{ "ticker": { "uuid": "52ce8f68-458d-429e-80cd-468da6c69a83", "symbol": "AZO", "name": "AutoZone Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/52ce8f68-458d-429e-80cd-468da6c69a83/", "api_url": "https://sharemaestro.com/factors/api/tickers/52ce8f68-458d-429e-80cd-468da6c69a83/" }, "ticker_metadata": { "id": 342, "uuid": "52ce8f68-458d-429e-80cd-468da6c69a83", "symbol": "AZO", "name": "AutoZone Inc", "asset_type": "equity", "market_cap": 49556820000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "AutoZone, Inc. is an American retailer of aftermarket automotive parts and accessories, the largest in the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "52ce8f68-458d-429e-80cd-468da6c69a83", "symbol": "AZO", "name": "AutoZone Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/52ce8f68-458d-429e-80cd-468da6c69a83/", "api_url": "https://sharemaestro.com/factors/api/tickers/52ce8f68-458d-429e-80cd-468da6c69a83/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.18, "value": 0.25, "quality": 0.7, "momentum": 0.16, "coverage": 0.939, "confidence": 0.926, "delta": null }, "headline_factors": { "price": 3116.43, "market_cap": 52518078360, "pe_ratio": 20.0626, "earnings_yield": 0.0498, "ebitda_to_ev": 0.0719, "shareholder_yield": 0, "roe": -0.9401, "piotroski_f_score": 6, "momentum_12_1": -0.06, "volatility_252d": 0.2779 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.496597+00:00", "batch_id": "" }, "size": { "price_close": 3116.43, "market_cap": 52518078360, "market_cap_usd": 52518078360, "enterprise_value": 61500516360, "shares_outstanding": 16852000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.0626, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.6029, "pcf_ratio": 17.2792, "pfcf_ratio": 11.7257, "ev_ebitda": 13.9116, "ev_ebit": 16.3123, "ev_sales": 3.0481, "ev_fcf": 13.7312, "earnings_yield": 0.0498, "fcf_yield": 0.0728, "price_to_sales": 2.6029, "price_to_book": null, "price_to_cashflow": 17.2792, "ebitda_to_ev": 0.0719, "sales_yield": 0.3281 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5181, "operating_margin": 0.1869, "net_margin": 0.1297, "ebitda_margin": 0.2191, "fcf_margin": 0.222, "roe": -0.9401, "roa": 0.1339, "roic": 0.4834, "roc_greenblatt": null, "asset_turnover": 1.0323, "cash_conversion": 1.711, "accruals_ratio": -0.0216, "sbc_to_revenue": 0.0067, "piotroski_f_score": 6, "altman_z_score": 2.6978, "earnings_stability_5y": 0.2226, "revenue_stability_5y": 0.1775, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5348, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -8.0193, "net_debt_to_ebitda": 2.0319, "debt_to_assets": 0.4725, "interest_coverage": 7.9184, "current_ratio": 0.8903, "quick_ratio": 0.1371, "net_debt": 8982438000, "local_beta": 0.0011, "volatility_252d": 0.2779, "volatility_60d": 0.6656, "max_drawdown_12m": -0.3209, "risk_adjusted_momentum": -0.2158 }, "growth": { "revenue_growth_1y": 0.0806, "revenue_growth_3y_cagr": 0.0523, "revenue_growth_5y_cagr": 0.0844, "eps_growth_1y": 0.0042, "eps_growth_3y_cagr": 0.0093, "eps_growth_5y_cagr": 0.0759, "fcf_growth_1y": 0.0521, "book_value_growth_1y": null, "revenue_growth": 0.0806, "earnings_growth": 0.0042 }, "momentum": { "price_return_1m": -0.1086, "price_return_3m": -0.1441, "price_return_6m": -0.1847, "price_return_9m": -0.2614, "price_return_12m": -0.1621, "price_return_12m_ex1m": -0.06, "momentum_6m": -0.1847, "momentum_12m": -0.1621, "momentum_12_1": -0.06, "distance_from_52w_high": -0.279, "distance_from_52w_low": 0.0617, "relative_strength": -0.262 }, "raw_ttm": { "revenue_ttm": 20176645000, "gross_profit_ttm": 10453903000, "ebit_ttm": 3770200000, "ebitda_ttm": 4420794000, "net_income_ttm": 2617705000, "eps_diluted_ttm": 155.335, "operating_cash_flow_ttm": 3039385000, "capital_expenditure_ttm": 1439497000, "fcf_ttm": 4478882000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 476132000, "cash_and_equivalents": 253729000, "total_current_assets": 8934569000, "total_current_liabilities": 10035313000, "net_ppe": null, "total_assets": 19545592000, "total_debt": 9236167000, "total_equity": -2784552000, "net_working_capital": -1025358000, "book_value_per_share": -165.2357, "retained_earnings": -4391569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3087197000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 71, "rank_ev_ebitda": 59, "rank_ev_ebit": 60, "rank_earnings_yield": 53, "rank_fcf_yield": 54, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 95, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 43, "rank_fcf_margin": 42, "rank_piotroski": 33, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 58, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 75 }, "composites": { "value_composite": 75, "quality_composite": 30, "momentum_composite": 84, "growth_composite": 74, "yield_composite": 88, "svqf_composite": 77, "vc1_composite": 75, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 82, "quality_value_composite": 0.4183, "os_score": 0.18, "value_percentile": 0.25, "quality_percentile": 0.7, "momentum_percentile": 0.16, "factor_coverage": 0.939, "signal_confidence": 0.926, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3571, "ticker_id": 342, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.496597+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3116.43, "market_cap": 52518078360, "market_cap_usd": 52518078360, "enterprise_value": 61500516360, "shares_outstanding": 16852000, "fx_rate_to_usd": null, "pe_ratio": 20.06264203, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.60291433, "pcf_ratio": 17.27917929, "pfcf_ratio": 11.72571154, "ev_ebitda": 13.91164491, "ev_ebit": 16.31226894, "ev_sales": 3.0481042, "ev_fcf": 13.73122051, "earnings_yield": 0.04984388, "fcf_yield": 0.07282674, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.51811899, "operating_margin": 0.18685961, "net_margin": 0.12973936, "ebitda_margin": 0.21910451, "fcf_margin": 0.22198349, "roe": -0.94008121, "roa": 0.13392815, "roic": 0.48340256, "roc_greenblatt": null, "asset_turnover": 1.03228621, "cash_conversion": 1.7109957, "accruals_ratio": -0.02157417, "sbc_to_revenue": 0.00672178, "debt_to_equity": -8.01929502, "net_debt_to_ebitda": 2.03186079, "debt_to_assets": 0.47254476, "interest_coverage": 7.91839238, "current_ratio": 0.89031294, "quick_ratio": 0.13706727, "net_debt": 8982438000, "revenue_growth_1y": 0.08055298, "revenue_growth_3y_cagr": 0.05231525, "revenue_growth_5y_cagr": 0.08436606, "eps_growth_1y": 0.00418714, "eps_growth_3y_cagr": 0.00933026, "eps_growth_5y_cagr": 0.07589222, "fcf_growth_1y": 0.05214442, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.69782997, "earnings_stability_5y": 0.222649, "revenue_stability_5y": 0.177537, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1086211, "price_return_3m": -0.14414122, "price_return_6m": -0.18474832, "price_return_9m": -0.26140622, "price_return_12m": -0.16207881, "price_return_12m_ex1m": -0.05997193, "distance_from_52w_high": -0.27896302, "distance_from_52w_low": 0.06174728, "relative_strength": -0.26204239, "local_beta": 0.0011, "volatility_252d": 0.277887, "volatility_60d": 0.665616, "max_drawdown_12m": -0.32089585, "revenue_ttm": 20176645000, "gross_profit_ttm": 10453903000, "ebit_ttm": 3770200000, "ebitda_ttm": 4420794000, "net_income_ttm": 2617705000, "eps_diluted_ttm": 155.33497508, "operating_cash_flow_ttm": 3039385000, "capital_expenditure_ttm": 1439497000, "fcf_ttm": 4478882000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 476132000, "cash_and_equivalents": 253729000, "total_current_assets": 8934569000, "total_current_liabilities": 10035313000, "net_ppe": null, "total_assets": 19545592000, "total_debt": 9236167000, "total_equity": -2784552000, "net_working_capital": -1025358000, "book_value_per_share": -165.23569903, "retained_earnings": -4391569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3087197000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 53, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 71, "rank_ev_ebitda": 59, "rank_ev_ebit": 60, "rank_earnings_yield": 53, "rank_fcf_yield": 54, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 95, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 43, "rank_fcf_margin": 42, "rank_piotroski": 33, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 58, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 75, "value_composite": 75, "quality_composite": 30, "momentum_composite": 84, "growth_composite": 74, "yield_composite": 88, "svqf_composite": 77, "vc1_composite": 75, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.926, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3116.43, "os": 0.18, "value": 0.25, "quality": 0.7, "momentum": 0.16, "confidence": 0.926, "coverage": 0.939, "pe_ratio": 20.0626, "earnings_yield": 0.0498, "shareholder_yield": 0, "roe": -0.9401, "momentum_12_1": -0.06, "complete_fields": { "id": 3571, "ticker_id": 342, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-08-31", "financials_age_days": 280, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:05.496597+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3116.43, "market_cap": 52518078360, "market_cap_usd": 52518078360, "enterprise_value": 61500516360, "shares_outstanding": 16852000, "fx_rate_to_usd": null, "pe_ratio": 20.06264203, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.60291433, "pcf_ratio": 17.27917929, "pfcf_ratio": 11.72571154, "ev_ebitda": 13.91164491, "ev_ebit": 16.31226894, "ev_sales": 3.0481042, "ev_fcf": 13.73122051, "earnings_yield": 0.04984388, "fcf_yield": 0.07282674, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.51811899, "operating_margin": 0.18685961, "net_margin": 0.12973936, "ebitda_margin": 0.21910451, "fcf_margin": 0.22198349, "roe": -0.94008121, "roa": 0.13392815, "roic": 0.48340256, "roc_greenblatt": null, "asset_turnover": 1.03228621, "cash_conversion": 1.7109957, "accruals_ratio": -0.02157417, "sbc_to_revenue": 0.00672178, "debt_to_equity": -8.01929502, "net_debt_to_ebitda": 2.03186079, "debt_to_assets": 0.47254476, "interest_coverage": 7.91839238, "current_ratio": 0.89031294, "quick_ratio": 0.13706727, "net_debt": 8982438000, "revenue_growth_1y": 0.08055298, "revenue_growth_3y_cagr": 0.05231525, "revenue_growth_5y_cagr": 0.08436606, "eps_growth_1y": 0.00418714, "eps_growth_3y_cagr": 0.00933026, "eps_growth_5y_cagr": 0.07589222, "fcf_growth_1y": 0.05214442, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 2.69782997, "earnings_stability_5y": 0.222649, "revenue_stability_5y": 0.177537, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1086211, "price_return_3m": -0.14414122, "price_return_6m": -0.18474832, "price_return_9m": -0.26140622, "price_return_12m": -0.16207881, "price_return_12m_ex1m": -0.05997193, "distance_from_52w_high": -0.27896302, "distance_from_52w_low": 0.06174728, "relative_strength": -0.26204239, "local_beta": 0.0011, "volatility_252d": 0.277887, "volatility_60d": 0.665616, "max_drawdown_12m": -0.32089585, "revenue_ttm": 20176645000, "gross_profit_ttm": 10453903000, "ebit_ttm": 3770200000, "ebitda_ttm": 4420794000, "net_income_ttm": 2617705000, "eps_diluted_ttm": 155.33497508, "operating_cash_flow_ttm": 3039385000, "capital_expenditure_ttm": 1439497000, "fcf_ttm": 4478882000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 476132000, "cash_and_equivalents": 253729000, "total_current_assets": 8934569000, "total_current_liabilities": 10035313000, "net_ppe": null, "total_assets": 19545592000, "total_debt": 9236167000, "total_equity": -2784552000, "net_working_capital": -1025358000, "book_value_per_share": -165.23569903, "retained_earnings": -4391569000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3087197000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 53, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 71, "rank_ev_ebitda": 59, "rank_ev_ebit": 60, "rank_earnings_yield": 53, "rank_fcf_yield": 54, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 95, "rank_roc": 50, "rank_roic": 5, "rank_gross_margin": 43, "rank_fcf_margin": 42, "rank_piotroski": 33, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 58, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 75, "value_composite": 75, "quality_composite": 30, "momentum_composite": 84, "growth_composite": 74, "yield_composite": 88, "svqf_composite": 77, "vc1_composite": 75, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 82, "factor_coverage": 0.939, "signal_confidence": 0.926, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 18938717000, "cost_of_revenue": 8972243000, "gross_profit": 9966474000, "ebit": 3610156000, "ebitda": 4223355000, "pretax_income": 3134332000, "tax_provision": 636085000, "net_income": 2498247000, "net_income_to_common": 2498247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271803000, "total_current_assets": 8341379000, "total_assets": 19355324000, "short_term_debt": 395085000, "long_term_debt": 8799775000, "total_debt": 9194860000, "total_liabilities": 22769637000, "total_equity": -3414313000, "shares_outstanding": 17245000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 3117337000, "capital_expenditure": 1327257000, "free_cash_flow": 4444594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221542, "ticker_id": 342, "period_end_date": "2025-08-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3610156000", "ebitda": "4223355000", "netIncome": "2498247000", "grossProfit": "9966474000", "depreciation": "None", "totalRevenue": "18938717000", "costOfRevenue": "8972243000", "interestIncome": "10972000", "incomeBeforeTax": "3134332000", "interestExpense": "486796000", "operatingIncome": "3610156000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "636085000", "reportedCurrency": "USD", "netInterestIncome": "-475824000", "nonInterestIncome": "None", "operatingExpenses": "6356318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8972243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "613199000", "sellingGeneralAndAdministrative": "6356318000", "netIncomeFromContinuingOperations": "2498247000" }, "balance": { "goodwill": "302645000", "inventory": "7025688000", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "19355324000", "longTermDebt": "8799775000", "shortTermDebt": "395085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3975852000", "totalLiabilities": "22769637000", "otherCurrentAssets": "373751000", "totalCurrentAssets": "8341379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18661000", "currentNetReceivables": "670137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11013945000", "currentAccountsPayable": "8025590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10257175000", "shortLongTermDebtTotal": "12288796000", "totalShareholderEquity": "-3414313000", "capitalLeaseObligations": "3489021000", "otherCurrentLiabilities": "876694000", "totalCurrentLiabilities": "9519397000", "otherNonCurrentLiabilities": "836019000", "totalNonCurrentLiabilities": "13250240000", "cashAndShortTermInvestments": "271803000", "commonStockSharesOutstanding": "17245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2498247000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-893908000", "operatingCashflow": "3117337000", "capitalExpenditures": "1327257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1746819000", "cashflowFromInvestment": "-1400430000", "stockBasedCompensation": "124717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1578186000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "613199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18938717000, "cost_of_revenue": 8972243000, "gross_profit": 9966474000, "research_and_development": null, "selling_general_admin": 6356318000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3610156000, "depreciation_amortisation": 613199000, "ebitda": 4223355000, "interest_expense": 486796000, "interest_income": null, "other_non_operating": null, "pretax_income": 3134332000, "tax_provision": 636085000, "effective_tax_rate": null, "net_income": 2498247000, "net_income_continuing_ops": 2498247000, "net_income_to_common": 2498247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271803000, "short_term_investments": 18661000, "net_receivables": 670137000, "inventory": 7025688000, "other_current_assets": null, "total_current_assets": 8341379000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11013945000, "total_assets": 19355324000, "short_term_debt": 395085000, "accounts_payable": 8025590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9519397000, "long_term_debt": 8799775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13250240000, "total_liabilities": 22769637000, "total_debt": 9194860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3975852000, "total_equity": -3414313000, "shares_outstanding": 17245000, "operating_cash_flow": 3117337000, "stock_based_compensation": 124717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1327257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1400430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1746819000, "free_cash_flow": 4444594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3610156000", "ebitda": "4223355000", "netIncome": "2498247000", "grossProfit": "9966474000", "depreciation": "None", "totalRevenue": "18938717000", "costOfRevenue": "8972243000", "interestIncome": "10972000", "incomeBeforeTax": "3134332000", "interestExpense": "486796000", "operatingIncome": "3610156000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "636085000", "reportedCurrency": "USD", "netInterestIncome": "-475824000", "nonInterestIncome": "None", "operatingExpenses": "6356318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8972243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "613199000", "sellingGeneralAndAdministrative": "6356318000", "netIncomeFromContinuingOperations": "2498247000" }, "balance": { "goodwill": "302645000", "inventory": "7025688000", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "19355324000", "longTermDebt": "8799775000", "shortTermDebt": "395085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3975852000", "totalLiabilities": "22769637000", "otherCurrentAssets": "373751000", "totalCurrentAssets": "8341379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18661000", "currentNetReceivables": "670137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11013945000", "currentAccountsPayable": "8025590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10257175000", "shortLongTermDebtTotal": "12288796000", "totalShareholderEquity": "-3414313000", "capitalLeaseObligations": "3489021000", "otherCurrentLiabilities": "876694000", "totalCurrentLiabilities": "9519397000", "otherNonCurrentLiabilities": "836019000", "totalNonCurrentLiabilities": "13250240000", "cashAndShortTermInvestments": "271803000", "commonStockSharesOutstanding": "17245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2498247000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-893908000", "operatingCashflow": "3117337000", "capitalExpenditures": "1327257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1746819000", "cashflowFromInvestment": "-1400430000", "stockBasedCompensation": "124717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1578186000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "613199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 18490268000, "cost_of_revenue": 8673216000, "gross_profit": 9817052000, "ebit": 3800020000, "ebitda": 4349775000, "pretax_income": 3337130000, "tax_provision": 674703000, "net_income": 2662427000, "net_income_to_common": 2662427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298172000, "total_current_assets": 7306759000, "total_assets": 17176538000, "short_term_debt": 382414000, "long_term_debt": 9024381000, "total_debt": 9406795000, "total_liabilities": 21926152000, "total_equity": -4749614000, "shares_outstanding": 17803000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 3004116000, "capital_expenditure": 1072696000, "free_cash_flow": 4076812000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221547, "ticker_id": 342, "period_end_date": "2024-08-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3800020000", "ebitda": "4349775000", "netIncome": "2662427000", "grossProfit": "9817052000", "depreciation": "None", "totalRevenue": "18490268000", "costOfRevenue": "8673216000", "interestIncome": "11312000", "incomeBeforeTax": "3337130000", "interestExpense": "460590000", "operatingIncome": "3788708000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "674703000", "reportedCurrency": "USD", "netInterestIncome": "-451578000", "nonInterestIncome": "None", "operatingExpenses": "6028344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8673216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "549755000", "sellingGeneralAndAdministrative": "6028344000", "netIncomeFromContinuingOperations": "2662427000" }, "balance": { "goodwill": "302645000", "inventory": "6155218000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "17176538000", "longTermDebt": "9024381000", "shortTermDebt": "382414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4424982000", "totalLiabilities": "21926152000", "otherCurrentAssets": "307794000", "totalCurrentAssets": "7306759000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "38431000", "currentNetReceivables": "545575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9869779000", "currentAccountsPayable": "7355701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9241319000", "shortLongTermDebtTotal": "12366969000", "totalShareholderEquity": "-4749614000", "capitalLeaseObligations": "3342588000", "otherCurrentLiabilities": "754870000", "totalCurrentLiabilities": "8714243000", "otherNonCurrentLiabilities": "780287000", "totalNonCurrentLiabilities": "13211909000", "cashAndShortTermInvestments": "298172000", "commonStockSharesOutstanding": "17803000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "298172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2662427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-453101000", "operatingCashflow": "3004116000", "capitalExpenditures": "1072696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1683736000", "cashflowFromInvestment": "-1286506000", "stockBasedCompensation": "106246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3140917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "549755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18490268000, "cost_of_revenue": 8673216000, "gross_profit": 9817052000, "research_and_development": null, "selling_general_admin": 6028344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3800020000, "depreciation_amortisation": 549755000, "ebitda": 4349775000, "interest_expense": 460590000, "interest_income": null, "other_non_operating": null, "pretax_income": 3337130000, "tax_provision": 674703000, "effective_tax_rate": null, "net_income": 2662427000, "net_income_continuing_ops": 2662427000, "net_income_to_common": 2662427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298172000, "short_term_investments": 38431000, "net_receivables": 545575000, "inventory": 6155218000, "other_current_assets": null, "total_current_assets": 7306759000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9869779000, "total_assets": 17176538000, "short_term_debt": 382414000, "accounts_payable": 7355701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8714243000, "long_term_debt": 9024381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13211909000, "total_liabilities": 21926152000, "total_debt": 9406795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4424982000, "total_equity": -4749614000, "shares_outstanding": 17803000, "operating_cash_flow": 3004116000, "stock_based_compensation": 106246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1072696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1286506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1683736000, "free_cash_flow": 4076812000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3800020000", "ebitda": "4349775000", "netIncome": "2662427000", "grossProfit": "9817052000", "depreciation": "None", "totalRevenue": "18490268000", "costOfRevenue": "8673216000", "interestIncome": "11312000", "incomeBeforeTax": "3337130000", "interestExpense": "460590000", "operatingIncome": "3788708000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "674703000", "reportedCurrency": "USD", "netInterestIncome": "-451578000", "nonInterestIncome": "None", "operatingExpenses": "6028344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8673216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "549755000", "sellingGeneralAndAdministrative": "6028344000", "netIncomeFromContinuingOperations": "2662427000" }, "balance": { "goodwill": "302645000", "inventory": "6155218000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "17176538000", "longTermDebt": "9024381000", "shortTermDebt": "382414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4424982000", "totalLiabilities": "21926152000", "otherCurrentAssets": "307794000", "totalCurrentAssets": "7306759000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "38431000", "currentNetReceivables": "545575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9869779000", "currentAccountsPayable": "7355701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9241319000", "shortLongTermDebtTotal": "12366969000", "totalShareholderEquity": "-4749614000", "capitalLeaseObligations": "3342588000", "otherCurrentLiabilities": "754870000", "totalCurrentLiabilities": "8714243000", "otherNonCurrentLiabilities": "780287000", "totalNonCurrentLiabilities": "13211909000", "cashAndShortTermInvestments": "298172000", "commonStockSharesOutstanding": "17803000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "298172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2662427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-453101000", "operatingCashflow": "3004116000", "capitalExpenditures": "1072696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1683736000", "cashflowFromInvestment": "-1286506000", "stockBasedCompensation": "106246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3140917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "549755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 17457209000, "cost_of_revenue": 8386787000, "gross_profit": 9070422000, "ebit": 3473986000, "ebitda": 3971563000, "pretax_income": 3167614000, "tax_provision": 639188000, "net_income": 2528426000, "net_income_to_common": 2528426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277054000, "total_current_assets": 6779426000, "total_assets": 15985878000, "short_term_debt": 344172000, "long_term_debt": 7668549000, "total_debt": 8012721000, "total_liabilities": 20335772000, "total_equity": -4349894000, "shares_outstanding": 19103000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 2940788000, "capital_expenditure": 796657000, "free_cash_flow": 3737445000, "dividends_paid": 606200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221552, "ticker_id": 342, "period_end_date": "2023-08-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3473986000", "ebitda": "3971563000", "netIncome": "2528426000", "grossProfit": "9070422000", "depreciation": "None", "totalRevenue": "17457209000", "costOfRevenue": "8386787000", "interestIncome": "306372000", "incomeBeforeTax": "3167614000", "interestExpense": "306372000", "operatingIncome": "3473986000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "639188000", "reportedCurrency": "USD", "netInterestIncome": "-306372000", "nonInterestIncome": "None", "operatingExpenses": "5596436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8386787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497577000", "sellingGeneralAndAdministrative": "5596436000", "netIncomeFromContinuingOperations": "2528426000" }, "balance": { "goodwill": "302645000", "inventory": "5764143000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "15985878000", "longTermDebt": "7668549000", "shortTermDebt": "344172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2959278000", "totalLiabilities": "20335772000", "otherCurrentAssets": "217844000", "totalCurrentAssets": "6779426000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "39639000", "currentNetReceivables": "520385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9206452000", "currentAccountsPayable": "7201281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8594645000", "shortLongTermDebtTotal": "10929767000", "totalShareholderEquity": "-4349894000", "capitalLeaseObligations": "2917046000", "otherCurrentLiabilities": "748194000", "totalCurrentLiabilities": "8511856000", "otherNonCurrentLiabilities": "702043000", "totalNonCurrentLiabilities": "11823916000", "cashAndShortTermInvestments": "277054000", "commonStockSharesOutstanding": "19103000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2528426000", "profitLoss": "None", "dividendPayout": "606200000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-89180000", "operatingCashflow": "2940788000", "capitalExpenditures": "796657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2060082000", "cashflowFromInvestment": "-876178000", "stockBasedCompensation": "93087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "606200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3699552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17457209000, "cost_of_revenue": 8386787000, "gross_profit": 9070422000, "research_and_development": null, "selling_general_admin": 5596436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3473986000, "depreciation_amortisation": 497577000, "ebitda": 3971563000, "interest_expense": 306372000, "interest_income": null, "other_non_operating": null, "pretax_income": 3167614000, "tax_provision": 639188000, "effective_tax_rate": null, "net_income": 2528426000, "net_income_continuing_ops": 2528426000, "net_income_to_common": 2528426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277054000, "short_term_investments": 39639000, "net_receivables": 520385000, "inventory": 5764143000, "other_current_assets": null, "total_current_assets": 6779426000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9206452000, "total_assets": 15985878000, "short_term_debt": 344172000, "accounts_payable": 7201281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8511856000, "long_term_debt": 7668549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11823916000, "total_liabilities": 20335772000, "total_debt": 8012721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2959278000, "total_equity": -4349894000, "shares_outstanding": 19103000, "operating_cash_flow": 2940788000, "stock_based_compensation": 93087000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 796657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -876178000, "dividends_paid": 606200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2060082000, "free_cash_flow": 3737445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3473986000", "ebitda": "3971563000", "netIncome": "2528426000", "grossProfit": "9070422000", "depreciation": "None", "totalRevenue": "17457209000", "costOfRevenue": "8386787000", "interestIncome": "306372000", "incomeBeforeTax": "3167614000", "interestExpense": "306372000", "operatingIncome": "3473986000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "639188000", "reportedCurrency": "USD", "netInterestIncome": "-306372000", "nonInterestIncome": "None", "operatingExpenses": "5596436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8386787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "497577000", "sellingGeneralAndAdministrative": "5596436000", "netIncomeFromContinuingOperations": "2528426000" }, "balance": { "goodwill": "302645000", "inventory": "5764143000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "15985878000", "longTermDebt": "7668549000", "shortTermDebt": "344172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2959278000", "totalLiabilities": "20335772000", "otherCurrentAssets": "217844000", "totalCurrentAssets": "6779426000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "39639000", "currentNetReceivables": "520385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9206452000", "currentAccountsPayable": "7201281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8594645000", "shortLongTermDebtTotal": "10929767000", "totalShareholderEquity": "-4349894000", "capitalLeaseObligations": "2917046000", "otherCurrentLiabilities": "748194000", "totalCurrentLiabilities": "8511856000", "otherNonCurrentLiabilities": "702043000", "totalNonCurrentLiabilities": "11823916000", "cashAndShortTermInvestments": "277054000", "commonStockSharesOutstanding": "19103000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2528426000", "profitLoss": "None", "dividendPayout": "606200000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "-89180000", "operatingCashflow": "2940788000", "capitalExpenditures": "796657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2060082000", "cashflowFromInvestment": "-876178000", "stockBasedCompensation": "93087000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "606200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3699552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "497577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 16252230000, "cost_of_revenue": 7779580000, "gross_profit": 8472650000, "ebit": 3270729000, "ebitda": 3712952000, "pretax_income": 3079091000, "tax_provision": 649487000, "net_income": 2429604000, "net_income_to_common": 2429604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264380000, "total_current_assets": 6627984000, "total_assets": 15275043000, "short_term_debt": 336284000, "long_term_debt": 6122092000, "total_debt": 6458376000, "total_liabilities": 18813956000, "total_equity": -3538913000, "shares_outstanding": 20733000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 3211135000, "capital_expenditure": 672391000, "free_cash_flow": 3883526000, "dividends_paid": 603400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221557, "ticker_id": 342, "period_end_date": "2022-08-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3270729000", "ebitda": "3712952000", "netIncome": "2429604000", "grossProfit": "8472650000", "depreciation": "None", "totalRevenue": "16252230000", "costOfRevenue": "7779580000", "interestIncome": "191638000", "incomeBeforeTax": "3079091000", "interestExpense": "191638000", "operatingIncome": "3270729000", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "649487000", "reportedCurrency": "USD", "netInterestIncome": "-191638000", "nonInterestIncome": "None", "operatingExpenses": "5201921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7779580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442223000", "sellingGeneralAndAdministrative": "5201921000", "netIncomeFromContinuingOperations": "2429604000" }, "balance": { "goodwill": "302645000", "inventory": "5638004000", "commonStock": "207000", "currentDebt": "None", "investments": "None", "totalAssets": "15275043000", "longTermDebt": "6122092000", "shortTermDebt": "336284000", "treasuryStock": "-3262769000", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1330067000", "totalLiabilities": "18813956000", "otherCurrentAssets": "220714000", "totalCurrentAssets": "6627984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49768000", "currentNetReceivables": "504886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8647059000", "currentAccountsPayable": "7301347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8089236000", "shortLongTermDebtTotal": "9296349000", "totalShareholderEquity": "-3538913000", "capitalLeaseObligations": "2837973000", "otherCurrentLiabilities": "762519000", "totalCurrentLiabilities": "8588393000", "otherNonCurrentLiabilities": "731614000", "totalNonCurrentLiabilities": "10225563000", "cashAndShortTermInvestments": "264380000", "commonStockSharesOutstanding": "20733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "264380000", "accumulatedDepreciationAmortizationPPE": "-4282752000" }, "cashflow": { "netIncome": "2429604000", "profitLoss": "None", "dividendPayout": "603400000", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "-990686000", "operatingCashflow": "3211135000", "capitalExpenditures": "672391000", "changeInReceivables": "-125732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3470497000", "cashflowFromInvestment": "-648099000", "stockBasedCompensation": "70612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "603400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-907461000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4359991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "442223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16252230000, "cost_of_revenue": 7779580000, "gross_profit": 8472650000, "research_and_development": null, "selling_general_admin": 5201921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3270729000, "depreciation_amortisation": 442223000, "ebitda": 3712952000, "interest_expense": 191638000, "interest_income": null, "other_non_operating": null, "pretax_income": 3079091000, "tax_provision": 649487000, "effective_tax_rate": null, "net_income": 2429604000, "net_income_continuing_ops": 2429604000, "net_income_to_common": 2429604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264380000, "short_term_investments": 49768000, "net_receivables": 504886000, "inventory": 5638004000, "other_current_assets": null, "total_current_assets": 6627984000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8647059000, "total_assets": 15275043000, "short_term_debt": 336284000, "accounts_payable": 7301347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8588393000, "long_term_debt": 6122092000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10225563000, "total_liabilities": 18813956000, "total_debt": 6458376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1330067000, "total_equity": -3538913000, "shares_outstanding": 20733000, "operating_cash_flow": 3211135000, "stock_based_compensation": 70612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 672391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -648099000, "dividends_paid": 603400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3470497000, "free_cash_flow": 3883526000, "net_change_in_cash": -907461000 }, "raw_data": { "income": { "ebit": "3270729000", "ebitda": "3712952000", "netIncome": "2429604000", "grossProfit": "8472650000", "depreciation": "None", "totalRevenue": "16252230000", "costOfRevenue": "7779580000", "interestIncome": "191638000", "incomeBeforeTax": "3079091000", "interestExpense": "191638000", "operatingIncome": "3270729000", "fiscalDateEnding": "2022-08-31", "incomeTaxExpense": "649487000", "reportedCurrency": "USD", "netInterestIncome": "-191638000", "nonInterestIncome": "None", "operatingExpenses": "5201921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7779580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "442223000", "sellingGeneralAndAdministrative": "5201921000", "netIncomeFromContinuingOperations": "2429604000" }, "balance": { "goodwill": "302645000", "inventory": "5638004000", "commonStock": "207000", "currentDebt": "None", "investments": "None", "totalAssets": "15275043000", "longTermDebt": "6122092000", "shortTermDebt": "336284000", "treasuryStock": "-3262769000", "deferredRevenue": "None", "fiscalDateEnding": "2022-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1330067000", "totalLiabilities": "18813956000", "otherCurrentAssets": "220714000", "totalCurrentAssets": "6627984000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49768000", "currentNetReceivables": "504886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8647059000", "currentAccountsPayable": "7301347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8089236000", "shortLongTermDebtTotal": "9296349000", "totalShareholderEquity": "-3538913000", "capitalLeaseObligations": "2837973000", "otherCurrentLiabilities": "762519000", "totalCurrentLiabilities": "8588393000", "otherNonCurrentLiabilities": "731614000", "totalNonCurrentLiabilities": "10225563000", "cashAndShortTermInvestments": "264380000", "commonStockSharesOutstanding": "20733000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "264380000", "accumulatedDepreciationAmortizationPPE": "-4282752000" }, "cashflow": { "netIncome": "2429604000", "profitLoss": "None", "dividendPayout": "603400000", "fiscalDateEnding": "2022-08-31", "reportedCurrency": "USD", "changeInInventory": "-990686000", "operatingCashflow": "3211135000", "capitalExpenditures": "672391000", "changeInReceivables": "-125732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3470497000", "cashflowFromInvestment": "-648099000", "stockBasedCompensation": "70612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "603400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-907461000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4359991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "442223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 14629585000, "cost_of_revenue": 6911800000, "gross_profit": 7717785000, "ebit": 2944527000, "ebitda": 3352210000, "pretax_income": 2749190000, "tax_provision": 578876000, "net_income": 2170314000, "net_income_to_common": 2170314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1171335000, "total_current_assets": 6415303000, "total_assets": 14516199000, "short_term_debt": 326500000, "long_term_debt": 5269820000, "total_debt": 5596320000, "total_liabilities": 16313735000, "total_equity": -1797536000, "shares_outstanding": 22799000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 3518543000, "capital_expenditure": 621767000, "free_cash_flow": 4140310000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221562, "ticker_id": 342, "period_end_date": "2021-08-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2944527000", "ebitda": "3352210000", "netIncome": "2170314000", "grossProfit": "7717785000", "depreciation": "None", "totalRevenue": "14629585000", "costOfRevenue": "6911800000", "interestIncome": "195337000", "incomeBeforeTax": "2749190000", "interestExpense": "195337000", "operatingIncome": "2944527000", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "578876000", "reportedCurrency": "USD", "netInterestIncome": "-195337000", "nonInterestIncome": "None", "operatingExpenses": "4773258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6911800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407683000", "sellingGeneralAndAdministrative": "4773258000", "netIncomeFromContinuingOperations": "2170314000" }, "balance": { "goodwill": "302645000", "inventory": "4639813000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "14516199000", "longTermDebt": "5269820000", "shortTermDebt": "326500000", "treasuryStock": "-2535620000", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-419829000", "totalLiabilities": "16313735000", "otherCurrentAssets": "225763000", "totalCurrentAssets": "6415303000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "46007000", "currentNetReceivables": "378392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8100896000", "currentAccountsPayable": "6013924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7575603000", "shortLongTermDebtTotal": "8229162000", "totalShareholderEquity": "-1797536000", "capitalLeaseObligations": "2632842000", "otherCurrentLiabilities": "814025000", "totalCurrentLiabilities": "7369754000", "otherNonCurrentLiabilities": "704194000", "totalNonCurrentLiabilities": "8943981000", "cashAndShortTermInvestments": "1171335000", "commonStockSharesOutstanding": "22799000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1171335000", "accumulatedDepreciationAmortizationPPE": "-3950287000" }, "cashflow": { "netIncome": "2170314000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "USD", "changeInInventory": "-138517000", "operatingCashflow": "3518543000", "capitalExpenditures": "621767000", "changeInReceivables": "-11039000", "changeInExchangeRate": "4172000", "cashflowFromFinancing": "-3500417000", "cashflowFromInvestment": "-601778000", "stockBasedCompensation": "56112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-579480000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3378321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14629585000, "cost_of_revenue": 6911800000, "gross_profit": 7717785000, "research_and_development": null, "selling_general_admin": 4773258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2944527000, "depreciation_amortisation": 407683000, "ebitda": 3352210000, "interest_expense": 195337000, "interest_income": null, "other_non_operating": null, "pretax_income": 2749190000, "tax_provision": 578876000, "effective_tax_rate": null, "net_income": 2170314000, "net_income_continuing_ops": 2170314000, "net_income_to_common": 2170314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1171335000, "short_term_investments": 46007000, "net_receivables": 378392000, "inventory": 4639813000, "other_current_assets": null, "total_current_assets": 6415303000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8100896000, "total_assets": 14516199000, "short_term_debt": 326500000, "accounts_payable": 6013924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7369754000, "long_term_debt": 5269820000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8943981000, "total_liabilities": 16313735000, "total_debt": 5596320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -419829000, "total_equity": -1797536000, "shares_outstanding": 22799000, "operating_cash_flow": 3518543000, "stock_based_compensation": 56112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 621767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -601778000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3500417000, "free_cash_flow": 4140310000, "net_change_in_cash": -579480000 }, "raw_data": { "income": { "ebit": "2944527000", "ebitda": "3352210000", "netIncome": "2170314000", "grossProfit": "7717785000", "depreciation": "None", "totalRevenue": "14629585000", "costOfRevenue": "6911800000", "interestIncome": "195337000", "incomeBeforeTax": "2749190000", "interestExpense": "195337000", "operatingIncome": "2944527000", "fiscalDateEnding": "2021-08-31", "incomeTaxExpense": "578876000", "reportedCurrency": "USD", "netInterestIncome": "-195337000", "nonInterestIncome": "None", "operatingExpenses": "4773258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6911800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "407683000", "sellingGeneralAndAdministrative": "4773258000", "netIncomeFromContinuingOperations": "2170314000" }, "balance": { "goodwill": "302645000", "inventory": "4639813000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "14516199000", "longTermDebt": "5269820000", "shortTermDebt": "326500000", "treasuryStock": "-2535620000", "deferredRevenue": "None", "fiscalDateEnding": "2021-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-419829000", "totalLiabilities": "16313735000", "otherCurrentAssets": "225763000", "totalCurrentAssets": "6415303000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "46007000", "currentNetReceivables": "378392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8100896000", "currentAccountsPayable": "6013924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7575603000", "shortLongTermDebtTotal": "8229162000", "totalShareholderEquity": "-1797536000", "capitalLeaseObligations": "2632842000", "otherCurrentLiabilities": "814025000", "totalCurrentLiabilities": "7369754000", "otherNonCurrentLiabilities": "704194000", "totalNonCurrentLiabilities": "8943981000", "cashAndShortTermInvestments": "1171335000", "commonStockSharesOutstanding": "22799000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1171335000", "accumulatedDepreciationAmortizationPPE": "-3950287000" }, "cashflow": { "netIncome": "2170314000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-08-31", "reportedCurrency": "USD", "changeInInventory": "-138517000", "operatingCashflow": "3518543000", "capitalExpenditures": "621767000", "changeInReceivables": "-11039000", "changeInExchangeRate": "4172000", "cashflowFromFinancing": "-3500417000", "cashflowFromInvestment": "-601778000", "stockBasedCompensation": "56112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-579480000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3378321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "407683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-08-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 12631967000, "cost_of_revenue": 5861214000, "gross_profit": 6770753000, "ebit": 2417679000, "ebitda": 2815145000, "pretax_income": 2216514000, "tax_provision": 483542000, "net_income": 1732972000, "net_income_to_common": 1732972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750815000, "total_current_assets": 6811872000, "total_assets": 14423872000, "short_term_debt": 291344000, "long_term_debt": 5513371000, "total_debt": 5804715000, "total_liabilities": 15301849000, "total_equity": -877977000, "shares_outstanding": 24093000, "goodwill_and_intangibles": 304088000 }, "cash_flow": { "operating_cash_flow": 2720108000, "capital_expenditure": 457736000, "free_cash_flow": 3177844000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221567, "ticker_id": 342, "period_end_date": "2020-08-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2417679000", "ebitda": "2815145000", "netIncome": "1732972000", "grossProfit": "6770753000", "depreciation": "None", "totalRevenue": "12631967000", "costOfRevenue": "5861214000", "interestIncome": "201165000", "incomeBeforeTax": "2216514000", "interestExpense": "201165000", "operatingIncome": "2417679000", "fiscalDateEnding": "2020-08-31", "incomeTaxExpense": "483542000", "reportedCurrency": "USD", "netInterestIncome": "-201165000", "nonInterestIncome": "None", "operatingExpenses": "4353074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5861214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397466000", "sellingGeneralAndAdministrative": "4353074000", "netIncomeFromContinuingOperations": "1732972000" }, "balance": { "goodwill": "302645000", "inventory": "4473282000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "14423872000", "longTermDebt": "5513371000", "shortTermDebt": "291344000", "treasuryStock": "-356487000", "deferredRevenue": "None", "fiscalDateEnding": "2020-08-31", "intangibleAssets": "1443000", "reportedCurrency": "USD", "retainedEarnings": "-1450970000", "totalLiabilities": "15301849000", "otherCurrentAssets": "223001000", "totalCurrentAssets": "6811872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "76118000", "currentNetReceivables": "364774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7612000000", "currentAccountsPayable": "5156324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509221000", "shortLongTermDebtTotal": "8306275000", "totalShareholderEquity": "-877977000", "capitalLeaseObligations": "2477560000", "otherCurrentLiabilities": "638974000", "totalCurrentLiabilities": "6283091000", "otherNonCurrentLiabilities": "649641000", "totalNonCurrentLiabilities": "9018758000", "cashAndShortTermInvestments": "1750815000", "commonStockSharesOutstanding": "24093000", "intangibleAssetsExcludingGoodwill": "1443000", "cashAndCashEquivalentsAtCarryingValue": "1750815000", "accumulatedDepreciationAmortizationPPE": "-3627321000" }, "cashflow": { "netIncome": "1732972000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-08-31", "reportedCurrency": "USD", "changeInInventory": "-184174000", "operatingCashflow": "2720108000", "capitalExpenditures": "457736000", "changeInReceivables": "-58564000", "changeInExchangeRate": "-4082000", "cashflowFromFinancing": "-643636000", "cashflowFromInvestment": "-497875000", "stockBasedCompensation": "44835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1574515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-930903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12631967000, "cost_of_revenue": 5861214000, "gross_profit": 6770753000, "research_and_development": null, "selling_general_admin": 4353074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2417679000, "depreciation_amortisation": 397466000, "ebitda": 2815145000, "interest_expense": 201165000, "interest_income": null, "other_non_operating": null, "pretax_income": 2216514000, "tax_provision": 483542000, "effective_tax_rate": null, "net_income": 1732972000, "net_income_continuing_ops": 1732972000, "net_income_to_common": 1732972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1750815000, "short_term_investments": 76118000, "net_receivables": 364774000, "inventory": 4473282000, "other_current_assets": null, "total_current_assets": 6811872000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": 1443000, "goodwill_and_intangibles": 304088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7612000000, "total_assets": 14423872000, "short_term_debt": 291344000, "accounts_payable": 5156324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6283091000, "long_term_debt": 5513371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9018758000, "total_liabilities": 15301849000, "total_debt": 5804715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1450970000, "total_equity": -877977000, "shares_outstanding": 24093000, "operating_cash_flow": 2720108000, "stock_based_compensation": 44835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 457736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497875000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -643636000, "free_cash_flow": 3177844000, "net_change_in_cash": 1574515000 }, "raw_data": { "income": { "ebit": "2417679000", "ebitda": "2815145000", "netIncome": "1732972000", "grossProfit": "6770753000", "depreciation": "None", "totalRevenue": "12631967000", "costOfRevenue": "5861214000", "interestIncome": "201165000", "incomeBeforeTax": "2216514000", "interestExpense": "201165000", "operatingIncome": "2417679000", "fiscalDateEnding": "2020-08-31", "incomeTaxExpense": "483542000", "reportedCurrency": "USD", "netInterestIncome": "-201165000", "nonInterestIncome": "None", "operatingExpenses": "4353074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5861214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397466000", "sellingGeneralAndAdministrative": "4353074000", "netIncomeFromContinuingOperations": "1732972000" }, "balance": { "goodwill": "302645000", "inventory": "4473282000", "commonStock": "237000", "currentDebt": "None", "investments": "None", "totalAssets": "14423872000", "longTermDebt": "5513371000", "shortTermDebt": "291344000", "treasuryStock": "-356487000", "deferredRevenue": "None", "fiscalDateEnding": "2020-08-31", "intangibleAssets": "1443000", "reportedCurrency": "USD", "retainedEarnings": "-1450970000", "totalLiabilities": "15301849000", "otherCurrentAssets": "223001000", "totalCurrentAssets": "6811872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "76118000", "currentNetReceivables": "364774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7612000000", "currentAccountsPayable": "5156324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509221000", "shortLongTermDebtTotal": "8306275000", "totalShareholderEquity": "-877977000", "capitalLeaseObligations": "2477560000", "otherCurrentLiabilities": "638974000", "totalCurrentLiabilities": "6283091000", "otherNonCurrentLiabilities": "649641000", "totalNonCurrentLiabilities": "9018758000", "cashAndShortTermInvestments": "1750815000", "commonStockSharesOutstanding": "24093000", "intangibleAssetsExcludingGoodwill": "1443000", "cashAndCashEquivalentsAtCarryingValue": "1750815000", "accumulatedDepreciationAmortizationPPE": "-3627321000" }, "cashflow": { "netIncome": "1732972000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-08-31", "reportedCurrency": "USD", "changeInInventory": "-184174000", "operatingCashflow": "2720108000", "capitalExpenditures": "457736000", "changeInReceivables": "-58564000", "changeInExchangeRate": "-4082000", "cashflowFromFinancing": "-643636000", "cashflowFromInvestment": "-497875000", "stockBasedCompensation": "44835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1574515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-930903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-08-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 11863743000, "cost_of_revenue": 5498742000, "gross_profit": 6365001000, "ebit": 2216137000, "ebitda": 2586094000, "pretax_income": 2031333000, "tax_provision": 414112000, "net_income": 1617221000, "net_income_to_common": 1617221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176300000, "total_current_assets": 5028685000, "total_assets": 9895913000, "short_term_debt": 56246000, "long_term_debt": 5206344000, "total_debt": 5262590000, "total_liabilities": 11609764000, "total_equity": -1713851000, "shares_outstanding": 25498000, "goodwill_and_intangibles": 308261000 }, "cash_flow": { "operating_cash_flow": 2128513000, "capital_expenditure": 496050000, "free_cash_flow": 2624563000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221572, "ticker_id": 342, "period_end_date": "2019-08-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2216137000", "ebitda": "2586094000", "netIncome": "1617221000", "grossProfit": "6365001000", "depreciation": "None", "totalRevenue": "11863743000", "costOfRevenue": "5498742000", "interestIncome": "7396000", "incomeBeforeTax": "2031333000", "interestExpense": "184804000", "operatingIncome": "2216137000", "fiscalDateEnding": "2019-08-31", "incomeTaxExpense": "414112000", "reportedCurrency": "USD", "netInterestIncome": "-184804000", "nonInterestIncome": "None", "operatingExpenses": "4148864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5498742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369957000", "sellingGeneralAndAdministrative": "4148864000", "netIncomeFromContinuingOperations": "1617221000" }, "balance": { "goodwill": "302645000", "inventory": "4319113000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "9895913000", "longTermDebt": "5206344000", "shortTermDebt": "56246000", "treasuryStock": "-1403884000", "deferredRevenue": "None", "fiscalDateEnding": "2019-08-31", "intangibleAssets": "5616000", "reportedCurrency": "USD", "retainedEarnings": "-1305347000", "totalLiabilities": "11609764000", "otherCurrentAssets": "224277000", "totalCurrentAssets": "5028685000", "currentLongTermDebt": "None", "longTermInvestments": "70968000", "shortTermInvestments": "67958000", "currentNetReceivables": "308995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4867228000", "currentAccountsPayable": "4864912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4398751000", "shortLongTermDebtTotal": "5262590000", "totalShareholderEquity": "-1713851000", "capitalLeaseObligations": "56246000", "otherCurrentLiabilities": "443314000", "totalCurrentLiabilities": "5512141000", "otherNonCurrentLiabilities": "579299000", "totalNonCurrentLiabilities": "6097623000", "cashAndShortTermInvestments": "176300000", "commonStockSharesOutstanding": "25498000", "intangibleAssetsExcludingGoodwill": "5616000", "cashAndCashEquivalentsAtCarryingValue": "176300000", "accumulatedDepreciationAmortizationPPE": "-3314445000" }, "cashflow": { "netIncome": "1617221000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-08-31", "reportedCurrency": "USD", "changeInInventory": "-394147000", "operatingCashflow": "2128513000", "capitalExpenditures": "496050000", "changeInReceivables": "-48512000", "changeInExchangeRate": "-4103000", "cashflowFromFinancing": "-1674088000", "cashflowFromInvestment": "-491846000", "stockBasedCompensation": "43255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41524000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2004896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11863743000, "cost_of_revenue": 5498742000, "gross_profit": 6365001000, "research_and_development": null, "selling_general_admin": 4148864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2216137000, "depreciation_amortisation": 369957000, "ebitda": 2586094000, "interest_expense": 184804000, "interest_income": null, "other_non_operating": null, "pretax_income": 2031333000, "tax_provision": 414112000, "effective_tax_rate": null, "net_income": 1617221000, "net_income_continuing_ops": 1617221000, "net_income_to_common": 1617221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176300000, "short_term_investments": 67958000, "net_receivables": 308995000, "inventory": 4319113000, "other_current_assets": null, "total_current_assets": 5028685000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": 5616000, "goodwill_and_intangibles": 308261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4867228000, "total_assets": 9895913000, "short_term_debt": 56246000, "accounts_payable": 4864912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5512141000, "long_term_debt": 5206344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6097623000, "total_liabilities": 11609764000, "total_debt": 5262590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1305347000, "total_equity": -1713851000, "shares_outstanding": 25498000, "operating_cash_flow": 2128513000, "stock_based_compensation": 43255000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 496050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491846000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1674088000, "free_cash_flow": 2624563000, "net_change_in_cash": -41524000 }, "raw_data": { "income": { "ebit": "2216137000", "ebitda": "2586094000", "netIncome": "1617221000", "grossProfit": "6365001000", "depreciation": "None", "totalRevenue": "11863743000", "costOfRevenue": "5498742000", "interestIncome": "7396000", "incomeBeforeTax": "2031333000", "interestExpense": "184804000", "operatingIncome": "2216137000", "fiscalDateEnding": "2019-08-31", "incomeTaxExpense": "414112000", "reportedCurrency": "USD", "netInterestIncome": "-184804000", "nonInterestIncome": "None", "operatingExpenses": "4148864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5498742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369957000", "sellingGeneralAndAdministrative": "4148864000", "netIncomeFromContinuingOperations": "1617221000" }, "balance": { "goodwill": "302645000", "inventory": "4319113000", "commonStock": "254000", "currentDebt": "None", "investments": "None", "totalAssets": "9895913000", "longTermDebt": "5206344000", "shortTermDebt": "56246000", "treasuryStock": "-1403884000", "deferredRevenue": "None", "fiscalDateEnding": "2019-08-31", "intangibleAssets": "5616000", "reportedCurrency": "USD", "retainedEarnings": "-1305347000", "totalLiabilities": "11609764000", "otherCurrentAssets": "224277000", "totalCurrentAssets": "5028685000", "currentLongTermDebt": "None", "longTermInvestments": "70968000", "shortTermInvestments": "67958000", "currentNetReceivables": "308995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4867228000", "currentAccountsPayable": "4864912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4398751000", "shortLongTermDebtTotal": "5262590000", "totalShareholderEquity": "-1713851000", "capitalLeaseObligations": "56246000", "otherCurrentLiabilities": "443314000", "totalCurrentLiabilities": "5512141000", "otherNonCurrentLiabilities": "579299000", "totalNonCurrentLiabilities": "6097623000", "cashAndShortTermInvestments": "176300000", "commonStockSharesOutstanding": "25498000", "intangibleAssetsExcludingGoodwill": "5616000", "cashAndCashEquivalentsAtCarryingValue": "176300000", "accumulatedDepreciationAmortizationPPE": "-3314445000" }, "cashflow": { "netIncome": "1617221000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-08-31", "reportedCurrency": "USD", "changeInInventory": "-394147000", "operatingCashflow": "2128513000", "capitalExpenditures": "496050000", "changeInReceivables": "-48512000", "changeInExchangeRate": "-4103000", "cashflowFromFinancing": "-1674088000", "cashflowFromInvestment": "-491846000", "stockBasedCompensation": "43255000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41524000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2004896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-08-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 11221077000, "cost_of_revenue": 5247331000, "gross_profit": 5973746000, "ebit": 1816492000, "ebitda": 2161576000, "pretax_income": 1636329000, "tax_provision": 298793000, "net_income": 1337536000, "net_income_to_common": 1337536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217824000, "total_current_assets": 4635869000, "total_assets": 9346980000, "short_term_debt": 52290000, "long_term_debt": 5005930000, "total_debt": 5058220000, "total_liabilities": 10867335000, "total_equity": -1520355000, "shares_outstanding": 27424000, "goodwill_and_intangibles": 312434000 }, "cash_flow": { "operating_cash_flow": 2080292000, "capital_expenditure": 522247000, "free_cash_flow": 2602539000, "dividends_paid": 170200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221577, "ticker_id": 342, "period_end_date": "2018-08-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1816492000", "ebitda": "2161576000", "netIncome": "1337536000", "grossProfit": "5973746000", "depreciation": "None", "totalRevenue": "11221077000", "costOfRevenue": "5247331000", "interestIncome": "5636000", "incomeBeforeTax": "1636329000", "interestExpense": "177963000", "operatingIncome": "1810856000", "fiscalDateEnding": "2018-08-31", "incomeTaxExpense": "298793000", "reportedCurrency": "USD", "netInterestIncome": "-174527000", "nonInterestIncome": "None", "operatingExpenses": "4162890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5247331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345084000", "sellingGeneralAndAdministrative": "3817806000", "netIncomeFromContinuingOperations": "1337536000" }, "balance": { "goodwill": "302645000", "inventory": "3943670000", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "9346980000", "longTermDebt": "5005930000", "shortTermDebt": "52290000", "treasuryStock": "-1231427000", "deferredRevenue": "None", "fiscalDateEnding": "2018-08-31", "intangibleAssets": "9789000", "reportedCurrency": "USD", "retainedEarnings": "-1208824000", "totalLiabilities": "10867335000", "otherCurrentAssets": "216239000", "totalCurrentAssets": "4635869000", "currentLongTermDebt": "5005930000", "longTermInvestments": "75232000", "shortTermInvestments": "59444000", "currentNetReceivables": "258136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4711111000", "currentAccountsPayable": "4409372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4218400000", "shortLongTermDebtTotal": "5058220000", "totalShareholderEquity": "-1520355000", "capitalLeaseObligations": "52290000", "otherCurrentLiabilities": "448554000", "totalCurrentLiabilities": "5028681000", "otherNonCurrentLiabilities": "547520000", "totalNonCurrentLiabilities": "5838654000", "cashAndShortTermInvestments": "217824000", "commonStockSharesOutstanding": "27424000", "intangibleAssetsExcludingGoodwill": "9789000", "cashAndCashEquivalentsAtCarryingValue": "217824000", "accumulatedDepreciationAmortizationPPE": "-3073223000" }, "cashflow": { "netIncome": "1337536000", "profitLoss": "None", "dividendPayout": "170200000", "fiscalDateEnding": "2018-08-31", "reportedCurrency": "USD", "changeInInventory": "-188782000", "operatingCashflow": "2080292000", "capitalExpenditures": "522247000", "changeInReceivables": "7534000", "changeInExchangeRate": "-1724000", "cashflowFromFinancing": "-1632154000", "cashflowFromInvestment": "-521860000", "stockBasedCompensation": "43674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75446000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11221077000, "cost_of_revenue": 5247331000, "gross_profit": 5973746000, "research_and_development": 0, "selling_general_admin": 3817806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1816492000, "depreciation_amortisation": 345084000, "ebitda": 2161576000, "interest_expense": 177963000, "interest_income": null, "other_non_operating": null, "pretax_income": 1636329000, "tax_provision": 298793000, "effective_tax_rate": null, "net_income": 1337536000, "net_income_continuing_ops": 1337536000, "net_income_to_common": 1337536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217824000, "short_term_investments": 59444000, "net_receivables": 258136000, "inventory": 3943670000, "other_current_assets": null, "total_current_assets": 4635869000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": 9789000, "goodwill_and_intangibles": 312434000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4711111000, "total_assets": 9346980000, "short_term_debt": 52290000, "accounts_payable": 4409372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5028681000, "long_term_debt": 5005930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5838654000, "total_liabilities": 10867335000, "total_debt": 5058220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1208824000, "total_equity": -1520355000, "shares_outstanding": 27424000, "operating_cash_flow": 2080292000, "stock_based_compensation": 43674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 522247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -521860000, "dividends_paid": 170200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1632154000, "free_cash_flow": 2602539000, "net_change_in_cash": -75446000 }, "raw_data": { "income": { "ebit": "1816492000", "ebitda": "2161576000", "netIncome": "1337536000", "grossProfit": "5973746000", "depreciation": "None", "totalRevenue": "11221077000", "costOfRevenue": "5247331000", "interestIncome": "5636000", "incomeBeforeTax": "1636329000", "interestExpense": "177963000", "operatingIncome": "1810856000", "fiscalDateEnding": "2018-08-31", "incomeTaxExpense": "298793000", "reportedCurrency": "USD", "netInterestIncome": "-174527000", "nonInterestIncome": "None", "operatingExpenses": "4162890000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5247331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345084000", "sellingGeneralAndAdministrative": "3817806000", "netIncomeFromContinuingOperations": "1337536000" }, "balance": { "goodwill": "302645000", "inventory": "3943670000", "commonStock": "275000", "currentDebt": "None", "investments": "None", "totalAssets": "9346980000", "longTermDebt": "5005930000", "shortTermDebt": "52290000", "treasuryStock": "-1231427000", "deferredRevenue": "None", "fiscalDateEnding": "2018-08-31", "intangibleAssets": "9789000", "reportedCurrency": "USD", "retainedEarnings": "-1208824000", "totalLiabilities": "10867335000", "otherCurrentAssets": "216239000", "totalCurrentAssets": "4635869000", "currentLongTermDebt": "5005930000", "longTermInvestments": "75232000", "shortTermInvestments": "59444000", "currentNetReceivables": "258136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4711111000", "currentAccountsPayable": "4409372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4218400000", "shortLongTermDebtTotal": "5058220000", "totalShareholderEquity": "-1520355000", "capitalLeaseObligations": "52290000", "otherCurrentLiabilities": "448554000", "totalCurrentLiabilities": "5028681000", "otherNonCurrentLiabilities": "547520000", "totalNonCurrentLiabilities": "5838654000", "cashAndShortTermInvestments": "217824000", "commonStockSharesOutstanding": "27424000", "intangibleAssetsExcludingGoodwill": "9789000", "cashAndCashEquivalentsAtCarryingValue": "217824000", "accumulatedDepreciationAmortizationPPE": "-3073223000" }, "cashflow": { "netIncome": "1337536000", "profitLoss": "None", "dividendPayout": "170200000", "fiscalDateEnding": "2018-08-31", "reportedCurrency": "USD", "changeInInventory": "-188782000", "operatingCashflow": "2080292000", "capitalExpenditures": "522247000", "changeInReceivables": "7534000", "changeInExchangeRate": "-1724000", "cashflowFromFinancing": "-1632154000", "cashflowFromInvestment": "-521860000", "stockBasedCompensation": "43674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-75446000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345084000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4840950000, "cost_of_revenue": 2316376000, "gross_profit": 2524574000, "ebit": 923756000, "ebitda": 1084048000, "pretax_income": 813266000, "tax_provision": 171775000, "net_income": 641491000, "net_income_to_common": 641491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253729000, "total_current_assets": 8934569000, "total_assets": 19545592000, "short_term_debt": 329115000, "long_term_debt": 8907052000, "total_debt": 9236167000, "total_liabilities": 22330144000, "total_equity": -2784552000, "shares_outstanding": 16852000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 373429000, "capital_expenditure": 336713000, "free_cash_flow": 710142000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221539, "ticker_id": 342, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "923756000", "ebitda": "1084048000", "netIncome": "641491000", "grossProfit": "2524574000", "depreciation": "None", "totalRevenue": "4840950000", "costOfRevenue": "2316376000", "interestIncome": "107205000", "incomeBeforeTax": "813266000", "interestExpense": "110490000", "operatingIncome": "923756000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "171775000", "reportedCurrency": "USD", "netInterestIncome": "-107205000", "nonInterestIncome": "None", "operatingExpenses": "1600818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2316376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160292000", "sellingGeneralAndAdministrative": "1544902000", "netIncomeFromContinuingOperations": "468860000" }, "balance": { "goodwill": "302645000", "inventory": "7559056000", "commonStock": "166000", "currentDebt": "None", "investments": "None", "totalAssets": "19545592000", "longTermDebt": "8907052000", "shortTermDebt": "329115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4391569000", "totalLiabilities": "22330144000", "otherCurrentAssets": "1121784000", "totalCurrentAssets": "8934569000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28486000", "currentNetReceivables": "698376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10611023000", "currentAccountsPayable": "8401277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10854733000", "shortLongTermDebtTotal": "12294831000", "totalShareholderEquity": "-2784552000", "capitalLeaseObligations": "3504225000", "otherCurrentLiabilities": "1634036000", "totalCurrentLiabilities": "10035313000", "otherNonCurrentLiabilities": "839818000", "totalNonCurrentLiabilities": "12294831000", "cashAndShortTermInvestments": "253729000", "commonStockSharesOutstanding": "16852000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "253729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "641491000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-347038000", "operatingCashflow": "373429000", "capitalExpenditures": "336713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40192000", "cashflowFromInvestment": "-340789000", "stockBasedCompensation": "36742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4840950000, "cost_of_revenue": 2316376000, "gross_profit": 2524574000, "research_and_development": null, "selling_general_admin": 1544902000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 923756000, "depreciation_amortisation": 160292000, "ebitda": 1084048000, "interest_expense": 110490000, "interest_income": null, "other_non_operating": null, "pretax_income": 813266000, "tax_provision": 171775000, "effective_tax_rate": null, "net_income": 641491000, "net_income_continuing_ops": 468860000, "net_income_to_common": 641491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253729000, "short_term_investments": 28486000, "net_receivables": 698376000, "inventory": 7559056000, "other_current_assets": null, "total_current_assets": 8934569000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10611023000, "total_assets": 19545592000, "short_term_debt": 329115000, "accounts_payable": 8401277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10035313000, "long_term_debt": 8907052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12294831000, "total_liabilities": 22330144000, "total_debt": 9236167000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4391569000, "total_equity": -2784552000, "shares_outstanding": 16852000, "operating_cash_flow": 373429000, "stock_based_compensation": 36742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -340789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40192000, "free_cash_flow": 710142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "923756000", "ebitda": "1084048000", "netIncome": "641491000", "grossProfit": "2524574000", "depreciation": "None", "totalRevenue": "4840950000", "costOfRevenue": "2316376000", "interestIncome": "107205000", "incomeBeforeTax": "813266000", "interestExpense": "110490000", "operatingIncome": "923756000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "171775000", "reportedCurrency": "USD", "netInterestIncome": "-107205000", "nonInterestIncome": "None", "operatingExpenses": "1600818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2316376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160292000", "sellingGeneralAndAdministrative": "1544902000", "netIncomeFromContinuingOperations": "468860000" }, "balance": { "goodwill": "302645000", "inventory": "7559056000", "commonStock": "166000", "currentDebt": "None", "investments": "None", "totalAssets": "19545592000", "longTermDebt": "8907052000", "shortTermDebt": "329115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4391569000", "totalLiabilities": "22330144000", "otherCurrentAssets": "1121784000", "totalCurrentAssets": "8934569000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28486000", "currentNetReceivables": "698376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10611023000", "currentAccountsPayable": "8401277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10854733000", "shortLongTermDebtTotal": "12294831000", "totalShareholderEquity": "-2784552000", "capitalLeaseObligations": "3504225000", "otherCurrentLiabilities": "1634036000", "totalCurrentLiabilities": "10035313000", "otherNonCurrentLiabilities": "839818000", "totalNonCurrentLiabilities": "12294831000", "cashAndShortTermInvestments": "253729000", "commonStockSharesOutstanding": "16852000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "253729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "641491000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-347038000", "operatingCashflow": "373429000", "capitalExpenditures": "336713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40192000", "cashflowFromInvestment": "-340789000", "stockBasedCompensation": "36742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160292000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4628630000, "cost_of_revenue": 2269317000, "gross_profit": 2359313000, "ebit": 784205000, "ebitda": 932399000, "pretax_income": 677935000, "tax_provision": 147112000, "net_income": 530823000, "net_income_to_common": 530823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287639000, "total_current_assets": 8442513000, "total_assets": 19665585000, "short_term_debt": 287244000, "long_term_debt": 8623112000, "total_debt": 8910356000, "total_liabilities": 22894192000, "total_equity": -3228607000, "shares_outstanding": 17102000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 944171000, "capital_expenditure": 315264000, "free_cash_flow": 1259435000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221540, "ticker_id": 342, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "784205000", "ebitda": "932399000", "netIncome": "530823000", "grossProfit": "2359313000", "depreciation": "None", "totalRevenue": "4628630000", "costOfRevenue": "2269317000", "interestIncome": "106270000", "incomeBeforeTax": "677935000", "interestExpense": "106270000", "operatingIncome": "784205000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "147112000", "reportedCurrency": "USD", "netInterestIncome": "-106270000", "nonInterestIncome": "None", "operatingExpenses": "1575108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2269317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148194000", "sellingGeneralAndAdministrative": "1575108000", "netIncomeFromContinuingOperations": "530823000" }, "balance": { "goodwill": "302645000", "inventory": "7144353000", "commonStock": "170000", "currentDebt": "None", "investments": "None", "totalAssets": "19665585000", "longTermDebt": "8623112000", "shortTermDebt": "287244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3445029000", "totalLiabilities": "22894192000", "otherCurrentAssets": "350970000", "totalCurrentAssets": "8442513000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21712000", "currentNetReceivables": "637839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11223071999", "currentAccountsPayable": "8262343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10487638000", "shortLongTermDebtTotal": "12049583000", "totalShareholderEquity": "-3228607000", "capitalLeaseObligations": "3426471000", "otherCurrentLiabilities": "1264346999", "totalCurrentLiabilities": "9813934000", "otherNonCurrentLiabilities": "785774000", "totalNonCurrentLiabilities": "13080258000", "cashAndShortTermInvestments": "287639000", "commonStockSharesOutstanding": "17102000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "287639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "530823000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-205335000", "operatingCashflow": "944171000", "capitalExpenditures": "315264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-602711000", "cashflowFromInvestment": "-326706000", "stockBasedCompensation": "30727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4628630000, "cost_of_revenue": 2269317000, "gross_profit": 2359313000, "research_and_development": null, "selling_general_admin": 1575108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 784205000, "depreciation_amortisation": 148194000, "ebitda": 932399000, "interest_expense": 106270000, "interest_income": null, "other_non_operating": null, "pretax_income": 677935000, "tax_provision": 147112000, "effective_tax_rate": null, "net_income": 530823000, "net_income_continuing_ops": 530823000, "net_income_to_common": 530823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287639000, "short_term_investments": 21712000, "net_receivables": 637839000, "inventory": 7144353000, "other_current_assets": null, "total_current_assets": 8442513000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11223071999, "total_assets": 19665585000, "short_term_debt": 287244000, "accounts_payable": 8262343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9813934000, "long_term_debt": 8623112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13080258000, "total_liabilities": 22894192000, "total_debt": 8910356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3445029000, "total_equity": -3228607000, "shares_outstanding": 17102000, "operating_cash_flow": 944171000, "stock_based_compensation": 30727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -602711000, "free_cash_flow": 1259435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "784205000", "ebitda": "932399000", "netIncome": "530823000", "grossProfit": "2359313000", "depreciation": "None", "totalRevenue": "4628630000", "costOfRevenue": "2269317000", "interestIncome": "106270000", "incomeBeforeTax": "677935000", "interestExpense": "106270000", "operatingIncome": "784205000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "147112000", "reportedCurrency": "USD", "netInterestIncome": "-106270000", "nonInterestIncome": "None", "operatingExpenses": "1575108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2269317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148194000", "sellingGeneralAndAdministrative": "1575108000", "netIncomeFromContinuingOperations": "530823000" }, "balance": { "goodwill": "302645000", "inventory": "7144353000", "commonStock": "170000", "currentDebt": "None", "investments": "None", "totalAssets": "19665585000", "longTermDebt": "8623112000", "shortTermDebt": "287244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3445029000", "totalLiabilities": "22894192000", "otherCurrentAssets": "350970000", "totalCurrentAssets": "8442513000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21712000", "currentNetReceivables": "637839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11223071999", "currentAccountsPayable": "8262343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10487638000", "shortLongTermDebtTotal": "12049583000", "totalShareholderEquity": "-3228607000", "capitalLeaseObligations": "3426471000", "otherCurrentLiabilities": "1264346999", "totalCurrentLiabilities": "9813934000", "otherNonCurrentLiabilities": "785774000", "totalNonCurrentLiabilities": "13080258000", "cashAndShortTermInvestments": "287639000", "commonStockSharesOutstanding": "17102000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "287639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "530823000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-205335000", "operatingCashflow": "944171000", "capitalExpenditures": "315264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-602711000", "cashflowFromInvestment": "-326706000", "stockBasedCompensation": "30727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-427178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148194000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 6242726000, "cost_of_revenue": 3026233000, "gross_profit": 3216493000, "ebit": 1196065000, "ebitda": 1393477000, "pretax_income": 1047978000, "tax_provision": 211027000, "net_income": 836951000, "net_income_to_common": 836951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271803000, "total_current_assets": 8341379000, "total_assets": 19355324000, "short_term_debt": 395085000, "long_term_debt": 8799775000, "total_debt": 9194860000, "total_liabilities": 22769637000, "total_equity": -3414313000, "shares_outstanding": 17181000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 952755000, "capital_expenditure": 441634000, "free_cash_flow": 1394389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221541, "ticker_id": 342, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1196065000", "ebitda": "1393477000", "netIncome": "836951000", "grossProfit": "3216493000", "depreciation": "None", "totalRevenue": "6242726000", "costOfRevenue": "3026233000", "interestIncome": "148088000", "incomeBeforeTax": "1047978000", "interestExpense": "148087000", "operatingIncome": "1196065000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "211027000", "reportedCurrency": "USD", "netInterestIncome": "-148088000", "nonInterestIncome": "None", "operatingExpenses": "2020428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3026233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197412000", "sellingGeneralAndAdministrative": "2020427000", "netIncomeFromContinuingOperations": "836950000" }, "balance": { "goodwill": "302645000", "inventory": "7025688000", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "19355324000", "longTermDebt": "8799775000", "shortTermDebt": "395085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3975852000", "totalLiabilities": "22769637000", "otherCurrentAssets": "373751000", "totalCurrentAssets": "8341379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18661000", "currentNetReceivables": "670137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11013945000", "currentAccountsPayable": "8025590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10257175000", "shortLongTermDebtTotal": "12288796000", "totalShareholderEquity": "-3414313000", "capitalLeaseObligations": "3489021000", "otherCurrentLiabilities": "876694000", "totalCurrentLiabilities": "9519397000", "otherNonCurrentLiabilities": "836019000", "totalNonCurrentLiabilities": "13250240000", "cashAndShortTermInvestments": "271803000", "commonStockSharesOutstanding": "17181000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "836950000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-251591000", "operatingCashflow": "952755000", "capitalExpenditures": "441634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469044000", "cashflowFromInvestment": "-483169000", "stockBasedCompensation": "39133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6242726000, "cost_of_revenue": 3026233000, "gross_profit": 3216493000, "research_and_development": null, "selling_general_admin": 2020427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1196065000, "depreciation_amortisation": 197412000, "ebitda": 1393477000, "interest_expense": 148087000, "interest_income": null, "other_non_operating": null, "pretax_income": 1047978000, "tax_provision": 211027000, "effective_tax_rate": null, "net_income": 836951000, "net_income_continuing_ops": 836950000, "net_income_to_common": 836951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 271803000, "short_term_investments": 18661000, "net_receivables": 670137000, "inventory": 7025688000, "other_current_assets": null, "total_current_assets": 8341379000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11013945000, "total_assets": 19355324000, "short_term_debt": 395085000, "accounts_payable": 8025590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9519397000, "long_term_debt": 8799775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13250240000, "total_liabilities": 22769637000, "total_debt": 9194860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3975852000, "total_equity": -3414313000, "shares_outstanding": 17181000, "operating_cash_flow": 952755000, "stock_based_compensation": 39133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 441634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -483169000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -469044000, "free_cash_flow": 1394389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1196065000", "ebitda": "1393477000", "netIncome": "836951000", "grossProfit": "3216493000", "depreciation": "None", "totalRevenue": "6242726000", "costOfRevenue": "3026233000", "interestIncome": "148088000", "incomeBeforeTax": "1047978000", "interestExpense": "148087000", "operatingIncome": "1196065000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "211027000", "reportedCurrency": "USD", "netInterestIncome": "-148088000", "nonInterestIncome": "None", "operatingExpenses": "2020428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3026233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197412000", "sellingGeneralAndAdministrative": "2020427000", "netIncomeFromContinuingOperations": "836950000" }, "balance": { "goodwill": "302645000", "inventory": "7025688000", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "19355324000", "longTermDebt": "8799775000", "shortTermDebt": "395085000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3975852000", "totalLiabilities": "22769637000", "otherCurrentAssets": "373751000", "totalCurrentAssets": "8341379000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18661000", "currentNetReceivables": "670137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11013945000", "currentAccountsPayable": "8025590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10257175000", "shortLongTermDebtTotal": "12288796000", "totalShareholderEquity": "-3414313000", "capitalLeaseObligations": "3489021000", "otherCurrentLiabilities": "876694000", "totalCurrentLiabilities": "9519397000", "otherNonCurrentLiabilities": "836019000", "totalNonCurrentLiabilities": "13250240000", "cashAndShortTermInvestments": "271803000", "commonStockSharesOutstanding": "17181000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "271803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "836950000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-251591000", "operatingCashflow": "952755000", "capitalExpenditures": "441634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-469044000", "cashflowFromInvestment": "-483169000", "stockBasedCompensation": "39133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197412000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4464339000, "cost_of_revenue": 2110816000, "gross_profit": 2353523000, "ebit": 866174000, "ebitda": 1010870000, "pretax_income": 754889000, "tax_provision": 146449000, "net_income": 608440000, "net_income_to_common": 608440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268625000, "total_current_assets": 7985711000, "total_assets": 18621983000, "short_term_debt": 314919000, "long_term_debt": 8853110000, "total_debt": 9168029000, "total_liabilities": 22596388000, "total_equity": -3974405000, "shares_outstanding": 17207000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 769030000, "capital_expenditure": 345886000, "free_cash_flow": 1114916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221543, "ticker_id": 342, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "866174000", "ebitda": "1010870000", "netIncome": "608440000", "grossProfit": "2353523000", "depreciation": "None", "totalRevenue": "4464339000", "costOfRevenue": "2110816000", "interestIncome": "111285000", "incomeBeforeTax": "754889000", "interestExpense": "111285000", "operatingIncome": "866174000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "146449000", "reportedCurrency": "USD", "netInterestIncome": "-111285000", "nonInterestIncome": "None", "operatingExpenses": "1487349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2110816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144696000", "sellingGeneralAndAdministrative": "1487349000", "netIncomeFromContinuingOperations": "608440000" }, "balance": { "goodwill": "302645000", "inventory": "6822881000", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "18621983000", "longTermDebt": "8853110000", "shortTermDebt": "314919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4812803000", "totalLiabilities": "22596388000", "otherCurrentAssets": "305691000", "totalCurrentAssets": "7985711000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18993000", "currentNetReceivables": "588514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10636272000", "currentAccountsPayable": "7887417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9872808000", "shortLongTermDebtTotal": "12188693000", "totalShareholderEquity": "-3974405000", "capitalLeaseObligations": "3335583000", "otherCurrentLiabilities": "1095921000", "totalCurrentLiabilities": "9465535000", "otherNonCurrentLiabilities": "844650000", "totalNonCurrentLiabilities": "13130853000", "cashAndShortTermInvestments": "268625000", "commonStockSharesOutstanding": "17207000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-188208000", "operatingCashflow": "769030000", "capitalExpenditures": "345886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451329000", "cashflowFromInvestment": "-353842000", "stockBasedCompensation": "29021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144696000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4464339000, "cost_of_revenue": 2110816000, "gross_profit": 2353523000, "research_and_development": null, "selling_general_admin": 1487349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 866174000, "depreciation_amortisation": 144696000, "ebitda": 1010870000, "interest_expense": 111285000, "interest_income": null, "other_non_operating": null, "pretax_income": 754889000, "tax_provision": 146449000, "effective_tax_rate": null, "net_income": 608440000, "net_income_continuing_ops": 608440000, "net_income_to_common": 608440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268625000, "short_term_investments": 18993000, "net_receivables": 588514000, "inventory": 6822881000, "other_current_assets": null, "total_current_assets": 7985711000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10636272000, "total_assets": 18621983000, "short_term_debt": 314919000, "accounts_payable": 7887417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9465535000, "long_term_debt": 8853110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13130853000, "total_liabilities": 22596388000, "total_debt": 9168029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4812803000, "total_equity": -3974405000, "shares_outstanding": 17207000, "operating_cash_flow": 769030000, "stock_based_compensation": 29021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 345886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -451329000, "free_cash_flow": 1114916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "866174000", "ebitda": "1010870000", "netIncome": "608440000", "grossProfit": "2353523000", "depreciation": "None", "totalRevenue": "4464339000", "costOfRevenue": "2110816000", "interestIncome": "111285000", "incomeBeforeTax": "754889000", "interestExpense": "111285000", "operatingIncome": "866174000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "146449000", "reportedCurrency": "USD", "netInterestIncome": "-111285000", "nonInterestIncome": "None", "operatingExpenses": "1487349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2110816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144696000", "sellingGeneralAndAdministrative": "1487349000", "netIncomeFromContinuingOperations": "608440000" }, "balance": { "goodwill": "302645000", "inventory": "6822881000", "commonStock": "169000", "currentDebt": "None", "investments": "None", "totalAssets": "18621983000", "longTermDebt": "8853110000", "shortTermDebt": "314919000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4812803000", "totalLiabilities": "22596388000", "otherCurrentAssets": "305691000", "totalCurrentAssets": "7985711000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18993000", "currentNetReceivables": "588514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10636272000", "currentAccountsPayable": "7887417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9872808000", "shortLongTermDebtTotal": "12188693000", "totalShareholderEquity": "-3974405000", "capitalLeaseObligations": "3335583000", "otherCurrentLiabilities": "1095921000", "totalCurrentLiabilities": "9465535000", "otherNonCurrentLiabilities": "844650000", "totalNonCurrentLiabilities": "13130853000", "cashAndShortTermInvestments": "268625000", "commonStockSharesOutstanding": "17207000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "268625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608441000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-188208000", "operatingCashflow": "769030000", "capitalExpenditures": "345886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451329000", "cashflowFromInvestment": "-353842000", "stockBasedCompensation": "29021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-268780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144696000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 3952012000, "cost_of_revenue": 1823611000, "gross_profit": 2128401000, "ebit": 706767000, "ebitda": 844685000, "pretax_income": 597945000, "tax_provision": 110022000, "net_income": 487923000, "net_income_to_common": 487923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300905000, "total_current_assets": 7802598000, "total_assets": 18116279000, "short_term_debt": 306185000, "long_term_debt": 9052099000, "total_debt": 9358284000, "total_liabilities": 22574052000, "total_equity": -4457773000, "shares_outstanding": 17245000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 583749000, "capital_expenditure": 292702000, "free_cash_flow": 876451000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221544, "ticker_id": 342, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "706767000", "ebitda": "844685000", "netIncome": "487923000", "grossProfit": "2128401000", "depreciation": "None", "totalRevenue": "3952012000", "costOfRevenue": "1823611000", "interestIncome": "108822000", "incomeBeforeTax": "597945000", "interestExpense": "108822000", "operatingIncome": "706767000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "110022000", "reportedCurrency": "USD", "netInterestIncome": "-108822000", "nonInterestIncome": "None", "operatingExpenses": "1421634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1823611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137918000", "sellingGeneralAndAdministrative": "1421634000", "netIncomeFromContinuingOperations": "487923000" }, "balance": { "goodwill": "302645000", "inventory": "6588586000", "commonStock": "168000", "currentDebt": "None", "investments": "None", "totalAssets": "18116279000", "longTermDebt": "9052099000", "shortTermDebt": "306185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5421243000", "totalLiabilities": "22574052000", "otherCurrentAssets": "315703000", "totalCurrentAssets": "7802598000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28814000", "currentNetReceivables": "597404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10313681000", "currentAccountsPayable": "7784717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9569955000", "shortLongTermDebtTotal": "12365739000", "totalShareholderEquity": "-4457773000", "capitalLeaseObligations": "3313640000", "otherCurrentLiabilities": "1023860000", "totalCurrentLiabilities": "9267357000", "otherNonCurrentLiabilities": "771862000", "totalNonCurrentLiabilities": "13306695000", "cashAndShortTermInvestments": "300905000", "commonStockSharesOutstanding": "17245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "487923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-317928000", "operatingCashflow": "583749000", "capitalExpenditures": "292702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288350000", "cashflowFromInvestment": "-297670000", "stockBasedCompensation": "30446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-326394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3952012000, "cost_of_revenue": 1823611000, "gross_profit": 2128401000, "research_and_development": null, "selling_general_admin": 1421634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 706767000, "depreciation_amortisation": 137918000, "ebitda": 844685000, "interest_expense": 108822000, "interest_income": null, "other_non_operating": null, "pretax_income": 597945000, "tax_provision": 110022000, "effective_tax_rate": null, "net_income": 487923000, "net_income_continuing_ops": 487923000, "net_income_to_common": 487923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300905000, "short_term_investments": 28814000, "net_receivables": 597404000, "inventory": 6588586000, "other_current_assets": null, "total_current_assets": 7802598000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10313681000, "total_assets": 18116279000, "short_term_debt": 306185000, "accounts_payable": 7784717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9267357000, "long_term_debt": 9052099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13306695000, "total_liabilities": 22574052000, "total_debt": 9358284000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5421243000, "total_equity": -4457773000, "shares_outstanding": 17245000, "operating_cash_flow": 583749000, "stock_based_compensation": 30446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 292702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -297670000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288350000, "free_cash_flow": 876451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "706767000", "ebitda": "844685000", "netIncome": "487923000", "grossProfit": "2128401000", "depreciation": "None", "totalRevenue": "3952012000", "costOfRevenue": "1823611000", "interestIncome": "108822000", "incomeBeforeTax": "597945000", "interestExpense": "108822000", "operatingIncome": "706767000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "110022000", "reportedCurrency": "USD", "netInterestIncome": "-108822000", "nonInterestIncome": "None", "operatingExpenses": "1421634000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1823611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137918000", "sellingGeneralAndAdministrative": "1421634000", "netIncomeFromContinuingOperations": "487923000" }, "balance": { "goodwill": "302645000", "inventory": "6588586000", "commonStock": "168000", "currentDebt": "None", "investments": "None", "totalAssets": "18116279000", "longTermDebt": "9052099000", "shortTermDebt": "306185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5421243000", "totalLiabilities": "22574052000", "otherCurrentAssets": "315703000", "totalCurrentAssets": "7802598000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "28814000", "currentNetReceivables": "597404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10313681000", "currentAccountsPayable": "7784717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9569955000", "shortLongTermDebtTotal": "12365739000", "totalShareholderEquity": "-4457773000", "capitalLeaseObligations": "3313640000", "otherCurrentLiabilities": "1023860000", "totalCurrentLiabilities": "9267357000", "otherNonCurrentLiabilities": "771862000", "totalNonCurrentLiabilities": "13306695000", "cashAndShortTermInvestments": "300905000", "commonStockSharesOutstanding": "17245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "300905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "487923000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-317928000", "operatingCashflow": "583749000", "capitalExpenditures": "292702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288350000", "cashflowFromInvestment": "-297670000", "stockBasedCompensation": "30446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-326394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137918000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4279641000, "cost_of_revenue": 2011584000, "gross_profit": 2268057000, "ebit": 841149000, "ebitda": 974322000, "pretax_income": 733520000, "tax_provision": 168587000, "net_income": 564933000, "net_income_to_common": 564933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304018000, "total_current_assets": 7420550000, "total_assets": 17465762000, "short_term_debt": 270077000, "long_term_debt": 9012539000, "total_debt": 9282616000, "total_liabilities": 22138683000, "total_equity": -4672921000, "shares_outstanding": 17370000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 811803000, "capital_expenditure": 247035000, "free_cash_flow": 1058838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221545, "ticker_id": 342, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "841149000", "ebitda": "974322000", "netIncome": "564933000", "grossProfit": "2268057000", "depreciation": "None", "totalRevenue": "4279641000", "costOfRevenue": "2011584000", "interestIncome": "107629000", "incomeBeforeTax": "733520000", "interestExpense": "107629000", "operatingIncome": "841149000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "168587000", "reportedCurrency": "USD", "netInterestIncome": "-107629000", "nonInterestIncome": "None", "operatingExpenses": "1426908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2011584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133173000", "sellingGeneralAndAdministrative": "1426908000", "netIncomeFromContinuingOperations": "564933000" }, "balance": { "goodwill": "302645000", "inventory": "6274070000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "17465762000", "longTermDebt": "9012539000", "shortTermDebt": "270077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3860049000", "totalLiabilities": "22138683000", "otherCurrentAssets": "308977000", "totalCurrentAssets": "7420550000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34335000", "currentNetReceivables": "533485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10045212000", "currentAccountsPayable": "7498696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9367960000", "shortLongTermDebtTotal": "12265593000", "totalShareholderEquity": "-4672921000", "capitalLeaseObligations": "3253054000", "otherCurrentLiabilities": "1034313000", "totalCurrentLiabilities": "8888570000", "otherNonCurrentLiabilities": "758594000", "totalNonCurrentLiabilities": "13250113000", "cashAndShortTermInvestments": "304018000", "commonStockSharesOutstanding": "17370000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "564933000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-136181000", "operatingCashflow": "811803000", "capitalExpenditures": "247035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-538096000", "cashflowFromInvestment": "-265749000", "stockBasedCompensation": "26117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540086000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4279641000, "cost_of_revenue": 2011584000, "gross_profit": 2268057000, "research_and_development": null, "selling_general_admin": 1426908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 841149000, "depreciation_amortisation": 133173000, "ebitda": 974322000, "interest_expense": 107629000, "interest_income": null, "other_non_operating": null, "pretax_income": 733520000, "tax_provision": 168587000, "effective_tax_rate": null, "net_income": 564933000, "net_income_continuing_ops": 564933000, "net_income_to_common": 564933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304018000, "short_term_investments": 34335000, "net_receivables": 533485000, "inventory": 6274070000, "other_current_assets": null, "total_current_assets": 7420550000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10045212000, "total_assets": 17465762000, "short_term_debt": 270077000, "accounts_payable": 7498696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8888570000, "long_term_debt": 9012539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13250113000, "total_liabilities": 22138683000, "total_debt": 9282616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3860049000, "total_equity": -4672921000, "shares_outstanding": 17370000, "operating_cash_flow": 811803000, "stock_based_compensation": 26117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -265749000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -538096000, "free_cash_flow": 1058838000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "841149000", "ebitda": "974322000", "netIncome": "564933000", "grossProfit": "2268057000", "depreciation": "None", "totalRevenue": "4279641000", "costOfRevenue": "2011584000", "interestIncome": "107629000", "incomeBeforeTax": "733520000", "interestExpense": "107629000", "operatingIncome": "841149000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "168587000", "reportedCurrency": "USD", "netInterestIncome": "-107629000", "nonInterestIncome": "None", "operatingExpenses": "1426908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2011584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133173000", "sellingGeneralAndAdministrative": "1426908000", "netIncomeFromContinuingOperations": "564933000" }, "balance": { "goodwill": "302645000", "inventory": "6274070000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "17465762000", "longTermDebt": "9012539000", "shortTermDebt": "270077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3860049000", "totalLiabilities": "22138683000", "otherCurrentAssets": "308977000", "totalCurrentAssets": "7420550000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34335000", "currentNetReceivables": "533485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10045212000", "currentAccountsPayable": "7498696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9367960000", "shortLongTermDebtTotal": "12265593000", "totalShareholderEquity": "-4672921000", "capitalLeaseObligations": "3253054000", "otherCurrentLiabilities": "1034313000", "totalCurrentLiabilities": "8888570000", "otherNonCurrentLiabilities": "758594000", "totalNonCurrentLiabilities": "13250113000", "cashAndShortTermInvestments": "304018000", "commonStockSharesOutstanding": "17370000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "564933000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-136181000", "operatingCashflow": "811803000", "capitalExpenditures": "247035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-538096000", "cashflowFromInvestment": "-265749000", "stockBasedCompensation": "26117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540086000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133173000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 6205380000, "cost_of_revenue": 2947518000, "gross_profit": 3257862000, "ebit": 1307993000, "ebitda": 1483332000, "pretax_income": 1143529000, "tax_provision": 241321000, "net_income": 902208000, "net_income_to_common": 902208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298172000, "total_current_assets": 7306759000, "total_assets": 17176538000, "short_term_debt": 382414000, "long_term_debt": 9024381000, "total_debt": 9406795000, "total_liabilities": 21926152000, "total_equity": -4749614000, "shares_outstanding": 17389000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 1070250000, "capital_expenditure": 346786000, "free_cash_flow": 1417036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221546, "ticker_id": 342, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1307993000", "ebitda": "1483332000", "netIncome": "902208000", "grossProfit": "3257862000", "depreciation": "None", "totalRevenue": "6205380000", "costOfRevenue": "2947518000", "interestIncome": "None", "incomeBeforeTax": "1143529000", "interestExpense": "153151000", "operatingIncome": "1296681000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "241321000", "reportedCurrency": "USD", "netInterestIncome": "-153152000", "nonInterestIncome": "None", "operatingExpenses": "1961181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2947518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175339000", "sellingGeneralAndAdministrative": "1961181000", "netIncomeFromContinuingOperations": "902208000" }, "balance": { "goodwill": "302645000", "inventory": "6155218000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "17176538000", "longTermDebt": "9024381000", "shortTermDebt": "382414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4424982000", "totalLiabilities": "21926152000", "otherCurrentAssets": "307794000", "totalCurrentAssets": "7306759000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "38431000", "currentNetReceivables": "545575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9869779000", "currentAccountsPayable": "7355701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12366969000", "totalShareholderEquity": "-4749614000", "capitalLeaseObligations": "3342588000", "otherCurrentLiabilities": "754870000", "totalCurrentLiabilities": "8714243000", "otherNonCurrentLiabilities": "780287000", "totalNonCurrentLiabilities": "13211909000", "cashAndShortTermInvestments": "298172000", "commonStockSharesOutstanding": "17389000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "298172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "902208000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-99288000", "operatingCashflow": "1070250000", "capitalExpenditures": "346786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-664771000", "cashflowFromInvestment": "-370248000", "stockBasedCompensation": "34932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-703741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6205380000, "cost_of_revenue": 2947518000, "gross_profit": 3257862000, "research_and_development": null, "selling_general_admin": 1961181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1307993000, "depreciation_amortisation": 175339000, "ebitda": 1483332000, "interest_expense": 153151000, "interest_income": null, "other_non_operating": null, "pretax_income": 1143529000, "tax_provision": 241321000, "effective_tax_rate": null, "net_income": 902208000, "net_income_continuing_ops": 902208000, "net_income_to_common": 902208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298172000, "short_term_investments": 38431000, "net_receivables": 545575000, "inventory": 6155218000, "other_current_assets": null, "total_current_assets": 7306759000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9869779000, "total_assets": 17176538000, "short_term_debt": 382414000, "accounts_payable": 7355701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8714243000, "long_term_debt": 9024381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13211909000, "total_liabilities": 21926152000, "total_debt": 9406795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4424982000, "total_equity": -4749614000, "shares_outstanding": 17389000, "operating_cash_flow": 1070250000, "stock_based_compensation": 34932000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370248000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -664771000, "free_cash_flow": 1417036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1307993000", "ebitda": "1483332000", "netIncome": "902208000", "grossProfit": "3257862000", "depreciation": "None", "totalRevenue": "6205380000", "costOfRevenue": "2947518000", "interestIncome": "None", "incomeBeforeTax": "1143529000", "interestExpense": "153151000", "operatingIncome": "1296681000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "241321000", "reportedCurrency": "USD", "netInterestIncome": "-153152000", "nonInterestIncome": "None", "operatingExpenses": "1961181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2947518000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175339000", "sellingGeneralAndAdministrative": "1961181000", "netIncomeFromContinuingOperations": "902208000" }, "balance": { "goodwill": "302645000", "inventory": "6155218000", "commonStock": "175000", "currentDebt": "None", "investments": "None", "totalAssets": "17176538000", "longTermDebt": "9024381000", "shortTermDebt": "382414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4424982000", "totalLiabilities": "21926152000", "otherCurrentAssets": "307794000", "totalCurrentAssets": "7306759000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "38431000", "currentNetReceivables": "545575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9869779000", "currentAccountsPayable": "7355701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12366969000", "totalShareholderEquity": "-4749614000", "capitalLeaseObligations": "3342588000", "otherCurrentLiabilities": "754870000", "totalCurrentLiabilities": "8714243000", "otherNonCurrentLiabilities": "780287000", "totalNonCurrentLiabilities": "13211909000", "cashAndShortTermInvestments": "298172000", "commonStockSharesOutstanding": "17389000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "298172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "902208000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-99288000", "operatingCashflow": "1070250000", "capitalExpenditures": "346786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-664771000", "cashflowFromInvestment": "-370248000", "stockBasedCompensation": "34932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-703741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175339000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4235485000, "cost_of_revenue": 1969963000, "gross_profit": 2265522000, "ebit": 900181000, "ebitda": 1029405000, "pretax_income": 795759000, "tax_provision": 144033000, "net_income": 651726000, "net_income_to_common": 651726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275358000, "total_current_assets": 7289452000, "total_assets": 17108432000, "short_term_debt": 803179000, "long_term_debt": 8496288000, "total_debt": 9299467000, "total_liabilities": 21946669000, "total_equity": -4838237000, "shares_outstanding": 17761000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 669480000, "capital_expenditure": 235103000, "free_cash_flow": 904583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221548, "ticker_id": 342, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "900181000", "ebitda": "1029405000", "netIncome": "651726000", "grossProfit": "2265522000", "depreciation": "None", "totalRevenue": "4235485000", "costOfRevenue": "1969963000", "interestIncome": "None", "incomeBeforeTax": "795759000", "interestExpense": "104422000", "operatingIncome": "900181000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "144033000", "reportedCurrency": "USD", "netInterestIncome": "-104422000", "nonInterestIncome": "None", "operatingExpenses": "1365341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1969963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129224000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "651726000" }, "balance": { "goodwill": "302645000", "inventory": "6155300000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "17108432000", "longTermDebt": "8496288000", "shortTermDebt": "803179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5327190000", "totalLiabilities": "21946669000", "otherCurrentAssets": "272019000", "totalCurrentAssets": "7289452000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "60641000", "currentNetReceivables": "586775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9818980000", "currentAccountsPayable": "7369673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12262493000", "totalShareholderEquity": "-4838237000", "capitalLeaseObligations": "3266205000", "otherCurrentLiabilities": "989472000", "totalCurrentLiabilities": "9192587000", "otherNonCurrentLiabilities": "751722000", "totalNonCurrentLiabilities": "12754082000", "cashAndShortTermInvestments": "275358000", "commonStockSharesOutstanding": "17761000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "651726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-155388000", "operatingCashflow": "669480000", "capitalExpenditures": "235103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326120000", "cashflowFromInvestment": "-372264000", "stockBasedCompensation": "25353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-728142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4235485000, "cost_of_revenue": 1969963000, "gross_profit": 2265522000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 900181000, "depreciation_amortisation": 129224000, "ebitda": 1029405000, "interest_expense": 104422000, "interest_income": null, "other_non_operating": null, "pretax_income": 795759000, "tax_provision": 144033000, "effective_tax_rate": null, "net_income": 651726000, "net_income_continuing_ops": 651726000, "net_income_to_common": 651726000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275358000, "short_term_investments": 60641000, "net_receivables": 586775000, "inventory": 6155300000, "other_current_assets": null, "total_current_assets": 7289452000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9818980000, "total_assets": 17108432000, "short_term_debt": 803179000, "accounts_payable": 7369673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9192587000, "long_term_debt": 8496288000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12754082000, "total_liabilities": 21946669000, "total_debt": 9299467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5327190000, "total_equity": -4838237000, "shares_outstanding": 17761000, "operating_cash_flow": 669480000, "stock_based_compensation": 25353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 235103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -372264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326120000, "free_cash_flow": 904583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "900181000", "ebitda": "1029405000", "netIncome": "651726000", "grossProfit": "2265522000", "depreciation": "None", "totalRevenue": "4235485000", "costOfRevenue": "1969963000", "interestIncome": "None", "incomeBeforeTax": "795759000", "interestExpense": "104422000", "operatingIncome": "900181000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "144033000", "reportedCurrency": "USD", "netInterestIncome": "-104422000", "nonInterestIncome": "None", "operatingExpenses": "1365341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1969963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129224000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "651726000" }, "balance": { "goodwill": "302645000", "inventory": "6155300000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "17108432000", "longTermDebt": "8496288000", "shortTermDebt": "803179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5327190000", "totalLiabilities": "21946669000", "otherCurrentAssets": "272019000", "totalCurrentAssets": "7289452000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "60641000", "currentNetReceivables": "586775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9818980000", "currentAccountsPayable": "7369673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12262493000", "totalShareholderEquity": "-4838237000", "capitalLeaseObligations": "3266205000", "otherCurrentLiabilities": "989472000", "totalCurrentLiabilities": "9192587000", "otherNonCurrentLiabilities": "751722000", "totalNonCurrentLiabilities": "12754082000", "cashAndShortTermInvestments": "275358000", "commonStockSharesOutstanding": "17761000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "275358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "651726000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "-155388000", "operatingCashflow": "669480000", "capitalExpenditures": "235103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326120000", "cashflowFromInvestment": "-372264000", "stockBasedCompensation": "25353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-728142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129224000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 3859126000, "cost_of_revenue": 1779474000, "gross_profit": 2079652000, "ebit": 743242000, "ebitda": 868210000, "pretax_income": 640623000, "tax_provision": 125593000, "net_income": 515030000, "net_income_to_common": 515030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 304096000, "total_current_assets": 7157056000, "total_assets": 16717654000, "short_term_debt": 296509000, "long_term_debt": 8630553000, "total_debt": 8927062000, "total_liabilities": 21554975000, "total_equity": -4837321000, "shares_outstanding": 17828000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 434127000, "capital_expenditure": 255379000, "free_cash_flow": 689506000, "dividends_paid": 46830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221549, "ticker_id": 342, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "743242000", "ebitda": "868210000", "netIncome": "515030000", "grossProfit": "2079652000", "depreciation": "None", "totalRevenue": "3859126000", "costOfRevenue": "1779474000", "interestIncome": "None", "incomeBeforeTax": "640623000", "interestExpense": "102619000", "operatingIncome": "743242000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "125593000", "reportedCurrency": "USD", "netInterestIncome": "-102619000", "nonInterestIncome": "None", "operatingExpenses": "1336410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1779474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124968000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "515030000" }, "balance": { "goodwill": "302645000", "inventory": "5970175000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "16717654000", "longTermDebt": "8630553000", "shortTermDebt": "296509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5978916000", "totalLiabilities": "21554975000", "otherCurrentAssets": "381668000", "totalCurrentAssets": "7157056000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53314000", "currentNetReceivables": "501117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9560598000", "currentAccountsPayable": "7149882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11828698000", "totalShareholderEquity": "-4837321000", "capitalLeaseObligations": "3198145000", "otherCurrentLiabilities": "1214996000", "totalCurrentLiabilities": "8772609000", "otherNonCurrentLiabilities": "710266000", "totalNonCurrentLiabilities": "12782366000", "cashAndShortTermInvestments": "304096000", "commonStockSharesOutstanding": "17828000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515030000", "profitLoss": "None", "dividendPayout": "46830000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-176526000", "operatingCashflow": "434127000", "capitalExpenditures": "255379000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140619000", "cashflowFromInvestment": "-273480000", "stockBasedCompensation": "23048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3859126000, "cost_of_revenue": 1779474000, "gross_profit": 2079652000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 743242000, "depreciation_amortisation": 124968000, "ebitda": 868210000, "interest_expense": 102619000, "interest_income": null, "other_non_operating": null, "pretax_income": 640623000, "tax_provision": 125593000, "effective_tax_rate": null, "net_income": 515030000, "net_income_continuing_ops": 515030000, "net_income_to_common": 515030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 304096000, "short_term_investments": 53314000, "net_receivables": 501117000, "inventory": 5970175000, "other_current_assets": null, "total_current_assets": 7157056000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9560598000, "total_assets": 16717654000, "short_term_debt": 296509000, "accounts_payable": 7149882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8772609000, "long_term_debt": 8630553000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12782366000, "total_liabilities": 21554975000, "total_debt": 8927062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5978916000, "total_equity": -4837321000, "shares_outstanding": 17828000, "operating_cash_flow": 434127000, "stock_based_compensation": 23048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 255379000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273480000, "dividends_paid": 46830000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140619000, "free_cash_flow": 689506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "743242000", "ebitda": "868210000", "netIncome": "515030000", "grossProfit": "2079652000", "depreciation": "None", "totalRevenue": "3859126000", "costOfRevenue": "1779474000", "interestIncome": "None", "incomeBeforeTax": "640623000", "interestExpense": "102619000", "operatingIncome": "743242000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "125593000", "reportedCurrency": "USD", "netInterestIncome": "-102619000", "nonInterestIncome": "None", "operatingExpenses": "1336410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1779474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124968000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "515030000" }, "balance": { "goodwill": "302645000", "inventory": "5970175000", "commonStock": "174000", "currentDebt": "None", "investments": "None", "totalAssets": "16717654000", "longTermDebt": "8630553000", "shortTermDebt": "296509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5978916000", "totalLiabilities": "21554975000", "otherCurrentAssets": "381668000", "totalCurrentAssets": "7157056000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "53314000", "currentNetReceivables": "501117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9560598000", "currentAccountsPayable": "7149882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11828698000", "totalShareholderEquity": "-4837321000", "capitalLeaseObligations": "3198145000", "otherCurrentLiabilities": "1214996000", "totalCurrentLiabilities": "8772609000", "otherNonCurrentLiabilities": "710266000", "totalNonCurrentLiabilities": "12782366000", "cashAndShortTermInvestments": "304096000", "commonStockSharesOutstanding": "17828000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "304096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515030000", "profitLoss": "None", "dividendPayout": "46830000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "-176526000", "operatingCashflow": "434127000", "capitalExpenditures": "255379000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140619000", "cashflowFromInvestment": "-273480000", "stockBasedCompensation": "23048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46830000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-222158000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124968000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4190277000, "cost_of_revenue": 1976261000, "gross_profit": 2214016000, "ebit": 848604000, "ebitda": 968828000, "pretax_income": 757220000, "tax_provision": 163757000, "net_income": 593463000, "net_income_to_common": 593463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282981000, "total_current_assets": 6956801000, "total_assets": 16292570000, "short_term_debt": 288854000, "long_term_debt": 8583523000, "total_debt": 8872377000, "total_liabilities": 21506241000, "total_equity": -5213671000, "shares_outstanding": 18234000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 830259000, "capital_expenditure": 235428000, "free_cash_flow": 1065687000, "dividends_paid": 923100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221550, "ticker_id": 342, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "848604000", "ebitda": "968828000", "netIncome": "593463000", "grossProfit": "2214016000", "depreciation": "None", "totalRevenue": "4190277000", "costOfRevenue": "1976261000", "interestIncome": "None", "incomeBeforeTax": "757220000", "interestExpense": "91384000", "operatingIncome": "848604000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "163757000", "reportedCurrency": "USD", "netInterestIncome": "-91384000", "nonInterestIncome": "None", "operatingExpenses": "1365412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1976261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120224000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "593463000" }, "balance": { "goodwill": "302645000", "inventory": "5774467000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "16292570000", "longTermDebt": "8583523000", "shortTermDebt": "288854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2365815000", "totalLiabilities": "21506241000", "otherCurrentAssets": "387446000", "totalCurrentAssets": "6956801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50437000", "currentNetReceivables": "511907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9335769000", "currentAccountsPayable": "7182948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8711829000", "shortLongTermDebtTotal": "11783104000", "totalShareholderEquity": "-5213671000", "capitalLeaseObligations": "2910727000", "otherCurrentLiabilities": "1202508000", "totalCurrentLiabilities": "8785622000", "otherNonCurrentLiabilities": "691897000", "totalNonCurrentLiabilities": "12720619000", "cashAndShortTermInvestments": "282981000", "commonStockSharesOutstanding": "18234000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "282981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "593463000", "profitLoss": "None", "dividendPayout": "923100000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-21899000", "operatingCashflow": "830259000", "capitalExpenditures": "235428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-552226000", "cashflowFromInvestment": "-270514000", "stockBasedCompensation": "22913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "923100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1486876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4190277000, "cost_of_revenue": 1976261000, "gross_profit": 2214016000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 848604000, "depreciation_amortisation": 120224000, "ebitda": 968828000, "interest_expense": 91384000, "interest_income": null, "other_non_operating": null, "pretax_income": 757220000, "tax_provision": 163757000, "effective_tax_rate": null, "net_income": 593463000, "net_income_continuing_ops": 593463000, "net_income_to_common": 593463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282981000, "short_term_investments": 50437000, "net_receivables": 511907000, "inventory": 5774467000, "other_current_assets": null, "total_current_assets": 6956801000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9335769000, "total_assets": 16292570000, "short_term_debt": 288854000, "accounts_payable": 7182948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8785622000, "long_term_debt": 8583523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12720619000, "total_liabilities": 21506241000, "total_debt": 8872377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2365815000, "total_equity": -5213671000, "shares_outstanding": 18234000, "operating_cash_flow": 830259000, "stock_based_compensation": 22913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 235428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270514000, "dividends_paid": 923100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -552226000, "free_cash_flow": 1065687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "848604000", "ebitda": "968828000", "netIncome": "593463000", "grossProfit": "2214016000", "depreciation": "None", "totalRevenue": "4190277000", "costOfRevenue": "1976261000", "interestIncome": "None", "incomeBeforeTax": "757220000", "interestExpense": "91384000", "operatingIncome": "848604000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "163757000", "reportedCurrency": "USD", "netInterestIncome": "-91384000", "nonInterestIncome": "None", "operatingExpenses": "1365412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1976261000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120224000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "593463000" }, "balance": { "goodwill": "302645000", "inventory": "5774467000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "16292570000", "longTermDebt": "8583523000", "shortTermDebt": "288854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2365815000", "totalLiabilities": "21506241000", "otherCurrentAssets": "387446000", "totalCurrentAssets": "6956801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "50437000", "currentNetReceivables": "511907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9335769000", "currentAccountsPayable": "7182948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8711829000", "shortLongTermDebtTotal": "11783104000", "totalShareholderEquity": "-5213671000", "capitalLeaseObligations": "2910727000", "otherCurrentLiabilities": "1202508000", "totalCurrentLiabilities": "8785622000", "otherNonCurrentLiabilities": "691897000", "totalNonCurrentLiabilities": "12720619000", "cashAndShortTermInvestments": "282981000", "commonStockSharesOutstanding": "18234000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "282981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "593463000", "profitLoss": "None", "dividendPayout": "923100000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-21899000", "operatingCashflow": "830259000", "capitalExpenditures": "235428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-552226000", "cashflowFromInvestment": "-270514000", "stockBasedCompensation": "22913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "923100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1486876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120224000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 5690618000, "cost_of_revenue": 2690947000, "gross_profit": 2999671000, "ebit": 1234550000, "ebitda": 1393040000, "pretax_income": 1113769000, "tax_provision": 248928000, "net_income": 864841000, "net_income_to_common": 864841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277054000, "total_current_assets": 6779426000, "total_assets": 15985878000, "short_term_debt": 344172000, "long_term_debt": 7668549000, "total_debt": 8012721000, "total_liabilities": 20335772000, "total_equity": -4349894000, "shares_outstanding": 18613000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 1068012000, "capital_expenditure": 366216000, "free_cash_flow": 1434228000, "dividends_paid": 1492053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221551, "ticker_id": 342, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1234550000", "ebitda": "1393040000", "netIncome": "864841000", "grossProfit": "2999671000", "depreciation": "None", "totalRevenue": "5690618000", "costOfRevenue": "2690947000", "interestIncome": "108727000", "incomeBeforeTax": "1113769000", "interestExpense": "108727000", "operatingIncome": "1222496000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "248928000", "reportedCurrency": "USD", "netInterestIncome": "-108727000", "nonInterestIncome": "None", "operatingExpenses": "1777175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2690947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158490000", "sellingGeneralAndAdministrative": "1777175000", "netIncomeFromContinuingOperations": "864841000" }, "balance": { "goodwill": "302645000", "inventory": "5764143000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "15985878000", "longTermDebt": "7668549000", "shortTermDebt": "344172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2959278000", "totalLiabilities": "20335772000", "otherCurrentAssets": "217844000", "totalCurrentAssets": "6779426000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "39639000", "currentNetReceivables": "520385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9206452000", "currentAccountsPayable": "7201281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8594645000", "shortLongTermDebtTotal": "10929767000", "totalShareholderEquity": "-4349894000", "capitalLeaseObligations": "2917046000", "otherCurrentLiabilities": "748194000", "totalCurrentLiabilities": "8511856000", "otherNonCurrentLiabilities": "702043000", "totalNonCurrentLiabilities": "11823916000", "cashAndShortTermInvestments": "277054000", "commonStockSharesOutstanding": "18613000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "864841000", "profitLoss": "None", "dividendPayout": "1492053000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "3983000", "operatingCashflow": "1068012000", "capitalExpenditures": "366216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-671775000", "cashflowFromInvestment": "-397202000", "stockBasedCompensation": "30698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1492053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5690618000, "cost_of_revenue": 2690947000, "gross_profit": 2999671000, "research_and_development": null, "selling_general_admin": 1777175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1234550000, "depreciation_amortisation": 158490000, "ebitda": 1393040000, "interest_expense": 108727000, "interest_income": null, "other_non_operating": null, "pretax_income": 1113769000, "tax_provision": 248928000, "effective_tax_rate": null, "net_income": 864841000, "net_income_continuing_ops": 864841000, "net_income_to_common": 864841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277054000, "short_term_investments": 39639000, "net_receivables": 520385000, "inventory": 5764143000, "other_current_assets": null, "total_current_assets": 6779426000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9206452000, "total_assets": 15985878000, "short_term_debt": 344172000, "accounts_payable": 7201281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8511856000, "long_term_debt": 7668549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11823916000, "total_liabilities": 20335772000, "total_debt": 8012721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2959278000, "total_equity": -4349894000, "shares_outstanding": 18613000, "operating_cash_flow": 1068012000, "stock_based_compensation": 30698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 366216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397202000, "dividends_paid": 1492053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -671775000, "free_cash_flow": 1434228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1234550000", "ebitda": "1393040000", "netIncome": "864841000", "grossProfit": "2999671000", "depreciation": "None", "totalRevenue": "5690618000", "costOfRevenue": "2690947000", "interestIncome": "108727000", "incomeBeforeTax": "1113769000", "interestExpense": "108727000", "operatingIncome": "1222496000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "248928000", "reportedCurrency": "USD", "netInterestIncome": "-108727000", "nonInterestIncome": "None", "operatingExpenses": "1777175000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2690947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158490000", "sellingGeneralAndAdministrative": "1777175000", "netIncomeFromContinuingOperations": "864841000" }, "balance": { "goodwill": "302645000", "inventory": "5764143000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "15985878000", "longTermDebt": "7668549000", "shortTermDebt": "344172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2959278000", "totalLiabilities": "20335772000", "otherCurrentAssets": "217844000", "totalCurrentAssets": "6779426000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "39639000", "currentNetReceivables": "520385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9206452000", "currentAccountsPayable": "7201281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8594645000", "shortLongTermDebtTotal": "10929767000", "totalShareholderEquity": "-4349894000", "capitalLeaseObligations": "2917046000", "otherCurrentLiabilities": "748194000", "totalCurrentLiabilities": "8511856000", "otherNonCurrentLiabilities": "702043000", "totalNonCurrentLiabilities": "11823916000", "cashAndShortTermInvestments": "277054000", "commonStockSharesOutstanding": "18613000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "277054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "864841000", "profitLoss": "None", "dividendPayout": "1492053000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "3983000", "operatingCashflow": "1068012000", "capitalExpenditures": "366216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-671775000", "cashflowFromInvestment": "-397202000", "stockBasedCompensation": "30698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1492053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158490000", "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": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "income_statement": { "revenue": 4090541000, "cost_of_revenue": 1944415000, "gross_profit": 2146126000, "ebit": 858481000, "ebitda": 974604000, "pretax_income": 784168000, "tax_provision": 136445000, "net_income": 647723000, "net_income_to_common": 647723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274916000, "total_current_assets": 6708872000, "total_assets": 15597922000, "short_term_debt": 281964000, "long_term_debt": 7340484000, "total_debt": 7622448000, "total_liabilities": 19899499000, "total_equity": -4301577000, "shares_outstanding": 18983000, "goodwill_and_intangibles": 302645000 }, "cash_flow": { "operating_cash_flow": 724715000, "capital_expenditure": 171207000, "free_cash_flow": 895922000, "dividends_paid": 838249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 221553, "ticker_id": 342, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:59:21.180262+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "858481000", "ebitda": "974604000", "netIncome": "647723000", "grossProfit": "2146126000", "depreciation": "None", "totalRevenue": "4090541000", "costOfRevenue": "1944415000", "interestIncome": "74313000", "incomeBeforeTax": "784168000", "interestExpense": "73782000", "operatingIncome": "858481000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "136445000", "reportedCurrency": "USD", "netInterestIncome": "-74313000", "nonInterestIncome": "None", "operatingExpenses": "1287645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1944415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116123000", "sellingGeneralAndAdministrative": "1287645000", "netIncomeFromContinuingOperations": "647723000" }, "balance": { "goodwill": "302645000", "inventory": "5703688000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "15597922000", "longTermDebt": "7340484000", "shortTermDebt": "281964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3824119000", "totalLiabilities": "19899499000", "otherCurrentAssets": "259259000", "totalCurrentAssets": "6708872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42557000", "currentNetReceivables": "471009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8889050000", "currentAccountsPayable": "7215566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5334023000", "shortLongTermDebtTotal": "10484600000", "totalShareholderEquity": "-4301577000", "capitalLeaseObligations": "2862152000", "otherCurrentLiabilities": "906415000", "totalCurrentLiabilities": "8464947000", "otherNonCurrentLiabilities": "693652000", "totalNonCurrentLiabilities": "11434552000", "cashAndShortTermInvestments": "274916000", "commonStockSharesOutstanding": "18983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274916000", "accumulatedDepreciationAmortizationPPE": "-4603277000" }, "cashflow": { "netIncome": "647723000", "profitLoss": "None", "dividendPayout": "838249000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "68383000", "operatingCashflow": "724715000", "capitalExpenditures": "171207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-543586000", "cashflowFromInvestment": "-208968000", "stockBasedCompensation": "20010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "838249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-899999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4090541000, "cost_of_revenue": 1944415000, "gross_profit": 2146126000, "research_and_development": null, "selling_general_admin": 1287645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 858481000, "depreciation_amortisation": 116123000, "ebitda": 974604000, "interest_expense": 73782000, "interest_income": null, "other_non_operating": null, "pretax_income": 784168000, "tax_provision": 136445000, "effective_tax_rate": null, "net_income": 647723000, "net_income_continuing_ops": 647723000, "net_income_to_common": 647723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274916000, "short_term_investments": 42557000, "net_receivables": 471009000, "inventory": 5703688000, "other_current_assets": null, "total_current_assets": 6708872000, "net_ppe": null, "goodwill": 302645000, "intangible_assets": null, "goodwill_and_intangibles": 302645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8889050000, "total_assets": 15597922000, "short_term_debt": 281964000, "accounts_payable": 7215566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8464947000, "long_term_debt": 7340484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11434552000, "total_liabilities": 19899499000, "total_debt": 7622448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3824119000, "total_equity": -4301577000, "shares_outstanding": 18983000, "operating_cash_flow": 724715000, "stock_based_compensation": 20010000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208968000, "dividends_paid": 838249000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -543586000, "free_cash_flow": 895922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "858481000", "ebitda": "974604000", "netIncome": "647723000", "grossProfit": "2146126000", "depreciation": "None", "totalRevenue": "4090541000", "costOfRevenue": "1944415000", "interestIncome": "74313000", "incomeBeforeTax": "784168000", "interestExpense": "73782000", "operatingIncome": "858481000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "136445000", "reportedCurrency": "USD", "netInterestIncome": "-74313000", "nonInterestIncome": "None", "operatingExpenses": "1287645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1944415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116123000", "sellingGeneralAndAdministrative": "1287645000", "netIncomeFromContinuingOperations": "647723000" }, "balance": { "goodwill": "302645000", "inventory": "5703688000", "commonStock": "189000", "currentDebt": "None", "investments": "None", "totalAssets": "15597922000", "longTermDebt": "7340484000", "shortTermDebt": "281964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-3824119000", "totalLiabilities": "19899499000", "otherCurrentAssets": "259259000", "totalCurrentAssets": "6708872000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "42557000", "currentNetReceivables": "471009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8889050000", "currentAccountsPayable": "7215566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5334023000", "shortLongTermDebtTotal": "10484600000", "totalShareholderEquity": "-4301577000", "capitalLeaseObligations": "2862152000", "otherCurrentLiabilities": "906415000", "totalCurrentLiabilities": "8464947000", "otherNonCurrentLiabilities": "693652000", "totalNonCurrentLiabilities": "11434552000", "cashAndShortTermInvestments": "274916000", "commonStockSharesOutstanding": "18983000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274916000", "accumulatedDepreciationAmortizationPPE": "-4603277000" }, "cashflow": { "netIncome": "647723000", "profitLoss": "None", "dividendPayout": "838249000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "68383000", "operatingCashflow": "724715000", "capitalExpenditures": "171207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-543586000", "cashflowFromInvestment": "-208968000", "stockBasedCompensation": "20010000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "838249000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-899999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116123000", "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": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "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": "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-08-31" }, "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" ] } } }