": "1871100000", "cashAndShortTermInvestments": "174600000", "commonStockSharesOutstanding": "69099988", "intangibleAssetsExcludingGoodwill": "436900000", "cashAndCashEquivalentsAtCarryingValue": "174600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23500000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61100000", "capitalExpenditures": "22100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55200000", "cashflowFromInvestment": "-17500000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 926600000, "cost_of_revenue": 573700000, "gross_profit": 352900000, "research_and_development": 20600000, "selling_general_admin": 285500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44900000, "depreciation_amortisation": null, "ebitda": 44900000, "interest_expense": 15700000, "interest_income": null, "other_non_operating": null, "pretax_income": 30100000, "tax_provision": 5600000, "effective_tax_rate": null, "net_income": 23500000, "net_income_continuing_ops": 24500000, "net_income_to_common": 23500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174600000, "short_term_investments": null, "net_receivables": 343300000, "inventory": 491800000, "other_current_assets": null, "total_current_assets": 1122000000, "net_ppe": null, "goodwill": 1167200000, "intangible_assets": 436900000, "goodwill_and_intangibles": 1604100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2829600000, "total_assets": 3951600000, "short_term_debt": 103600000, "accounts_payable": 264100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 682100000, "long_term_debt": 1278200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1871100000, "total_liabilities": 2553200000, "total_debt": 1381800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 694400000, "total_equity": 1335600000, "shares_outstanding": 69099988, "operating_cash_flow": 61100000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17500000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55200000, "free_cash_flow": 83200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "44900000", "netIncome": "23500000", "grossProfit": "352900000", "depreciation": "None", "totalRevenue": "926600000", "costOfRevenue": "573700000", "interestIncome": "1500000", "incomeBeforeTax": "30100000", "interestExpense": "15700000", "operatingIncome": "44900000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "285500000", "netIncomeFromContinuingOperations": "24500000" }, "balance": { "goodwill": "1167200000", "inventory": "491800000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "3951600000", "longTermDebt": "1278200000", "shortTermDebt": "103600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "436900000", "reportedCurrency": "USD", "retainedEarnings": "694400000", "totalLiabilities": "2553200000", "otherCurrentAssets": "112300000", "totalCurrentAssets": "1122000000", "currentLongTermDebt": "22600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "343300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2829600000", "currentAccountsPayable": "264100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1782300000", "totalShareholderEquity": "1335600000", "capitalLeaseObligations": "481500000", "otherCurrentLiabilities": "314400000", "totalCurrentLiabilities": "682100000", "otherNonCurrentLiabilities": "130500000", "totalNonCurrentLiabilities": "1871100000", "cashAndShortTermInvestments": "174600000", "commonStockSharesOutstanding": "69099988", "intangibleAssetsExcludingGoodwill": "436900000", "cashAndCashEquivalentsAtCarryingValue": "174600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23500000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61100000", "capitalExpenditures": "22100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55200000", "cashflowFromInvestment": "-17500000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 955200000, "cost_of_revenue": 583000000, "gross_profit": 372200000, "ebit": 49900000, "ebitda": 86500000, "pretax_income": 32500000, "tax_provision": 7300000, "net_income": 24200000, "net_income_to_common": 24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180400000, "total_current_assets": 1118400000, "total_assets": 3948100000, "short_term_debt": 98500000, "long_term_debt": 1320900000, "total_debt": 1419400000, "total_liabilities": 2585300000, "total_equity": 1299700000, "shares_outstanding": 69010070, "goodwill_and_intangibles": 1592100000 }, "cash_flow": { "operating_cash_flow": 64600000, "capital_expenditure": 30700000, "free_cash_flow": 95300000, "dividends_paid": 12900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121596, "ticker_id": 7156, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49900000", "ebitda": "86500000", "netIncome": "24200000", "grossProfit": "372200000", "depreciation": "None", "totalRevenue": "955200000", "costOfRevenue": "583000000", "interestIncome": "700000", "incomeBeforeTax": "32500000", "interestExpense": "17900000", "operatingIncome": "49900000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "7300000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "322300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36600000", "sellingGeneralAndAdministrative": "298300000", "netIncomeFromContinuingOperations": "25200000" }, "balance": { "goodwill": "1157400000", "inventory": "477800000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "3948100000", "longTermDebt": "1320900000", "shortTermDebt": "98500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "434700000", "reportedCurrency": "USD", "retainedEarnings": "684200000", "totalLiabilities": "2585300000", "otherCurrentAssets": "98300000", "totalCurrentAssets": "1118400000", "currentLongTermDebt": "20700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2829700000", "currentAccountsPayable": "257100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2220800000", "totalShareholderEquity": "1299700000", "capitalLeaseObligations": "478500000", "otherCurrentLiabilities": "316100000", "totalCurrentLiabilities": "671700000", "otherNonCurrentLiabilities": "183200000", "totalNonCurrentLiabilities": "1913600000", "cashAndShortTermInvestments": "180400000", "commonStockSharesOutstanding": "69010070", "intangibleAssetsExcludingGoodwill": "434700000", "cashAndCashEquivalentsAtCarryingValue": "180400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20200000", "profitLoss": "None", "dividendPayout": "12900000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64600000", "capitalExpenditures": "30700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19400000", "cashflowFromInvestment": "-29800000", "stockBasedCompensation": "-9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 955200000, "cost_of_revenue": 583000000, "gross_profit": 372200000, "research_and_development": 24000000, "selling_general_admin": 298300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49900000, "depreciation_amortisation": 36600000, "ebitda": 86500000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": 32500000, "tax_provision": 7300000, "effective_tax_rate": null, "net_income": 24200000, "net_income_continuing_ops": 25200000, "net_income_to_common": 24200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180400000, "short_term_investments": null, "net_receivables": 361900000, "inventory": 477800000, "other_current_assets": null, "total_current_assets": 1118400000, "net_ppe": null, "goodwill": 1157400000, "intangible_assets": 434700000, "goodwill_and_intangibles": 1592100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2829700000, "total_assets": 3948100000, "short_term_debt": 98500000, "accounts_payable": 257100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 671700000, "long_term_debt": 1320900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1913600000, "total_liabilities": 2585300000, "total_debt": 1419400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 684200000, "total_equity": 1299700000, "shares_outstanding": 69010070, "operating_cash_flow": 64600000, "stock_based_compensation": -9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29800000, "dividends_paid": 12900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19400000, "free_cash_flow": 95300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49900000", "ebitda": "86500000", "netIncome": "24200000", "grossProfit": "372200000", "depreciation": "None", "totalRevenue": "955200000", "costOfRevenue": "583000000", "interestIncome": "700000", "incomeBeforeTax": "32500000", "interestExpense": "17900000", "operatingIncome": "49900000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "7300000", "reportedCurrency": "USD", "netInterestIncome": "-17200000", "nonInterestIncome": "None", "operatingExpenses": "322300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36600000", "sellingGeneralAndAdministrative": "298300000", "netIncomeFromContinuingOperations": "25200000" }, "balance": { "goodwill": "1157400000", "inventory": "477800000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "3948100000", "longTermDebt": "1320900000", "shortTermDebt": "98500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "434700000", "reportedCurrency": "USD", "retainedEarnings": "684200000", "totalLiabilities": "2585300000", "otherCurrentAssets": "98300000", "totalCurrentAssets": "1118400000", "currentLongTermDebt": "20700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "361900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2829700000", "currentAccountsPayable": "257100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2220800000", "totalShareholderEquity": "1299700000", "capitalLeaseObligations": "478500000", "otherCurrentLiabilities": "316100000", "totalCurrentLiabilities": "671700000", "otherNonCurrentLiabilities": "183200000", "totalNonCurrentLiabilities": "1913600000", "cashAndShortTermInvestments": "180400000", "commonStockSharesOutstanding": "69010070", "intangibleAssetsExcludingGoodwill": "434700000", "cashAndCashEquivalentsAtCarryingValue": "180400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20200000", "profitLoss": "None", "dividendPayout": "12900000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64600000", "capitalExpenditures": "30700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19400000", "cashflowFromInvestment": "-29800000", "stockBasedCompensation": "-9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 955700000, "cost_of_revenue": 587600000, "gross_profit": 368100000, "ebit": 54000000, "ebitda": 89400000, "pretax_income": 28700000, "tax_provision": 7600000, "net_income": 20200000, "net_income_to_common": 20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167200000, "total_current_assets": 1089800000, "total_assets": 3941000000, "short_term_debt": 92100000, "long_term_debt": 1327500000, "total_debt": 1419600000, "total_liabilities": 2578600000, "total_equity": 1299500000, "shares_outstanding": 69194506, "goodwill_and_intangibles": 1597600000 }, "cash_flow": { "operating_cash_flow": 9400000, "capital_expenditure": 30700000, "free_cash_flow": 40100000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121597, "ticker_id": 7156, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54000000", "ebitda": "89400000", "netIncome": "20200000", "grossProfit": "368100000", "depreciation": "None", "totalRevenue": "955700000", "costOfRevenue": "587600000", "interestIncome": "1100000", "incomeBeforeTax": "28700000", "interestExpense": "18400000", "operatingIncome": "54000000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "314100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "293800000", "netIncomeFromContinuingOperations": "21100000" }, "balance": { "goodwill": "1161900000", "inventory": "465800000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "3941000000", "longTermDebt": "1327500000", "shortTermDebt": "92100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "435700000", "reportedCurrency": "USD", "retainedEarnings": "672900000", "totalLiabilities": "2578600000", "otherCurrentAssets": "91500000", "totalCurrentAssets": "1089800000", "currentLongTermDebt": "16400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2851200000", "currentAccountsPayable": "253600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828600000", "totalShareholderEquity": "1299500000", "capitalLeaseObligations": "484700000", "otherCurrentLiabilities": "306300000", "totalCurrentLiabilities": "652000000", "otherNonCurrentLiabilities": "183100000", "totalNonCurrentLiabilities": "1926600000", "cashAndShortTermInvestments": "167200000", "commonStockSharesOutstanding": "69194506", "intangibleAssetsExcludingGoodwill": "435700000", "cashAndCashEquivalentsAtCarryingValue": "167200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20200000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9400000", "capitalExpenditures": "30700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9200000", "cashflowFromInvestment": "-30500000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 955700000, "cost_of_revenue": 587600000, "gross_profit": 368100000, "research_and_development": 20300000, "selling_general_admin": 293800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54000000, "depreciation_amortisation": 35400000, "ebitda": 89400000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": 28700000, "tax_provision": 7600000, "effective_tax_rate": null, "net_income": 20200000, "net_income_continuing_ops": 21100000, "net_income_to_common": 20200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167200000, "short_term_investments": null, "net_receivables": 365300000, "inventory": 465800000, "other_current_assets": null, "total_current_assets": 1089800000, "net_ppe": null, "goodwill": 1161900000, "intangible_assets": 435700000, "goodwill_and_intangibles": 1597600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2851200000, "total_assets": 3941000000, "short_term_debt": 92100000, "accounts_payable": 253600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 652000000, "long_term_debt": 1327500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1926600000, "total_liabilities": 2578600000, "total_debt": 1419600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 672900000, "total_equity": 1299500000, "shares_outstanding": 69194506, "operating_cash_flow": 9400000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30500000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9200000, "free_cash_flow": 40100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54000000", "ebitda": "89400000", "netIncome": "20200000", "grossProfit": "368100000", "depreciation": "None", "totalRevenue": "955700000", "costOfRevenue": "587600000", "interestIncome": "1100000", "incomeBeforeTax": "28700000", "interestExpense": "18400000", "operatingIncome": "54000000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-17300000", "nonInterestIncome": "None", "operatingExpenses": "314100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35400000", "sellingGeneralAndAdministrative": "293800000", "netIncomeFromContinuingOperations": "21100000" }, "balance": { "goodwill": "1161900000", "inventory": "465800000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "3941000000", "longTermDebt": "1327500000", "shortTermDebt": "92100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "435700000", "reportedCurrency": "USD", "retainedEarnings": "672900000", "totalLiabilities": "2578600000", "otherCurrentAssets": "91500000", "totalCurrentAssets": "1089800000", "currentLongTermDebt": "16400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "365300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2851200000", "currentAccountsPayable": "253600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1828600000", "totalShareholderEquity": "1299500000", "capitalLeaseObligations": "484700000", "otherCurrentLiabilities": "306300000", "totalCurrentLiabilities": "652000000", "otherNonCurrentLiabilities": "183100000", "totalNonCurrentLiabilities": "1926600000", "cashAndShortTermInvestments": "167200000", "commonStockSharesOutstanding": "69194506", "intangibleAssetsExcludingGoodwill": "435700000", "cashAndCashEquivalentsAtCarryingValue": "167200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20200000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9400000", "capitalExpenditures": "30700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9200000", "cashflowFromInvestment": "-30500000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 961800000, "cost_of_revenue": 584900000, "gross_profit": 376900000, "ebit": 65599999, "ebitda": 101499999, "pretax_income": 35700000, "tax_provision": 91900000, "net_income": -57100000, "net_income_to_common": -57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193700000, "total_current_assets": 1108700000, "total_assets": 3950200000, "short_term_debt": 88000000, "long_term_debt": 1310600000, "total_debt": 1398600000, "total_liabilities": 2615100000, "total_equity": 1275800000, "shares_outstanding": 68092000, "goodwill_and_intangibles": 1832400000 }, "cash_flow": { "operating_cash_flow": 70900000, "capital_expenditure": 39500000, "free_cash_flow": 110400000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121598, "ticker_id": 7156, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65599999", "ebitda": "101499999", "netIncome": "-57100000", "grossProfit": "376900000", "depreciation": "None", "totalRevenue": "961800000", "costOfRevenue": "584900000", "interestIncome": "1100000", "incomeBeforeTax": "35700000", "interestExpense": "17300000", "operatingIncome": "65599999", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "91900000", "reportedCurrency": "USD", "netInterestIncome": "-16200000", "nonInterestIncome": "None", "operatingExpenses": "311300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35900000", "sellingGeneralAndAdministrative": "157100000", "netIncomeFromContinuingOperations": "-56200000" }, "balance": { "goodwill": "1152400000", "inventory": "447500000", "commonStock": "13600000", "currentDebt": "None", "investments": "None", "totalAssets": "3950200000", "longTermDebt": "1310600000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "680000000", "reportedCurrency": "USD", "retainedEarnings": "665100000", "totalLiabilities": "2615100000", "otherCurrentAssets": "90400000", "totalCurrentAssets": "1108700000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2841500000", "currentAccountsPayable": "271300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812000000", "totalShareholderEquity": "1275800000", "capitalLeaseObligations": "485400000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "703800000", "otherNonCurrentLiabilities": "180200000", "totalNonCurrentLiabilities": "1911300000", "cashAndShortTermInvestments": "193700000", "commonStockSharesOutstanding": "68092000", "intangibleAssetsExcludingGoodwill": "680000000", "cashAndCashEquivalentsAtCarryingValue": "193700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56200000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-16900000", "operatingCashflow": "70900000", "capitalExpenditures": "39500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22700000", "cashflowFromInvestment": "-40600000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961800000, "cost_of_revenue": 584900000, "gross_profit": 376900000, "research_and_development": 24200000, "selling_general_admin": 157100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65599999, "depreciation_amortisation": 35900000, "ebitda": 101499999, "interest_expense": 17300000, "interest_income": null, "other_non_operating": null, "pretax_income": 35700000, "tax_provision": 91900000, "effective_tax_rate": null, "net_income": -57100000, "net_income_continuing_ops": -56200000, "net_income_to_common": -57100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193700000, "short_term_investments": null, "net_receivables": 377100000, "inventory": 447500000, "other_current_assets": null, "total_current_assets": 1108700000, "net_ppe": null, "goodwill": 1152400000, "intangible_assets": 680000000, "goodwill_and_intangibles": 1832400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2841500000, "total_assets": 3950200000, "short_term_debt": 88000000, "accounts_payable": 271300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703800000, "long_term_debt": 1310600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1911300000, "total_liabilities": 2615100000, "total_debt": 1398600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 665100000, "total_equity": 1275800000, "shares_outstanding": 68092000, "operating_cash_flow": 70900000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40600000, "dividends_paid": 12700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22700000, "free_cash_flow": 110400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65599999", "ebitda": "101499999", "netIncome": "-57100000", "grossProfit": "376900000", "depreciation": "None", "totalRevenue": "961800000", "costOfRevenue": "584900000", "interestIncome": "1100000", "incomeBeforeTax": "35700000", "interestExpense": "17300000", "operatingIncome": "65599999", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "91900000", "reportedCurrency": "USD", "netInterestIncome": "-16200000", "nonInterestIncome": "None", "operatingExpenses": "311300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "584900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35900000", "sellingGeneralAndAdministrative": "157100000", "netIncomeFromContinuingOperations": "-56200000" }, "balance": { "goodwill": "1152400000", "inventory": "447500000", "commonStock": "13600000", "currentDebt": "None", "investments": "None", "totalAssets": "3950200000", "longTermDebt": "1310600000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "680000000", "reportedCurrency": "USD", "retainedEarnings": "665100000", "totalLiabilities": "2615100000", "otherCurrentAssets": "90400000", "totalCurrentAssets": "1108700000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "377100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2841500000", "currentAccountsPayable": "271300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1812000000", "totalShareholderEquity": "1275800000", "capitalLeaseObligations": "485400000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "703800000", "otherNonCurrentLiabilities": "180200000", "totalNonCurrentLiabilities": "1911300000", "cashAndShortTermInvestments": "193700000", "commonStockSharesOutstanding": "68092000", "intangibleAssetsExcludingGoodwill": "680000000", "cashAndCashEquivalentsAtCarryingValue": "193700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56200000", "profitLoss": "None", "dividendPayout": "12700000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-16900000", "operatingCashflow": "70900000", "capitalExpenditures": "39500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22700000", "cashflowFromInvestment": "-40600000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 876200000, "cost_of_revenue": 543800000, "gross_profit": 332400000, "ebit": -78000000, "ebitda": -43700000, "pretax_income": -100700000, "tax_provision": -89000000, "net_income": -12700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169800000, "total_current_assets": 1140600000, "total_assets": 3895400000, "short_term_debt": 119800000, "long_term_debt": 1283300000, "total_debt": 1403100000, "total_liabilities": 2572900000, "total_equity": 1254100000, "shares_outstanding": 68354000, "goodwill_and_intangibles": 1789900000 }, "cash_flow": { "operating_cash_flow": 62000000, "capital_expenditure": 23200000, "free_cash_flow": 85200000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121600, "ticker_id": 7156, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78000000", "ebitda": "-43700000", "netIncome": "-12700000", "grossProfit": "332400000", "depreciation": "None", "totalRevenue": "876200000", "costOfRevenue": "543800000", "interestIncome": "1200000", "incomeBeforeTax": "-100700000", "interestExpense": "19100000", "operatingIncome": "-78000000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-89000000", "reportedCurrency": "USD", "netInterestIncome": "-17900000", "nonInterestIncome": "None", "operatingExpenses": "410400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34300000", "sellingGeneralAndAdministrative": "388100000", "netIncomeFromContinuingOperations": "-11700000" }, "balance": { "goodwill": "1118500000", "inventory": "425500000", "commonStock": "13500000", "currentDebt": "None", "investments": "None", "totalAssets": "3895400000", "longTermDebt": "1283300000", "shortTermDebt": "119800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "671400000", "reportedCurrency": "USD", "retainedEarnings": "719600000", "totalLiabilities": "2572900000", "otherCurrentAssets": "199300000", "totalCurrentAssets": "1140600000", "currentLongTermDebt": "48400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2754800000", "currentAccountsPayable": "238100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1794000000", "totalShareholderEquity": "1254100000", "capitalLeaseObligations": "462300000", "otherCurrentLiabilities": "228900000", "totalCurrentLiabilities": "683100000", "otherNonCurrentLiabilities": "208800000", "totalNonCurrentLiabilities": "1889800000", "cashAndShortTermInvestments": "169800000", "commonStockSharesOutstanding": "68354000", "intangibleAssetsExcludingGoodwill": "671400000", "cashAndCashEquivalentsAtCarryingValue": "169800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11700000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62000000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93700000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 876200000, "cost_of_revenue": 543800000, "gross_profit": 332400000, "research_and_development": 22300000, "selling_general_admin": 388100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78000000, "depreciation_amortisation": 34300000, "ebitda": -43700000, "interest_expense": 19100000, "interest_income": null, "other_non_operating": null, "pretax_income": -100700000, "tax_provision": -89000000, "effective_tax_rate": null, "net_income": -12700000, "net_income_continuing_ops": -11700000, "net_income_to_common": -12700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169800000, "short_term_investments": null, "net_receivables": 346000000, "inventory": 425500000, "other_current_assets": null, "total_current_assets": 1140600000, "net_ppe": null, "goodwill": 1118500000, "intangible_assets": 671400000, "goodwill_and_intangibles": 1789900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2754800000, "total_assets": 3895400000, "short_term_debt": 119800000, "accounts_payable": 238100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683100000, "long_term_debt": 1283300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1889800000, "total_liabilities": 2572900000, "total_debt": 1403100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 719600000, "total_equity": 1254100000, "shares_outstanding": 68354000, "operating_cash_flow": 62000000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15500000, "dividends_paid": 12800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93700000, "free_cash_flow": 85200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78000000", "ebitda": "-43700000", "netIncome": "-12700000", "grossProfit": "332400000", "depreciation": "None", "totalRevenue": "876200000", "costOfRevenue": "543800000", "interestIncome": "1200000", "incomeBeforeTax": "-100700000", "interestExpense": "19100000", "operatingIncome": "-78000000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-89000000", "reportedCurrency": "USD", "netInterestIncome": "-17900000", "nonInterestIncome": "None", "operatingExpenses": "410400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34300000", "sellingGeneralAndAdministrative": "388100000", "netIncomeFromContinuingOperations": "-11700000" }, "balance": { "goodwill": "1118500000", "inventory": "425500000", "commonStock": "13500000", "currentDebt": "None", "investments": "None", "totalAssets": "3895400000", "longTermDebt": "1283300000", "shortTermDebt": "119800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "671400000", "reportedCurrency": "USD", "retainedEarnings": "719600000", "totalLiabilities": "2572900000", "otherCurrentAssets": "199300000", "totalCurrentAssets": "1140600000", "currentLongTermDebt": "48400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "346000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2754800000", "currentAccountsPayable": "238100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1794000000", "totalShareholderEquity": "1254100000", "capitalLeaseObligations": "462300000", "otherCurrentLiabilities": "228900000", "totalCurrentLiabilities": "683100000", "otherNonCurrentLiabilities": "208800000", "totalNonCurrentLiabilities": "1889800000", "cashAndShortTermInvestments": "169800000", "commonStockSharesOutstanding": "68354000", "intangibleAssetsExcludingGoodwill": "671400000", "cashAndCashEquivalentsAtCarryingValue": "169800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11700000", "profitLoss": "None", "dividendPayout": "12800000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62000000", "capitalExpenditures": "23200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93700000", "cashflowFromInvestment": "-15500000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 970400000, "cost_of_revenue": 593400000, "gross_profit": 377000000, "ebit": 62500000, "ebitda": 98200000, "pretax_income": 45000000, "tax_provision": 9800000, "net_income": 34100000, "net_income_to_common": 34100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221100000, "total_current_assets": 1125800000, "total_assets": 4036200000, "short_term_debt": 191300000, "long_term_debt": 1343200000, "total_debt": 1534500000, "total_liabilities": 2652000000, "total_equity": 1310800000, "shares_outstanding": 70033000, "goodwill_and_intangibles": 1940200000 }, "cash_flow": { "operating_cash_flow": 55300000, "capital_expenditure": 22300000, "free_cash_flow": 77600000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121601, "ticker_id": 7156, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62500000", "ebitda": "98200000", "netIncome": "34100000", "grossProfit": "377000000", "depreciation": "None", "totalRevenue": "970400000", "costOfRevenue": "593400000", "interestIncome": "1500000", "incomeBeforeTax": "45000000", "interestExpense": "20400000", "operatingIncome": "62500000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "9800000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "314500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "289900000", "netIncomeFromContinuingOperations": "35200000" }, "balance": { "goodwill": "1218200000", "inventory": "430600000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "4036200000", "longTermDebt": "1343200000", "shortTermDebt": "191300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "722000000", "reportedCurrency": "USD", "retainedEarnings": "745100000", "totalLiabilities": "2652000000", "otherCurrentAssets": "102600000", "totalCurrentAssets": "1125800000", "currentLongTermDebt": "48700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2910400000", "currentAccountsPayable": "244700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1839400000", "totalShareholderEquity": "1310800000", "capitalLeaseObligations": "447500000", "otherCurrentLiabilities": "171000000", "totalCurrentLiabilities": "703700000", "otherNonCurrentLiabilities": "222000000", "totalNonCurrentLiabilities": "1948300000", "cashAndShortTermInvestments": "221100000", "commonStockSharesOutstanding": "70033000", "intangibleAssetsExcludingGoodwill": "722000000", "cashAndCashEquivalentsAtCarryingValue": "221100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35200000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55300000", "capitalExpenditures": "22300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13600000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 970400000, "cost_of_revenue": 593400000, "gross_profit": 377000000, "research_and_development": 24600000, "selling_general_admin": 289900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62500000, "depreciation_amortisation": 35700000, "ebitda": 98200000, "interest_expense": 20400000, "interest_income": null, "other_non_operating": null, "pretax_income": 45000000, "tax_provision": 9800000, "effective_tax_rate": null, "net_income": 34100000, "net_income_continuing_ops": 35200000, "net_income_to_common": 34100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221100000, "short_term_investments": null, "net_receivables": 371500000, "inventory": 430600000, "other_current_assets": null, "total_current_assets": 1125800000, "net_ppe": null, "goodwill": 1218200000, "intangible_assets": 722000000, "goodwill_and_intangibles": 1940200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2910400000, "total_assets": 4036200000, "short_term_debt": 191300000, "accounts_payable": 244700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703700000, "long_term_debt": 1343200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1948300000, "total_liabilities": 2652000000, "total_debt": 1534500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 745100000, "total_equity": 1310800000, "shares_outstanding": 70033000, "operating_cash_flow": 55300000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22500000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13600000, "free_cash_flow": 77600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62500000", "ebitda": "98200000", "netIncome": "34100000", "grossProfit": "377000000", "depreciation": "None", "totalRevenue": "970400000", "costOfRevenue": "593400000", "interestIncome": "1500000", "incomeBeforeTax": "45000000", "interestExpense": "20400000", "operatingIncome": "62500000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "9800000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "314500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35700000", "sellingGeneralAndAdministrative": "289900000", "netIncomeFromContinuingOperations": "35200000" }, "balance": { "goodwill": "1218200000", "inventory": "430600000", "commonStock": "13700000", "currentDebt": "None", "investments": "None", "totalAssets": "4036200000", "longTermDebt": "1343200000", "shortTermDebt": "191300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "722000000", "reportedCurrency": "USD", "retainedEarnings": "745100000", "totalLiabilities": "2652000000", "otherCurrentAssets": "102600000", "totalCurrentAssets": "1125800000", "currentLongTermDebt": "48700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2910400000", "currentAccountsPayable": "244700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1839400000", "totalShareholderEquity": "1310800000", "capitalLeaseObligations": "447500000", "otherCurrentLiabilities": "171000000", "totalCurrentLiabilities": "703700000", "otherNonCurrentLiabilities": "222000000", "totalNonCurrentLiabilities": "1948300000", "cashAndShortTermInvestments": "221100000", "commonStockSharesOutstanding": "70033000", "intangibleAssetsExcludingGoodwill": "722000000", "cashAndCashEquivalentsAtCarryingValue": "221100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35200000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55300000", "capitalExpenditures": "22300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13600000", "cashflowFromInvestment": "-22500000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 861500000, "cost_of_revenue": 525200000, "gross_profit": 336300000, "ebit": 15200000, "ebitda": 49800000, "pretax_income": -1600000, "tax_provision": -1100000, "net_income": -1200000, "net_income_to_common": -1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209700000, "total_current_assets": 1071800000, "total_assets": 4019100000, "short_term_debt": 119000000, "long_term_debt": 1324000000, "total_debt": 1443000000, "total_liabilities": 2610000000, "total_equity": 1332500000, "shares_outstanding": 70206000, "goodwill_and_intangibles": 1974600000 }, "cash_flow": { "operating_cash_flow": 21100000, "capital_expenditure": 22600000, "free_cash_flow": 43700000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121602, "ticker_id": 7156, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15200000", "ebitda": "49800000", "netIncome": "-1200000", "grossProfit": "336300000", "depreciation": "None", "totalRevenue": "861500000", "costOfRevenue": "525200000", "interestIncome": "1600000", "incomeBeforeTax": "-1600000", "interestExpense": "19900000", "operatingIncome": "15200000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "321100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "298400000", "netIncomeFromContinuingOperations": "-500000" }, "balance": { "goodwill": "1234400000", "inventory": "440500000", "commonStock": "13900000", "currentDebt": "None", "investments": "None", "totalAssets": "4019100000", "longTermDebt": "1324000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "740200000", "reportedCurrency": "USD", "retainedEarnings": "724000000", "totalLiabilities": "2610000000", "otherCurrentAssets": "102000000", "totalCurrentAssets": "1071800000", "currentLongTermDebt": "45900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2947300000", "currentAccountsPayable": "236100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1818100000", "totalShareholderEquity": "1332500000", "capitalLeaseObligations": "448200000", "otherCurrentLiabilities": "215600000", "totalCurrentLiabilities": "675700000", "otherNonCurrentLiabilities": "224500000", "totalNonCurrentLiabilities": "1934300000", "cashAndShortTermInvestments": "209700000", "commonStockSharesOutstanding": "70206000", "intangibleAssetsExcludingGoodwill": "740200000", "cashAndCashEquivalentsAtCarryingValue": "209700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-500000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21100000", "capitalExpenditures": "22600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20300000", "cashflowFromInvestment": "-22300000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 861500000, "cost_of_revenue": 525200000, "gross_profit": 336300000, "research_and_development": 22700000, "selling_general_admin": 298400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15200000, "depreciation_amortisation": 34600000, "ebitda": 49800000, "interest_expense": 19900000, "interest_income": null, "other_non_operating": null, "pretax_income": -1600000, "tax_provision": -1100000, "effective_tax_rate": null, "net_income": -1200000, "net_income_continuing_ops": -500000, "net_income_to_common": -1200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209700000, "short_term_investments": null, "net_receivables": 319600000, "inventory": 440500000, "other_current_assets": null, "total_current_assets": 1071800000, "net_ppe": null, "goodwill": 1234400000, "intangible_assets": 740200000, "goodwill_and_intangibles": 1974600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2947300000, "total_assets": 4019100000, "short_term_debt": 119000000, "accounts_payable": 236100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675700000, "long_term_debt": 1324000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1934300000, "total_liabilities": 2610000000, "total_debt": 1443000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 724000000, "total_equity": 1332500000, "shares_outstanding": 70206000, "operating_cash_flow": 21100000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22300000, "dividends_paid": 13200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20300000, "free_cash_flow": 43700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15200000", "ebitda": "49800000", "netIncome": "-1200000", "grossProfit": "336300000", "depreciation": "None", "totalRevenue": "861500000", "costOfRevenue": "525200000", "interestIncome": "1600000", "incomeBeforeTax": "-1600000", "interestExpense": "19900000", "operatingIncome": "15200000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-18300000", "nonInterestIncome": "None", "operatingExpenses": "321100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34600000", "sellingGeneralAndAdministrative": "298400000", "netIncomeFromContinuingOperations": "-500000" }, "balance": { "goodwill": "1234400000", "inventory": "440500000", "commonStock": "13900000", "currentDebt": "None", "investments": "None", "totalAssets": "4019100000", "longTermDebt": "1324000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "740200000", "reportedCurrency": "USD", "retainedEarnings": "724000000", "totalLiabilities": "2610000000", "otherCurrentAssets": "102000000", "totalCurrentAssets": "1071800000", "currentLongTermDebt": "45900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2947300000", "currentAccountsPayable": "236100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1818100000", "totalShareholderEquity": "1332500000", "capitalLeaseObligations": "448200000", "otherCurrentLiabilities": "215600000", "totalCurrentLiabilities": "675700000", "otherNonCurrentLiabilities": "224500000", "totalNonCurrentLiabilities": "1934300000", "cashAndShortTermInvestments": "209700000", "commonStockSharesOutstanding": "70206000", "intangibleAssetsExcludingGoodwill": "740200000", "cashAndCashEquivalentsAtCarryingValue": "209700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-500000", "profitLoss": "None", "dividendPayout": "13200000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21100000", "capitalExpenditures": "22600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20300000", "cashflowFromInvestment": "-22300000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 888900000, "cost_of_revenue": 536500000, "gross_profit": 352400000, "ebit": 62600000, "ebitda": 106100000, "pretax_income": 6700000, "tax_provision": -4300000, "net_income": 9900000, "net_income_to_common": 9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230400000, "total_current_assets": 1069600000, "total_assets": 4043600000, "short_term_debt": 110700000, "long_term_debt": 1291700000, "total_debt": 1402400000, "total_liabilities": 2584600000, "total_equity": 1385100000, "shares_outstanding": 70377692, "goodwill_and_intangibles": 1971100000 }, "cash_flow": { "operating_cash_flow": 78400000, "capital_expenditure": 21900000, "free_cash_flow": 100300000, "dividends_paid": 13400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121603, "ticker_id": 7156, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62600000", "ebitda": "106100000", "netIncome": "9900000", "grossProfit": "352400000", "depreciation": "None", "totalRevenue": "888900000", "costOfRevenue": "536500000", "interestIncome": "1300000", "incomeBeforeTax": "6700000", "interestExpense": "18800000", "operatingIncome": "62600000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-4300000", "reportedCurrency": "USD", "netInterestIncome": "-17500000", "nonInterestIncome": "None", "operatingExpenses": "289800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "536500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43500000", "sellingGeneralAndAdministrative": "262900000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "1226300000", "inventory": "428600000", "commonStock": "14100000", "currentDebt": "None", "investments": "None", "totalAssets": "4043600000", "longTermDebt": "1291700000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "744800000", "reportedCurrency": "USD", "retainedEarnings": "738400000", "totalLiabilities": "2584600000", "otherCurrentAssets": "80100000", "totalCurrentAssets": "1069600000", "currentLongTermDebt": "43500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2974000000", "currentAccountsPayable": "241400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1762800000", "totalShareholderEquity": "1385100000", "capitalLeaseObligations": "427600000", "otherCurrentLiabilities": "245400000", "totalCurrentLiabilities": "697700000", "otherNonCurrentLiabilities": "224800000", "totalNonCurrentLiabilities": "1886900000", "cashAndShortTermInvestments": "230400000", "commonStockSharesOutstanding": "70377692", "intangibleAssetsExcludingGoodwill": "744800000", "cashAndCashEquivalentsAtCarryingValue": "230400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9900000", "profitLoss": "None", "dividendPayout": "13400000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "78400000", "capitalExpenditures": "21900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45700000", "cashflowFromInvestment": "-25300000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 888900000, "cost_of_revenue": 536500000, "gross_profit": 352400000, "research_and_development": 26900000, "selling_general_admin": 262900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62600000, "depreciation_amortisation": 43500000, "ebitda": 106100000, "interest_expense": 18800000, "interest_income": null, "other_non_operating": null, "pretax_income": 6700000, "tax_provision": -4300000, "effective_tax_rate": null, "net_income": 9900000, "net_income_continuing_ops": 11000000, "net_income_to_common": 9900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230400000, "short_term_investments": null, "net_receivables": 330500000, "inventory": 428600000, "other_current_assets": null, "total_current_assets": 1069600000, "net_ppe": null, "goodwill": 1226300000, "intangible_assets": 744800000, "goodwill_and_intangibles": 1971100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2974000000, "total_assets": 4043600000, "short_term_debt": 110700000, "accounts_payable": 241400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697700000, "long_term_debt": 1291700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1886900000, "total_liabilities": 2584600000, "total_debt": 1402400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 738400000, "total_equity": 1385100000, "shares_outstanding": 70377692, "operating_cash_flow": 78400000, "stock_based_compensation": 3600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25300000, "dividends_paid": 13400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45700000, "free_cash_flow": 100300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62600000", "ebitda": "106100000", "netIncome": "9900000", "grossProfit": "352400000", "depreciation": "None", "totalRevenue": "888900000", "costOfRevenue": "536500000", "interestIncome": "1300000", "incomeBeforeTax": "6700000", "interestExpense": "18800000", "operatingIncome": "62600000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "-4300000", "reportedCurrency": "USD", "netInterestIncome": "-17500000", "nonInterestIncome": "None", "operatingExpenses": "289800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "536500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43500000", "sellingGeneralAndAdministrative": "262900000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "1226300000", "inventory": "428600000", "commonStock": "14100000", "currentDebt": "None", "investments": "None", "totalAssets": "4043600000", "longTermDebt": "1291700000", "shortTermDebt": "110700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "744800000", "reportedCurrency": "USD", "retainedEarnings": "738400000", "totalLiabilities": "2584600000", "otherCurrentAssets": "80100000", "totalCurrentAssets": "1069600000", "currentLongTermDebt": "43500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2974000000", "currentAccountsPayable": "241400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1762800000", "totalShareholderEquity": "1385100000", "capitalLeaseObligations": "427600000", "otherCurrentLiabilities": "245400000", "totalCurrentLiabilities": "697700000", "otherNonCurrentLiabilities": "224800000", "totalNonCurrentLiabilities": "1886900000", "cashAndShortTermInvestments": "230400000", "commonStockSharesOutstanding": "70377692", "intangibleAssetsExcludingGoodwill": "744800000", "cashAndCashEquivalentsAtCarryingValue": "230400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9900000", "profitLoss": "None", "dividendPayout": "13400000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "78400000", "capitalExpenditures": "21900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45700000", "cashflowFromInvestment": "-25300000", "stockBasedCompensation": "3600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 872300000, "cost_of_revenue": 535299999, "gross_profit": 337000000, "ebit": 44500000, "ebitda": 81500000, "pretax_income": 27500000, "tax_provision": 4400000, "net_income": 22200000, "net_income_to_common": 22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223600000, "total_current_assets": 1083400000, "total_assets": 4095100000, "short_term_debt": 112000000, "long_term_debt": 1290400000, "total_debt": 1402400000, "total_liabilities": 2597000000, "total_equity": 1390900000, "shares_outstanding": 74146826, "goodwill_and_intangibles": 1995800000 }, "cash_flow": { "operating_cash_flow": 60500000, "capital_expenditure": 16600000, "free_cash_flow": 77100000, "dividends_paid": 14100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121605, "ticker_id": 7156, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44500000", "ebitda": "81500000", "netIncome": "22200000", "grossProfit": "337000000", "depreciation": "None", "totalRevenue": "872300000", "costOfRevenue": "535299999", "interestIncome": "1300000", "incomeBeforeTax": "27500000", "interestExpense": "18400000", "operatingIncome": "44500000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-17100000", "nonInterestIncome": "None", "operatingExpenses": "292500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "271100000", "netIncomeFromContinuingOperations": "23100000" }, "balance": { "goodwill": "1225900000", "inventory": "437400000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "4095100000", "longTermDebt": "1290400000", "shortTermDebt": "112000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "769900000", "reportedCurrency": "USD", "retainedEarnings": "707100000", "totalLiabilities": "2597000000", "otherCurrentAssets": "103700000", "totalCurrentAssets": "1083400000", "currentLongTermDebt": "40900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3011700000", "currentAccountsPayable": "242000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1757600000", "totalShareholderEquity": "1390900000", "capitalLeaseObligations": "426300000", "otherCurrentLiabilities": "241000000", "totalCurrentLiabilities": "680500000", "otherNonCurrentLiabilities": "263500000", "totalNonCurrentLiabilities": "1916500000", "cashAndShortTermInvestments": "223600000", "commonStockSharesOutstanding": "74146826", "intangibleAssetsExcludingGoodwill": "769900000", "cashAndCashEquivalentsAtCarryingValue": "223600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22200000", "profitLoss": "None", "dividendPayout": "14100000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60500000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42300000", "cashflowFromInvestment": "-19700000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 872300000, "cost_of_revenue": 535299999, "gross_profit": 337000000, "research_and_development": 21400000, "selling_general_admin": 271100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44500000, "depreciation_amortisation": 37000000, "ebitda": 81500000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": 27500000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": 22200000, "net_income_continuing_ops": 23100000, "net_income_to_common": 22200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223600000, "short_term_investments": null, "net_receivables": 318700000, "inventory": 437400000, "other_current_assets": null, "total_current_assets": 1083400000, "net_ppe": null, "goodwill": 1225900000, "intangible_assets": 769900000, "goodwill_and_intangibles": 1995800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3011700000, "total_assets": 4095100000, "short_term_debt": 112000000, "accounts_payable": 242000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 680500000, "long_term_debt": 1290400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1916500000, "total_liabilities": 2597000000, "total_debt": 1402400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 707100000, "total_equity": 1390900000, "shares_outstanding": 74146826, "operating_cash_flow": 60500000, "stock_based_compensation": 5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19700000, "dividends_paid": 14100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42300000, "free_cash_flow": 77100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44500000", "ebitda": "81500000", "netIncome": "22200000", "grossProfit": "337000000", "depreciation": "None", "totalRevenue": "872300000", "costOfRevenue": "535299999", "interestIncome": "1300000", "incomeBeforeTax": "27500000", "interestExpense": "18400000", "operatingIncome": "44500000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-17100000", "nonInterestIncome": "None", "operatingExpenses": "292500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535299999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "271100000", "netIncomeFromContinuingOperations": "23100000" }, "balance": { "goodwill": "1225900000", "inventory": "437400000", "commonStock": "14300000", "currentDebt": "None", "investments": "None", "totalAssets": "4095100000", "longTermDebt": "1290400000", "shortTermDebt": "112000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "769900000", "reportedCurrency": "USD", "retainedEarnings": "707100000", "totalLiabilities": "2597000000", "otherCurrentAssets": "103700000", "totalCurrentAssets": "1083400000", "currentLongTermDebt": "40900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "318700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3011700000", "currentAccountsPayable": "242000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1757600000", "totalShareholderEquity": "1390900000", "capitalLeaseObligations": "426300000", "otherCurrentLiabilities": "241000000", "totalCurrentLiabilities": "680500000", "otherNonCurrentLiabilities": "263500000", "totalNonCurrentLiabilities": "1916500000", "cashAndShortTermInvestments": "223600000", "commonStockSharesOutstanding": "74146826", "intangibleAssetsExcludingGoodwill": "769900000", "cashAndCashEquivalentsAtCarryingValue": "223600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22200000", "profitLoss": "None", "dividendPayout": "14100000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60500000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42300000", "cashflowFromInvestment": "-19700000", "stockBasedCompensation": "5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 949500000, "cost_of_revenue": 577500000, "gross_profit": 372000000, "ebit": 62200000, "ebitda": 99600000, "pretax_income": 43900000, "tax_provision": 9500000, "net_income": 33500000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225800000, "total_current_assets": 1114300000, "total_assets": 4155500000, "short_term_debt": 114900000, "long_term_debt": 1278200000, "total_debt": 1393100000, "total_liabilities": 2625300000, "total_equity": 1420600000, "shares_outstanding": 74240293, "goodwill_and_intangibles": 2007300000 }, "cash_flow": { "operating_cash_flow": 82500000, "capital_expenditure": 20000000, "free_cash_flow": 102500000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121606, "ticker_id": 7156, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62200000", "ebitda": "99600000", "netIncome": "33500000", "grossProfit": "372000000", "depreciation": "None", "totalRevenue": "949500000", "costOfRevenue": "577500000", "interestIncome": "1300000", "incomeBeforeTax": "43900000", "interestExpense": "19800000", "operatingIncome": "62200000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-18500000", "nonInterestIncome": "None", "operatingExpenses": "309800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37400000", "sellingGeneralAndAdministrative": "287600000", "netIncomeFromContinuingOperations": "34400000" }, "balance": { "goodwill": "1227600000", "inventory": "448200000", "commonStock": "14600000", "currentDebt": "None", "investments": "None", "totalAssets": "4155500000", "longTermDebt": "1278200000", "shortTermDebt": "114900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "779700000", "reportedCurrency": "USD", "retainedEarnings": "698600000", "totalLiabilities": "2625300000", "otherCurrentAssets": "95500000", "totalCurrentAssets": "1114300000", "currentLongTermDebt": "38800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3041200000", "currentAccountsPayable": "250700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1753800000", "totalShareholderEquity": "1420600000", "capitalLeaseObligations": "436800000", "otherCurrentLiabilities": "255300000", "totalCurrentLiabilities": "713800000", "otherNonCurrentLiabilities": "272600000", "totalNonCurrentLiabilities": "1911500000", "cashAndShortTermInvestments": "225800000", "commonStockSharesOutstanding": "74240293", "intangibleAssetsExcludingGoodwill": "779700000", "cashAndCashEquivalentsAtCarryingValue": "225800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33500000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82500000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59700000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 949500000, "cost_of_revenue": 577500000, "gross_profit": 372000000, "research_and_development": 22200000, "selling_general_admin": 287600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62200000, "depreciation_amortisation": 37400000, "ebitda": 99600000, "interest_expense": 19800000, "interest_income": null, "other_non_operating": null, "pretax_income": 43900000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 33500000, "net_income_continuing_ops": 34400000, "net_income_to_common": 33500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225800000, "short_term_investments": null, "net_receivables": 344800000, "inventory": 448200000, "other_current_assets": null, "total_current_assets": 1114300000, "net_ppe": null, "goodwill": 1227600000, "intangible_assets": 779700000, "goodwill_and_intangibles": 2007300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3041200000, "total_assets": 4155500000, "short_term_debt": 114900000, "accounts_payable": 250700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 713800000, "long_term_debt": 1278200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1911500000, "total_liabilities": 2625300000, "total_debt": 1393100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 698600000, "total_equity": 1420600000, "shares_outstanding": 74240293, "operating_cash_flow": 82500000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": 13900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59700000, "free_cash_flow": 102500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62200000", "ebitda": "99600000", "netIncome": "33500000", "grossProfit": "372000000", "depreciation": "None", "totalRevenue": "949500000", "costOfRevenue": "577500000", "interestIncome": "1300000", "incomeBeforeTax": "43900000", "interestExpense": "19800000", "operatingIncome": "62200000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-18500000", "nonInterestIncome": "None", "operatingExpenses": "309800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37400000", "sellingGeneralAndAdministrative": "287600000", "netIncomeFromContinuingOperations": "34400000" }, "balance": { "goodwill": "1227600000", "inventory": "448200000", "commonStock": "14600000", "currentDebt": "None", "investments": "None", "totalAssets": "4155500000", "longTermDebt": "1278200000", "shortTermDebt": "114900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "779700000", "reportedCurrency": "USD", "retainedEarnings": "698600000", "totalLiabilities": "2625300000", "otherCurrentAssets": "95500000", "totalCurrentAssets": "1114300000", "currentLongTermDebt": "38800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3041200000", "currentAccountsPayable": "250700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1753800000", "totalShareholderEquity": "1420600000", "capitalLeaseObligations": "436800000", "otherCurrentLiabilities": "255300000", "totalCurrentLiabilities": "713800000", "otherNonCurrentLiabilities": "272600000", "totalNonCurrentLiabilities": "1911500000", "cashAndShortTermInvestments": "225800000", "commonStockSharesOutstanding": "74240293", "intangibleAssetsExcludingGoodwill": "779700000", "cashAndCashEquivalentsAtCarryingValue": "225800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33500000", "profitLoss": "None", "dividendPayout": "13900000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82500000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59700000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 917700000, "cost_of_revenue": 559600000, "gross_profit": 358100000, "ebit": 45500000, "ebitda": 82700000, "pretax_income": 21200000, "tax_provision": 5100000, "net_income": 16700000, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217500000, "total_current_assets": 1097700000, "total_assets": 4183200000, "short_term_debt": 111800000, "long_term_debt": 1298800000, "total_debt": 1410600000, "total_liabilities": 2653300000, "total_equity": 1422300000, "shares_outstanding": 75707536, "goodwill_and_intangibles": 1705000000 }, "cash_flow": { "operating_cash_flow": 130900000, "capital_expenditure": 19900000, "free_cash_flow": 150800000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121607, "ticker_id": 7156, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45500000", "ebitda": "82700000", "netIncome": "16700000", "grossProfit": "358100000", "depreciation": "None", "totalRevenue": "917700000", "costOfRevenue": "559600000", "interestIncome": "2200000", "incomeBeforeTax": "21200000", "interestExpense": "19200000", "operatingIncome": "45500000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "5100000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "312600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "290500000", "netIncomeFromContinuingOperations": "16100000" }, "balance": { "goodwill": "1223600000", "inventory": "473200000", "commonStock": "14900000", "currentDebt": "None", "investments": "None", "totalAssets": "4183200000", "longTermDebt": "1298800000", "shortTermDebt": "111800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "481400000", "reportedCurrency": "USD", "retainedEarnings": "678700000", "totalLiabilities": "2653300000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "1097700000", "currentLongTermDebt": "36300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3085500000", "currentAccountsPayable": "252000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "929100000", "shortLongTermDebtTotal": "1787600000", "totalShareholderEquity": "1422300000", "capitalLeaseObligations": "452500000", "otherCurrentLiabilities": "243200000", "totalCurrentLiabilities": "704500000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "1948800000", "cashAndShortTermInvestments": "217500000", "commonStockSharesOutstanding": "75707536", "intangibleAssetsExcludingGoodwill": "481400000", "cashAndCashEquivalentsAtCarryingValue": "217500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16100000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130900000", "capitalExpenditures": "19900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111100000", "cashflowFromInvestment": "-26300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917700000, "cost_of_revenue": 559600000, "gross_profit": 358100000, "research_and_development": 22100000, "selling_general_admin": 290500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45500000, "depreciation_amortisation": 37200000, "ebitda": 82700000, "interest_expense": 19200000, "interest_income": null, "other_non_operating": null, "pretax_income": 21200000, "tax_provision": 5100000, "effective_tax_rate": null, "net_income": 16700000, "net_income_continuing_ops": 16100000, "net_income_to_common": 16700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217500000, "short_term_investments": null, "net_receivables": 323100000, "inventory": 473200000, "other_current_assets": null, "total_current_assets": 1097700000, "net_ppe": null, "goodwill": 1223600000, "intangible_assets": 481400000, "goodwill_and_intangibles": 1705000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3085500000, "total_assets": 4183200000, "short_term_debt": 111800000, "accounts_payable": 252000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 704500000, "long_term_debt": 1298800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1948800000, "total_liabilities": 2653300000, "total_debt": 1410600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 678700000, "total_equity": 1422300000, "shares_outstanding": 75707536, "operating_cash_flow": 130900000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26300000, "dividends_paid": 14200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -111100000, "free_cash_flow": 150800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45500000", "ebitda": "82700000", "netIncome": "16700000", "grossProfit": "358100000", "depreciation": "None", "totalRevenue": "917700000", "costOfRevenue": "559600000", "interestIncome": "2200000", "incomeBeforeTax": "21200000", "interestExpense": "19200000", "operatingIncome": "45500000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "5100000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "312600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37200000", "sellingGeneralAndAdministrative": "290500000", "netIncomeFromContinuingOperations": "16100000" }, "balance": { "goodwill": "1223600000", "inventory": "473200000", "commonStock": "14900000", "currentDebt": "None", "investments": "None", "totalAssets": "4183200000", "longTermDebt": "1298800000", "shortTermDebt": "111800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "481400000", "reportedCurrency": "USD", "retainedEarnings": "678700000", "totalLiabilities": "2653300000", "otherCurrentAssets": "83900000", "totalCurrentAssets": "1097700000", "currentLongTermDebt": "36300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "323100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3085500000", "currentAccountsPayable": "252000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "929100000", "shortLongTermDebtTotal": "1787600000", "totalShareholderEquity": "1422300000", "capitalLeaseObligations": "452500000", "otherCurrentLiabilities": "243200000", "totalCurrentLiabilities": "704500000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "1948800000", "cashAndShortTermInvestments": "217500000", "commonStockSharesOutstanding": "75707536", "intangibleAssetsExcludingGoodwill": "481400000", "cashAndCashEquivalentsAtCarryingValue": "217500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16100000", "profitLoss": "None", "dividendPayout": "14200000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "130900000", "capitalExpenditures": "19900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-111100000", "cashflowFromInvestment": "-26300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "income_statement": { "revenue": 956700000, "cost_of_revenue": 602000000, "gross_profit": 354700000, "ebit": 51200000, "ebitda": 90400000, "pretax_income": -6500000, "tax_provision": -6600000, "net_income": -100000, "net_income_to_common": -100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223500000, "total_current_assets": 1176200000, "total_assets": 4274800000, "short_term_debt": 110500000, "long_term_debt": 1365100000, "total_debt": 1475600000, "total_liabilities": 2734600000, "total_equity": 1432600000, "shares_outstanding": 75698670, "goodwill_and_intangibles": 2015500000 }, "cash_flow": { "operating_cash_flow": 92500000, "capital_expenditure": 40000000, "free_cash_flow": 132500000, "dividends_paid": 28400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 121608, "ticker_id": 7156, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:06:05.131001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51200000", "ebitda": "90400000", "netIncome": "-100000", "grossProfit": "354700000", "depreciation": "None", "totalRevenue": "956700000", "costOfRevenue": "602000000", "interestIncome": "800000", "incomeBeforeTax": "-6500000", "interestExpense": "19900000", "operatingIncome": "51200000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-6600000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "303500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34700000", "otherNonOperatingIncome": "1800000", "costofGoodsAndServicesSold": "602000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39200000", "sellingGeneralAndAdministrative": "274000000", "netIncomeFromContinuingOperations": "100000" }, "balance": { "goodwill": "1221700000", "inventory": "487400000", "commonStock": "15100000", "currentDebt": "None", "investments": "None", "totalAssets": "4274800000", "longTermDebt": "1365100000", "shortTermDebt": "110500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "793800000", "reportedCurrency": "USD", "retainedEarnings": "676100000", "totalLiabilities": "2734600000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "1176200000", "currentLongTermDebt": "33400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098600000", "currentAccountsPayable": "269500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536300000", "shortLongTermDebtTotal": "1869300000", "totalShareholderEquity": "1432600000", "capitalLeaseObligations": "470800000", "otherCurrentLiabilities": "229000000", "totalCurrentLiabilities": "702800000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "2031800000", "cashAndShortTermInvestments": "223500000", "commonStockSharesOutstanding": "75698670", "intangibleAssetsExcludingGoodwill": "793800000", "cashAndCashEquivalentsAtCarryingValue": "223500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27500000", "profitLoss": "None", "dividendPayout": "28400000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "81500000", "operatingCashflow": "92500000", "capitalExpenditures": "40000000", "changeInReceivables": "15600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64700000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 956700000, "cost_of_revenue": 602000000, "gross_profit": 354700000, "research_and_development": 34700000, "selling_general_admin": 274000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51200000, "depreciation_amortisation": 39200000, "ebitda": 90400000, "interest_expense": 19900000, "interest_income": null, "other_non_operating": null, "pretax_income": -6500000, "tax_provision": -6600000, "effective_tax_rate": null, "net_income": -100000, "net_income_continuing_ops": 100000, "net_income_to_common": -100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223500000, "short_term_investments": null, "net_receivables": 363500000, "inventory": 487400000, "other_current_assets": null, "total_current_assets": 1176200000, "net_ppe": null, "goodwill": 1221700000, "intangible_assets": 793800000, "goodwill_and_intangibles": 2015500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3098600000, "total_assets": 4274800000, "short_term_debt": 110500000, "accounts_payable": 269500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702800000, "long_term_debt": 1365100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2031800000, "total_liabilities": 2734600000, "total_debt": 1475600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 676100000, "total_equity": 1432600000, "shares_outstanding": 75698670, "operating_cash_flow": 92500000, "stock_based_compensation": 9900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23300000, "dividends_paid": 28400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64700000, "free_cash_flow": 132500000, "net_change_in_cash": 4500000 }, "raw_data": { "income": { "ebit": "51200000", "ebitda": "90400000", "netIncome": "-100000", "grossProfit": "354700000", "depreciation": "None", "totalRevenue": "956700000", "costOfRevenue": "602000000", "interestIncome": "800000", "incomeBeforeTax": "-6500000", "interestExpense": "19900000", "operatingIncome": "51200000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "-6600000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "303500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34700000", "otherNonOperatingIncome": "1800000", "costofGoodsAndServicesSold": "602000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39200000", "sellingGeneralAndAdministrative": "274000000", "netIncomeFromContinuingOperations": "100000" }, "balance": { "goodwill": "1221700000", "inventory": "487400000", "commonStock": "15100000", "currentDebt": "None", "investments": "None", "totalAssets": "4274800000", "longTermDebt": "1365100000", "shortTermDebt": "110500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "793800000", "reportedCurrency": "USD", "retainedEarnings": "676100000", "totalLiabilities": "2734600000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "1176200000", "currentLongTermDebt": "33400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3098600000", "currentAccountsPayable": "269500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536300000", "shortLongTermDebtTotal": "1869300000", "totalShareholderEquity": "1432600000", "capitalLeaseObligations": "470800000", "otherCurrentLiabilities": "229000000", "totalCurrentLiabilities": "702800000", "otherNonCurrentLiabilities": "273000000", "totalNonCurrentLiabilities": "2031800000", "cashAndShortTermInvestments": "223500000", "commonStockSharesOutstanding": "75698670", "intangibleAssetsExcludingGoodwill": "793800000", "cashAndCashEquivalentsAtCarryingValue": "223500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27500000", "profitLoss": "None", "dividendPayout": "28400000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "81500000", "operatingCashflow": "92500000", "capitalExpenditures": "40000000", "changeInReceivables": "15600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64700000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }