{ "ticker": { "uuid": "61fff0a0-3ce5-4f56-880d-8ad5e2e5a842", "symbol": "RPM", "name": "RPM International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/61fff0a0-3ce5-4f56-880d-8ad5e2e5a842/", "api_url": "https://sharemaestro.com/factors/api/tickers/61fff0a0-3ce5-4f56-880d-8ad5e2e5a842/" }, "ticker_metadata": { "id": 3423, "uuid": "61fff0a0-3ce5-4f56-880d-8ad5e2e5a842", "symbol": "RPM", "name": "RPM International Inc", "asset_type": "equity", "market_cap": 13572180000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "RPM International Inc. manufactures and sells specialty chemicals for the global consumer, specialty and industrial markets. The company is headquartered in Medina, Ohio.", "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": "61fff0a0-3ce5-4f56-880d-8ad5e2e5a842", "symbol": "RPM", "name": "RPM International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/61fff0a0-3ce5-4f56-880d-8ad5e2e5a842/", "api_url": "https://sharemaestro.com/factors/api/tickers/61fff0a0-3ce5-4f56-880d-8ad5e2e5a842/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.17, "quality": 0.74, "momentum": 0.19, "coverage": 1, "confidence": 0.986, "delta": null }, "headline_factors": { "price": 104.96, "market_cap": 13404126720, "pe_ratio": 20.1283, "earnings_yield": 0.0497, "ebitda_to_ev": 0.0689, "shareholder_yield": 0.02, "roe": 0.2116, "piotroski_f_score": 6, "momentum_12_1": -0.1103, "volatility_252d": 0.2961 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.984714+00:00", "batch_id": "" }, "size": { "price_close": 104.96, "market_cap": 13404126720, "market_cap_usd": 13404126720, "enterprise_value": 15665407720, "shares_outstanding": 127707000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.1283, "pb_ratio": 4.2598, "ptbv_ratio": 20.8037, "ps_ratio": 1.7377, "pcf_ratio": 16.6335, "pfcf_ratio": 12.9322, "ev_ebitda": 14.518, "ev_ebit": 16.9948, "ev_sales": 2.0309, "ev_fcf": 15.1138, "earnings_yield": 0.0497, "fcf_yield": 0.0662, "price_to_sales": 1.7377, "price_to_book": 4.2598, "price_to_cashflow": 16.6335, "ebitda_to_ev": 0.0689, "sales_yield": 0.4924 }, "yield": { "dividend_yield": 0.02, "buyback_yield": 0, "shareholder_yield": 0.02, "debt_paydown_yield": null, "total_yield": 0.02 }, "quality": { "gross_margin": 0.4136, "operating_margin": 0.1195, "net_margin": 0.0863, "ebitda_margin": 0.1399, "fcf_margin": 0.1344, "roe": 0.2116, "roa": 0.0845, "roic": 0.1375, "roc_greenblatt": null, "asset_turnover": 0.9783, "cash_conversion": 1.5565, "accruals_ratio": -0.0177, "sbc_to_revenue": 0.0039, "piotroski_f_score": 6, "altman_z_score": 3.9323, "earnings_stability_5y": 0.4489, "revenue_stability_5y": 0.1142, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4046, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5053, "net_debt_to_ebitda": 2.0957, "debt_to_assets": 0.3241, "interest_coverage": 8.3633, "current_ratio": 2.2814, "quick_ratio": 1.4443, "net_debt": 2261281000, "local_beta": 0.0015, "volatility_252d": 0.2961, "volatility_60d": 0.6732, "max_drawdown_12m": -0.2621, "risk_adjusted_momentum": -0.3727 }, "growth": { "revenue_growth_1y": 0.0568, "revenue_growth_3y_cagr": 0.032, "revenue_growth_5y_cagr": 0.0601, "eps_growth_1y": 0.0348, "eps_growth_3y_cagr": 0.119, "eps_growth_5y_cagr": 0.1774, "fcf_growth_1y": 0.0015, "book_value_growth_1y": 0.1504, "revenue_growth": 0.0568, "earnings_growth": 0.0348 }, "momentum": { "price_return_1m": 0.0412, "price_return_3m": 0.0329, "price_return_6m": 0.0067, "price_return_9m": -0.1587, "price_return_12m": -0.0737, "price_return_12m_ex1m": -0.1103, "momentum_6m": 0.0067, "momentum_12m": -0.0737, "momentum_12_1": -0.1103, "distance_from_52w_high": -0.165, "distance_from_52w_low": 0.1316, "relative_strength": -0.1737 }, "raw_ttm": { "revenue_ttm": 7713562000, "gross_profit_ttm": 3189970000, "ebit_ttm": 921777000, "ebitda_ttm": 1079032000, "net_income_ttm": 665934000, "eps_diluted_ttm": 5.2145, "operating_cash_flow_ttm": 805850000, "capital_expenditure_ttm": 230645000, "fcf_ttm": 1036495000, "dividends_paid_ttm": 268288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 110217000, "cash_and_equivalents": 294206000, "total_current_assets": 3053440000, "total_current_liabilities": 1338434000, "net_ppe": null, "total_assets": 7884654000, "total_debt": 2555487000, "total_equity": 3146647000, "net_working_capital": 1429183000, "book_value_per_share": 24.6396, "retained_earnings": 3431151000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 644314000, "tangible_book_per_share": 5.0453 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 74, "rank_ptbv": 91, "rank_ps": 43, "rank_pcf": 69, "rank_ev_ebitda": 62, "rank_ev_ebit": 62, "rank_earnings_yield": 53, "rank_fcf_yield": 58, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 18, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 55, "rank_fcf_margin": 62, "rank_piotroski": 40, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 68 }, "composites": { "value_composite": 83, "quality_composite": 26, "momentum_composite": 81, "growth_composite": 33, "yield_composite": 24, "svqf_composite": 77, "vc1_composite": 78, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.3547, "os_score": 0.14, "value_percentile": 0.17, "quality_percentile": 0.74, "momentum_percentile": 0.19, "factor_coverage": 1, "signal_confidence": 0.986, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4815, "ticker_id": 3423, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.984714+00:00", "batch_id": "", "os_score_delta": null, "price_close": 104.96, "market_cap": 13404126720, "market_cap_usd": 13404126720, "enterprise_value": 15665407720, "shares_outstanding": 127707000, "fx_rate_to_usd": null, "pe_ratio": 20.12831109, "pb_ratio": 4.25981266, "ptbv_ratio": 20.80371794, "ps_ratio": 1.73773501, "pcf_ratio": 16.63352574, "pfcf_ratio": 12.93216728, "ev_ebitda": 14.5180196, "ev_ebit": 16.99479128, "ev_sales": 2.03089153, "ev_fcf": 15.11382855, "earnings_yield": 0.04968127, "fcf_yield": 0.06616457, "dividend_yield": 0.02001533, "buyback_yield": 0, "shareholder_yield": 0.02001533, "debt_paydown_yield": null, "total_yield": 0.02001533, "gross_margin": 0.41355343, "operating_margin": 0.11950082, "net_margin": 0.08633288, "ebitda_margin": 0.13988764, "fcf_margin": 0.13437307, "roe": 0.21163289, "roa": 0.08445951, "roic": 0.13750507, "roc_greenblatt": null, "asset_turnover": 0.97830063, "cash_conversion": 1.55645304, "accruals_ratio": -0.01774536, "sbc_to_revenue": 0.00389016, "debt_to_equity": 1.50526386, "net_debt_to_ebitda": 2.09565703, "debt_to_assets": 0.32410896, "interest_coverage": 8.36329241, "current_ratio": 2.28135269, "quick_ratio": 1.44434989, "net_debt": 2261281000, "revenue_growth_1y": 0.05682142, "revenue_growth_3y_cagr": 0.03200691, "revenue_growth_5y_cagr": 0.06008755, "eps_growth_1y": 0.03479654, "eps_growth_3y_cagr": 0.11902192, "eps_growth_5y_cagr": 0.17738867, "fcf_growth_1y": 0.00147057, "book_value_growth_1y": 0.15035852, "piotroski_f_score": 6, "altman_z_score": 3.93231244, "earnings_stability_5y": 0.44889, "revenue_stability_5y": 0.114211, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04116655, "price_return_3m": 0.03286145, "price_return_6m": 0.00674392, "price_return_9m": -0.15873371, "price_return_12m": -0.07370717, "price_return_12m_ex1m": -0.11033175, "distance_from_52w_high": -0.16499868, "distance_from_52w_low": 0.13157222, "relative_strength": -0.17367076, "local_beta": 0.0015, "volatility_252d": 0.296069, "volatility_60d": 0.673224, "max_drawdown_12m": -0.26208747, "revenue_ttm": 7713562000, "gross_profit_ttm": 3189970000, "ebit_ttm": 921777000, "ebitda_ttm": 1079032000, "net_income_ttm": 665934000, "eps_diluted_ttm": 5.2145458, "operating_cash_flow_ttm": 805850000, "capital_expenditure_ttm": 230645000, "fcf_ttm": 1036495000, "dividends_paid_ttm": 268288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 110217000, "cash_and_equivalents": 294206000, "total_current_assets": 3053440000, "total_current_liabilities": 1338434000, "net_ppe": null, "total_assets": 7884654000, "total_debt": 2555487000, "total_equity": 3146647000, "net_working_capital": 1429183000, "book_value_per_share": 24.63958123, "retained_earnings": 3431151000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 644314000, "tangible_book_per_share": 5.04525202, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 53, "rank_pb": 74, "rank_ptbv": 91, "rank_ps": 43, "rank_pcf": 69, "rank_ev_ebitda": 62, "rank_ev_ebit": 62, "rank_earnings_yield": 53, "rank_fcf_yield": 58, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 18, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 55, "rank_fcf_margin": 62, "rank_piotroski": 40, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 68, "value_composite": 83, "quality_composite": 26, "momentum_composite": 81, "growth_composite": 33, "yield_composite": 24, "svqf_composite": 77, "vc1_composite": 78, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 0.986, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 104.96, "os": 0.14, "value": 0.17, "quality": 0.74, "momentum": 0.19, "confidence": 0.986, "coverage": 1, "pe_ratio": 20.1283, "earnings_yield": 0.0497, "shareholder_yield": 0.02, "roe": 0.2116, "momentum_12_1": -0.1103, "complete_fields": { "id": 4815, "ticker_id": 3423, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-05-31", "financials_age_days": 372, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.984714+00:00", "batch_id": "", "os_score_delta": null, "price_close": 104.96, "market_cap": 13404126720, "market_cap_usd": 13404126720, "enterprise_value": 15665407720, "shares_outstanding": 127707000, "fx_rate_to_usd": null, "pe_ratio": 20.12831109, "pb_ratio": 4.25981266, "ptbv_ratio": 20.80371794, "ps_ratio": 1.73773501, "pcf_ratio": 16.63352574, "pfcf_ratio": 12.93216728, "ev_ebitda": 14.5180196, "ev_ebit": 16.99479128, "ev_sales": 2.03089153, "ev_fcf": 15.11382855, "earnings_yield": 0.04968127, "fcf_yield": 0.06616457, "dividend_yield": 0.02001533, "buyback_yield": 0, "shareholder_yield": 0.02001533, "debt_paydown_yield": null, "total_yield": 0.02001533, "gross_margin": 0.41355343, "operating_margin": 0.11950082, "net_margin": 0.08633288, "ebitda_margin": 0.13988764, "fcf_margin": 0.13437307, "roe": 0.21163289, "roa": 0.08445951, "roic": 0.13750507, "roc_greenblatt": null, "asset_turnover": 0.97830063, "cash_conversion": 1.55645304, "accruals_ratio": -0.01774536, "sbc_to_revenue": 0.00389016, "debt_to_equity": 1.50526386, "net_debt_to_ebitda": 2.09565703, "debt_to_assets": 0.32410896, "interest_coverage": 8.36329241, "current_ratio": 2.28135269, "quick_ratio": 1.44434989, "net_debt": 2261281000, "revenue_growth_1y": 0.05682142, "revenue_growth_3y_cagr": 0.03200691, "revenue_growth_5y_cagr": 0.06008755, "eps_growth_1y": 0.03479654, "eps_growth_3y_cagr": 0.11902192, "eps_growth_5y_cagr": 0.17738867, "fcf_growth_1y": 0.00147057, "book_value_growth_1y": 0.15035852, "piotroski_f_score": 6, "altman_z_score": 3.93231244, "earnings_stability_5y": 0.44889, "revenue_stability_5y": 0.114211, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04116655, "price_return_3m": 0.03286145, "price_return_6m": 0.00674392, "price_return_9m": -0.15873371, "price_return_12m": -0.07370717, "price_return_12m_ex1m": -0.11033175, "distance_from_52w_high": -0.16499868, "distance_from_52w_low": 0.13157222, "relative_strength": -0.17367076, "local_beta": 0.0015, "volatility_252d": 0.296069, "volatility_60d": 0.673224, "max_drawdown_12m": -0.26208747, "revenue_ttm": 7713562000, "gross_profit_ttm": 3189970000, "ebit_ttm": 921777000, "ebitda_ttm": 1079032000, "net_income_ttm": 665934000, "eps_diluted_ttm": 5.2145458, "operating_cash_flow_ttm": 805850000, "capital_expenditure_ttm": 230645000, "fcf_ttm": 1036495000, "dividends_paid_ttm": 268288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 110217000, "cash_and_equivalents": 294206000, "total_current_assets": 3053440000, "total_current_liabilities": 1338434000, "net_ppe": null, "total_assets": 7884654000, "total_debt": 2555487000, "total_equity": 3146647000, "net_working_capital": 1429183000, "book_value_per_share": 24.63958123, "retained_earnings": 3431151000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 644314000, "tangible_book_per_share": 5.04525202, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 53, "rank_pb": 74, "rank_ptbv": 91, "rank_ps": 43, "rank_pcf": 69, "rank_ev_ebitda": 62, "rank_ev_ebit": 62, "rank_earnings_yield": 53, "rank_fcf_yield": 58, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 18, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 55, "rank_fcf_margin": 62, "rank_piotroski": 40, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 55, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 75, "rank_relative_strength": 68, "value_composite": 83, "quality_composite": 26, "momentum_composite": 81, "growth_composite": 33, "yield_composite": 24, "svqf_composite": 77, "vc1_composite": 78, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 0.986, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 7372644000, "cost_of_revenue": 4322166000, "gross_profit": 3050478000, "ebit": 889303000, "ebitda": 1083143000, "pretax_income": 792760000, "tax_provision": 102433000, "net_income": 688688000, "net_income_to_common": 688688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302137000, "total_current_assets": 3170298000, "total_assets": 7775949000, "short_term_debt": 7691000, "long_term_debt": 2638922000, "total_debt": 2646613000, "total_liabilities": 4889167000, "total_equity": 2885356000, "shares_outstanding": 128204000, "goodwill_and_intangibles": 2398452000 }, "cash_flow": { "operating_cash_flow": 768190000, "capital_expenditure": 229930000, "free_cash_flow": 998120000, "dividends_paid": 255563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323884, "ticker_id": 3423, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "889303000", "ebitda": "1083143000", "netIncome": "688688000", "grossProfit": "3050478000", "depreciation": "None", "totalRevenue": "7372644000", "costOfRevenue": "4322166000", "interestIncome": "13335000", "incomeBeforeTax": "792760000", "interestExpense": "96543000", "operatingIncome": "906341000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "102433000", "reportedCurrency": "USD", "netInterestIncome": "-83208000", "nonInterestIncome": "None", "operatingExpenses": "2144137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4322166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193840000", "sellingGeneralAndAdministrative": "1981337000", "netIncomeFromContinuingOperations": "690327000" }, "balance": { "goodwill": "1617626000", "inventory": "1036475000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "7775949000", "longTermDebt": "2638922000", "shortTermDebt": "7691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "780826000", "reportedCurrency": "USD", "retainedEarnings": "3193764000", "totalLiabilities": "4889167000", "otherCurrentAssets": "322577000", "totalCurrentAssets": "3170298000", "currentLongTermDebt": "7691000", "longTermInvestments": "None", "shortTermInvestments": "4099999", "currentNetReceivables": "1509109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605651000", "currentAccountsPayable": "755889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1843798000", "shortLongTermDebtTotal": "2963947000", "totalShareholderEquity": "2885356000", "capitalLeaseObligations": "317334000", "otherCurrentLiabilities": "703867000", "totalCurrentLiabilities": "1467447000", "otherNonCurrentLiabilities": "241117000", "totalNonCurrentLiabilities": "3421720000", "cashAndShortTermInvestments": "302137000", "commonStockSharesOutstanding": "128204000", "intangibleAssetsExcludingGoodwill": "780826000", "cashAndCashEquivalentsAtCarryingValue": "302137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "690327000", "profitLoss": "None", "dividendPayout": "255563000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-34458000", "operatingCashflow": "768190000", "capitalExpenditures": "229930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121937000", "cashflowFromInvestment": "-825534000", "stockBasedCompensation": "27042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7372644000, "cost_of_revenue": 4322166000, "gross_profit": 3050478000, "research_and_development": 94700000, "selling_general_admin": 1981337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 889303000, "depreciation_amortisation": 193840000, "ebitda": 1083143000, "interest_expense": 96543000, "interest_income": null, "other_non_operating": null, "pretax_income": 792760000, "tax_provision": 102433000, "effective_tax_rate": null, "net_income": 688688000, "net_income_continuing_ops": 690327000, "net_income_to_common": 688688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302137000, "short_term_investments": 4099999, "net_receivables": 1509109000, "inventory": 1036475000, "other_current_assets": null, "total_current_assets": 3170298000, "net_ppe": null, "goodwill": 1617626000, "intangible_assets": 780826000, "goodwill_and_intangibles": 2398452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4605651000, "total_assets": 7775949000, "short_term_debt": 7691000, "accounts_payable": 755889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1467447000, "long_term_debt": 2638922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3421720000, "total_liabilities": 4889167000, "total_debt": 2646613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3193764000, "total_equity": 2885356000, "shares_outstanding": 128204000, "operating_cash_flow": 768190000, "stock_based_compensation": 27042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -825534000, "dividends_paid": 255563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121937000, "free_cash_flow": 998120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "889303000", "ebitda": "1083143000", "netIncome": "688688000", "grossProfit": "3050478000", "depreciation": "None", "totalRevenue": "7372644000", "costOfRevenue": "4322166000", "interestIncome": "13335000", "incomeBeforeTax": "792760000", "interestExpense": "96543000", "operatingIncome": "906341000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "102433000", "reportedCurrency": "USD", "netInterestIncome": "-83208000", "nonInterestIncome": "None", "operatingExpenses": "2144137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4322166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193840000", "sellingGeneralAndAdministrative": "1981337000", "netIncomeFromContinuingOperations": "690327000" }, "balance": { "goodwill": "1617626000", "inventory": "1036475000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "7775949000", "longTermDebt": "2638922000", "shortTermDebt": "7691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "780826000", "reportedCurrency": "USD", "retainedEarnings": "3193764000", "totalLiabilities": "4889167000", "otherCurrentAssets": "322577000", "totalCurrentAssets": "3170298000", "currentLongTermDebt": "7691000", "longTermInvestments": "None", "shortTermInvestments": "4099999", "currentNetReceivables": "1509109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605651000", "currentAccountsPayable": "755889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1843798000", "shortLongTermDebtTotal": "2963947000", "totalShareholderEquity": "2885356000", "capitalLeaseObligations": "317334000", "otherCurrentLiabilities": "703867000", "totalCurrentLiabilities": "1467447000", "otherNonCurrentLiabilities": "241117000", "totalNonCurrentLiabilities": "3421720000", "cashAndShortTermInvestments": "302137000", "commonStockSharesOutstanding": "128204000", "intangibleAssetsExcludingGoodwill": "780826000", "cashAndCashEquivalentsAtCarryingValue": "302137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "690327000", "profitLoss": "None", "dividendPayout": "255563000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-34458000", "operatingCashflow": "768190000", "capitalExpenditures": "229930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121937000", "cashflowFromInvestment": "-825534000", "stockBasedCompensation": "27042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88685000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 7335277000, "cost_of_revenue": 4320688000, "gross_profit": 3014589000, "ebit": 905806000, "ebitda": 1077057000, "pretax_income": 787837000, "tax_provision": 198395000, "net_income": 588397000, "net_income_to_common": 588397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237379000, "total_current_assets": 2895348000, "total_assets": 6586543000, "short_term_debt": 136213000, "long_term_debt": 1990935000, "total_debt": 2127148000, "total_liabilities": 4074318000, "total_equity": 2510884000, "shares_outstanding": 128340000, "goodwill_and_intangibles": 1821883000 }, "cash_flow": { "operating_cash_flow": 1122305000, "capital_expenditure": 213970000, "free_cash_flow": 1336275000, "dividends_paid": 231883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323889, "ticker_id": 3423, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "905806000", "ebitda": "1077057000", "netIncome": "588397000", "grossProfit": "3014589000", "depreciation": "None", "totalRevenue": "7335277000", "costOfRevenue": "4320688000", "interestIncome": "20947000", "incomeBeforeTax": "787837000", "interestExpense": "117969000", "operatingIncome": "883258000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "198395000", "reportedCurrency": "USD", "netInterestIncome": "-97022000", "nonInterestIncome": "None", "operatingExpenses": "2131331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4320688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171251000", "sellingGeneralAndAdministrative": "1972531000", "netIncomeFromContinuingOperations": "589442000" }, "balance": { "goodwill": "1308911000", "inventory": "956465000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6586543000", "longTermDebt": "1990935000", "shortTermDebt": "136213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "512972000", "reportedCurrency": "USD", "retainedEarnings": "2760639000", "totalLiabilities": "4074318000", "otherCurrentAssets": "282059000", "totalCurrentAssets": "2895348000", "currentLongTermDebt": "136213000", "longTermInvestments": "None", "shortTermInvestments": "6500000", "currentNetReceivables": "1419445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3691195000", "currentAccountsPayable": "649650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1662618000", "shortLongTermDebtTotal": "2408429000", "totalShareholderEquity": "2510884000", "capitalLeaseObligations": "281281000", "otherCurrentLiabilities": "680201000", "totalCurrentLiabilities": "1466064000", "otherNonCurrentLiabilities": "214816000", "totalNonCurrentLiabilities": "2608254000", "cashAndShortTermInvestments": "237379000", "commonStockSharesOutstanding": "128340000", "intangibleAssetsExcludingGoodwill": "512972000", "cashAndCashEquivalentsAtCarryingValue": "237379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "589442000", "profitLoss": "None", "dividendPayout": "231883000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "179843000", "operatingCashflow": "1122305000", "capitalExpenditures": "213970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-890034000", "cashflowFromInvestment": "-206440000", "stockBasedCompensation": "25925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79526000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7335277000, "cost_of_revenue": 4320688000, "gross_profit": 3014589000, "research_and_development": 92200000, "selling_general_admin": 1972531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 905806000, "depreciation_amortisation": 171251000, "ebitda": 1077057000, "interest_expense": 117969000, "interest_income": null, "other_non_operating": null, "pretax_income": 787837000, "tax_provision": 198395000, "effective_tax_rate": null, "net_income": 588397000, "net_income_continuing_ops": 589442000, "net_income_to_common": 588397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237379000, "short_term_investments": 6500000, "net_receivables": 1419445000, "inventory": 956465000, "other_current_assets": null, "total_current_assets": 2895348000, "net_ppe": null, "goodwill": 1308911000, "intangible_assets": 512972000, "goodwill_and_intangibles": 1821883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3691195000, "total_assets": 6586543000, "short_term_debt": 136213000, "accounts_payable": 649650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466064000, "long_term_debt": 1990935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2608254000, "total_liabilities": 4074318000, "total_debt": 2127148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2760639000, "total_equity": 2510884000, "shares_outstanding": 128340000, "operating_cash_flow": 1122305000, "stock_based_compensation": 25925000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206440000, "dividends_paid": 231883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -890034000, "free_cash_flow": 1336275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "905806000", "ebitda": "1077057000", "netIncome": "588397000", "grossProfit": "3014589000", "depreciation": "None", "totalRevenue": "7335277000", "costOfRevenue": "4320688000", "interestIncome": "20947000", "incomeBeforeTax": "787837000", "interestExpense": "117969000", "operatingIncome": "883258000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "198395000", "reportedCurrency": "USD", "netInterestIncome": "-97022000", "nonInterestIncome": "None", "operatingExpenses": "2131331000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4320688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171251000", "sellingGeneralAndAdministrative": "1972531000", "netIncomeFromContinuingOperations": "589442000" }, "balance": { "goodwill": "1308911000", "inventory": "956465000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6586543000", "longTermDebt": "1990935000", "shortTermDebt": "136213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "512972000", "reportedCurrency": "USD", "retainedEarnings": "2760639000", "totalLiabilities": "4074318000", "otherCurrentAssets": "282059000", "totalCurrentAssets": "2895348000", "currentLongTermDebt": "136213000", "longTermInvestments": "None", "shortTermInvestments": "6500000", "currentNetReceivables": "1419445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3691195000", "currentAccountsPayable": "649650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1662618000", "shortLongTermDebtTotal": "2408429000", "totalShareholderEquity": "2510884000", "capitalLeaseObligations": "281281000", "otherCurrentLiabilities": "680201000", "totalCurrentLiabilities": "1466064000", "otherNonCurrentLiabilities": "214816000", "totalNonCurrentLiabilities": "2608254000", "cashAndShortTermInvestments": "237379000", "commonStockSharesOutstanding": "128340000", "intangibleAssetsExcludingGoodwill": "512972000", "cashAndCashEquivalentsAtCarryingValue": "237379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "589442000", "profitLoss": "None", "dividendPayout": "231883000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "179843000", "operatingCashflow": "1122305000", "capitalExpenditures": "213970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-890034000", "cashflowFromInvestment": "-206440000", "stockBasedCompensation": "25925000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79526000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 7256414000, "cost_of_revenue": 4508370000, "gross_profit": 2748044000, "ebit": 768397000, "ebitda": 923346000, "pretax_income": 649382000, "tax_provision": 169651000, "net_income": 478691000, "net_income_to_common": 478691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215787000, "total_current_assets": 3184168000, "total_assets": 6782004000, "short_term_debt": 178588000, "long_term_debt": 2505221000, "total_debt": 2683809000, "total_liabilities": 4639004000, "total_equity": 2140840000, "shares_outstanding": 128816000, "goodwill_and_intangibles": 1848579000 }, "cash_flow": { "operating_cash_flow": 577105000, "capital_expenditure": 254435000, "free_cash_flow": 831540000, "dividends_paid": 213912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323894, "ticker_id": 3423, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "768397000", "ebitda": "923346000", "netIncome": "478691000", "grossProfit": "2748044000", "depreciation": "None", "totalRevenue": "7256414000", "costOfRevenue": "4508370000", "interestIncome": "9250000", "incomeBeforeTax": "649382000", "interestExpense": "119015000", "operatingIncome": "781623000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "169651000", "reportedCurrency": "USD", "netInterestIncome": "-119015000", "nonInterestIncome": "None", "operatingExpenses": "1956040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86600000", "otherNonOperatingIncome": "18855000", "costofGoodsAndServicesSold": "4508370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154949000", "sellingGeneralAndAdministrative": "1966421000", "netIncomeFromContinuingOperations": "479731000" }, "balance": { "goodwill": "1293588000", "inventory": "1135496000", "commonStock": "1288000", "currentDebt": "None", "investments": "None", "totalAssets": "6782004000", "longTermDebt": "2505221000", "shortTermDebt": "178588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "554991000", "reportedCurrency": "USD", "retainedEarnings": "2404125000", "totalLiabilities": "4639004000", "otherCurrentAssets": "329845000", "totalCurrentAssets": "3184168000", "currentLongTermDebt": "178588000", "longTermInvestments": "None", "shortTermInvestments": "5100000", "currentNetReceivables": "1503040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3597836000", "currentAccountsPayable": "680938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239476000", "shortLongTermDebtTotal": "2969333000", "totalShareholderEquity": "2140840000", "capitalLeaseObligations": "285524000", "otherCurrentLiabilities": "631275000", "totalCurrentLiabilities": "1490801000", "otherNonCurrentLiabilities": "552635000", "totalNonCurrentLiabilities": "3148203000", "cashAndShortTermInvestments": "215787000", "commonStockSharesOutstanding": "128816000", "intangibleAssetsExcludingGoodwill": "554991000", "cashAndCashEquivalentsAtCarryingValue": "215787000", "accumulatedDepreciationAmortizationPPE": "-1093440000" }, "cashflow": { "netIncome": "479731000", "profitLoss": "None", "dividendPayout": "213912000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "66805000", "operatingCashflow": "577105000", "capitalExpenditures": "254435000", "changeInReceivables": "-94585000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-301156000", "cashflowFromInvestment": "-249704000", "stockBasedCompensation": "28673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7256414000, "cost_of_revenue": 4508370000, "gross_profit": 2748044000, "research_and_development": 86600000, "selling_general_admin": 1966421000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 768397000, "depreciation_amortisation": 154949000, "ebitda": 923346000, "interest_expense": 119015000, "interest_income": null, "other_non_operating": null, "pretax_income": 649382000, "tax_provision": 169651000, "effective_tax_rate": null, "net_income": 478691000, "net_income_continuing_ops": 479731000, "net_income_to_common": 478691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215787000, "short_term_investments": 5100000, "net_receivables": 1503040000, "inventory": 1135496000, "other_current_assets": null, "total_current_assets": 3184168000, "net_ppe": null, "goodwill": 1293588000, "intangible_assets": 554991000, "goodwill_and_intangibles": 1848579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3597836000, "total_assets": 6782004000, "short_term_debt": 178588000, "accounts_payable": 680938000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490801000, "long_term_debt": 2505221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3148203000, "total_liabilities": 4639004000, "total_debt": 2683809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2404125000, "total_equity": 2140840000, "shares_outstanding": 128816000, "operating_cash_flow": 577105000, "stock_based_compensation": 28673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 254435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249704000, "dividends_paid": 213912000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -301156000, "free_cash_flow": 831540000, "net_change_in_cash": 26245000 }, "raw_data": { "income": { "ebit": "768397000", "ebitda": "923346000", "netIncome": "478691000", "grossProfit": "2748044000", "depreciation": "None", "totalRevenue": "7256414000", "costOfRevenue": "4508370000", "interestIncome": "9250000", "incomeBeforeTax": "649382000", "interestExpense": "119015000", "operatingIncome": "781623000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "169651000", "reportedCurrency": "USD", "netInterestIncome": "-119015000", "nonInterestIncome": "None", "operatingExpenses": "1956040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86600000", "otherNonOperatingIncome": "18855000", "costofGoodsAndServicesSold": "4508370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154949000", "sellingGeneralAndAdministrative": "1966421000", "netIncomeFromContinuingOperations": "479731000" }, "balance": { "goodwill": "1293588000", "inventory": "1135496000", "commonStock": "1288000", "currentDebt": "None", "investments": "None", "totalAssets": "6782004000", "longTermDebt": "2505221000", "shortTermDebt": "178588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "554991000", "reportedCurrency": "USD", "retainedEarnings": "2404125000", "totalLiabilities": "4639004000", "otherCurrentAssets": "329845000", "totalCurrentAssets": "3184168000", "currentLongTermDebt": "178588000", "longTermInvestments": "None", "shortTermInvestments": "5100000", "currentNetReceivables": "1503040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3597836000", "currentAccountsPayable": "680938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239476000", "shortLongTermDebtTotal": "2969333000", "totalShareholderEquity": "2140840000", "capitalLeaseObligations": "285524000", "otherCurrentLiabilities": "631275000", "totalCurrentLiabilities": "1490801000", "otherNonCurrentLiabilities": "552635000", "totalNonCurrentLiabilities": "3148203000", "cashAndShortTermInvestments": "215787000", "commonStockSharesOutstanding": "128816000", "intangibleAssetsExcludingGoodwill": "554991000", "cashAndCashEquivalentsAtCarryingValue": "215787000", "accumulatedDepreciationAmortizationPPE": "-1093440000" }, "cashflow": { "netIncome": "479731000", "profitLoss": "None", "dividendPayout": "213912000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "66805000", "operatingCashflow": "577105000", "capitalExpenditures": "254435000", "changeInReceivables": "-94585000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-301156000", "cashflowFromInvestment": "-249704000", "stockBasedCompensation": "28673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "213912000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 6707728000, "cost_of_revenue": 4300014000, "gross_profit": 2407714000, "ebit": 691455000, "ebitda": 844529000, "pretax_income": 606799000, "tax_provision": 114333000, "net_income": 491481000, "net_income_to_common": 491481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201672000, "total_current_assets": 3151809000, "total_assets": 6707706000, "short_term_debt": 603454000, "long_term_debt": 2083155000, "total_debt": 2686609000, "total_liabilities": 4723878000, "total_equity": 1982429000, "shares_outstanding": 129580000, "goodwill_and_intangibles": 1930129000 }, "cash_flow": { "operating_cash_flow": 178731000, "capital_expenditure": 222403000, "free_cash_flow": 401134000, "dividends_paid": 204394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323899, "ticker_id": 3423, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "691455000", "ebitda": "844529000", "netIncome": "491481000", "grossProfit": "2407714000", "depreciation": "None", "totalRevenue": "6707728000", "costOfRevenue": "4300014000", "interestIncome": "4435000", "incomeBeforeTax": "606799000", "interestExpense": "84656000", "operatingIncome": "630011000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "114333000", "reportedCurrency": "USD", "netInterestIncome": "-83493000", "nonInterestIncome": "None", "operatingExpenses": "1777703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80500000", "otherNonOperatingIncome": "63829000", "costofGoodsAndServicesSold": "4300014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153074000", "sellingGeneralAndAdministrative": "1651803000", "netIncomeFromContinuingOperations": "492466000" }, "balance": { "goodwill": "1337868000", "inventory": "1212618000", "commonStock": "1292000", "currentDebt": "None", "investments": "None", "totalAssets": "6707706000", "longTermDebt": "2083155000", "shortTermDebt": "603454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "592261000", "reportedCurrency": "USD", "retainedEarnings": "2139346000", "totalLiabilities": "4723878000", "otherCurrentAssets": "304887000", "totalCurrentAssets": "3151809000", "currentLongTermDebt": "603454000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "1432632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555897000", "currentAccountsPayable": "800369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1103983000", "shortLongTermDebtTotal": "2951748000", "totalShareholderEquity": "1982429000", "capitalLeaseObligations": "265139000", "otherCurrentLiabilities": "612585000", "totalCurrentLiabilities": "2016408000", "otherNonCurrentLiabilities": "542129000", "totalNonCurrentLiabilities": "2707470000", "cashAndShortTermInvestments": "201672000", "commonStockSharesOutstanding": "129580000", "intangibleAssetsExcludingGoodwill": "592261000", "cashAndCashEquivalentsAtCarryingValue": "201672000", "accumulatedDepreciationAmortizationPPE": "-1028932000" }, "cashflow": { "netIncome": "492466000", "profitLoss": "None", "dividendPayout": "204394000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-304197000", "operatingCashflow": "178731000", "capitalExpenditures": "222403000", "changeInReceivables": "-187299000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57390000", "cashflowFromInvestment": "-259547000", "stockBasedCompensation": "40114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23426000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6707728000, "cost_of_revenue": 4300014000, "gross_profit": 2407714000, "research_and_development": 80500000, "selling_general_admin": 1651803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 691455000, "depreciation_amortisation": 153074000, "ebitda": 844529000, "interest_expense": 84656000, "interest_income": null, "other_non_operating": null, "pretax_income": 606799000, "tax_provision": 114333000, "effective_tax_rate": null, "net_income": 491481000, "net_income_continuing_ops": 492466000, "net_income_to_common": 491481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201672000, "short_term_investments": 6000000, "net_receivables": 1432632000, "inventory": 1212618000, "other_current_assets": null, "total_current_assets": 3151809000, "net_ppe": null, "goodwill": 1337868000, "intangible_assets": 592261000, "goodwill_and_intangibles": 1930129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3555897000, "total_assets": 6707706000, "short_term_debt": 603454000, "accounts_payable": 800369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2016408000, "long_term_debt": 2083155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2707470000, "total_liabilities": 4723878000, "total_debt": 2686609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2139346000, "total_equity": 1982429000, "shares_outstanding": 129580000, "operating_cash_flow": 178731000, "stock_based_compensation": 40114000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259547000, "dividends_paid": 204394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57390000, "free_cash_flow": 401134000, "net_change_in_cash": -23426000 }, "raw_data": { "income": { "ebit": "691455000", "ebitda": "844529000", "netIncome": "491481000", "grossProfit": "2407714000", "depreciation": "None", "totalRevenue": "6707728000", "costOfRevenue": "4300014000", "interestIncome": "4435000", "incomeBeforeTax": "606799000", "interestExpense": "84656000", "operatingIncome": "630011000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "114333000", "reportedCurrency": "USD", "netInterestIncome": "-83493000", "nonInterestIncome": "None", "operatingExpenses": "1777703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80500000", "otherNonOperatingIncome": "63829000", "costofGoodsAndServicesSold": "4300014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153074000", "sellingGeneralAndAdministrative": "1651803000", "netIncomeFromContinuingOperations": "492466000" }, "balance": { "goodwill": "1337868000", "inventory": "1212618000", "commonStock": "1292000", "currentDebt": "None", "investments": "None", "totalAssets": "6707706000", "longTermDebt": "2083155000", "shortTermDebt": "603454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "592261000", "reportedCurrency": "USD", "retainedEarnings": "2139346000", "totalLiabilities": "4723878000", "otherCurrentAssets": "304887000", "totalCurrentAssets": "3151809000", "currentLongTermDebt": "603454000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "1432632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3555897000", "currentAccountsPayable": "800369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1103983000", "shortLongTermDebtTotal": "2951748000", "totalShareholderEquity": "1982429000", "capitalLeaseObligations": "265139000", "otherCurrentLiabilities": "612585000", "totalCurrentLiabilities": "2016408000", "otherNonCurrentLiabilities": "542129000", "totalNonCurrentLiabilities": "2707470000", "cashAndShortTermInvestments": "201672000", "commonStockSharesOutstanding": "129580000", "intangibleAssetsExcludingGoodwill": "592261000", "cashAndCashEquivalentsAtCarryingValue": "201672000", "accumulatedDepreciationAmortizationPPE": "-1028932000" }, "cashflow": { "netIncome": "492466000", "profitLoss": "None", "dividendPayout": "204394000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-304197000", "operatingCashflow": "178731000", "capitalExpenditures": "222403000", "changeInReceivables": "-187299000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57390000", "cashflowFromInvestment": "-259547000", "stockBasedCompensation": "40114000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23426000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 6106288000, "cost_of_revenue": 3699629000, "gross_profit": 2406659000, "ebit": 750458000, "ebitda": 897315000, "pretax_income": 668438000, "tax_provision": 164938000, "net_income": 502643000, "net_income_to_common": 502643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246704000, "total_current_assets": 2782004000, "total_assets": 6252969000, "short_term_debt": 1282000, "long_term_debt": 2378544000, "total_debt": 2379826000, "total_liabilities": 4509944000, "total_equity": 1741064000, "shares_outstanding": 128926999, "goodwill_and_intangibles": 1974447000 }, "cash_flow": { "operating_cash_flow": 766156000, "capital_expenditure": 157199000, "free_cash_flow": 923355000, "dividends_paid": 194720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323904, "ticker_id": 3423, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "750458000", "ebitda": "897315000", "netIncome": "502643000", "grossProfit": "2406659000", "depreciation": "None", "totalRevenue": "6106288000", "costOfRevenue": "3699629000", "interestIncome": "3555000", "incomeBeforeTax": "668438000", "interestExpense": "82020000", "operatingIncome": "728091000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "164938000", "reportedCurrency": "USD", "netInterestIncome": "-81845000", "nonInterestIncome": "None", "operatingExpenses": "1678568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77600000", "otherNonOperatingIncome": "-13639000", "costofGoodsAndServicesSold": "3699629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146857000", "sellingGeneralAndAdministrative": "1539868000", "netIncomeFromContinuingOperations": "503500000" }, "balance": { "goodwill": "1345754000", "inventory": "938095000", "commonStock": "1295000", "currentDebt": "None", "investments": "None", "totalAssets": "6252969000", "longTermDebt": "2378544000", "shortTermDebt": "1282000", "treasuryStock": "-653006000", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "628693000", "reportedCurrency": "USD", "retainedEarnings": "1852259000", "totalLiabilities": "4509944000", "otherCurrentAssets": "316399000", "totalCurrentAssets": "2782004000", "currentLongTermDebt": "1282000", "longTermInvestments": "None", "shortTermInvestments": "3900000", "currentNetReceivables": "1280806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3470965000", "currentAccountsPayable": "717176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1266009000", "shortLongTermDebtTotal": "2637241000", "totalShareholderEquity": "1741064000", "capitalLeaseObligations": "257415000", "otherCurrentLiabilities": "612956000", "totalCurrentLiabilities": "1331414000", "otherNonCurrentLiabilities": "436176000", "totalNonCurrentLiabilities": "3178530000", "cashAndShortTermInvestments": "246704000", "commonStockSharesOutstanding": "128926999", "intangibleAssetsExcludingGoodwill": "628693000", "cashAndCashEquivalentsAtCarryingValue": "246704000", "accumulatedDepreciationAmortizationPPE": "-1002300000" }, "cashflow": { "netIncome": "503500000", "profitLoss": "None", "dividendPayout": "194720000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-68802000", "operatingCashflow": "766156000", "capitalExpenditures": "157199000", "changeInReceivables": "-88618000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-459619000", "cashflowFromInvestment": "-326388000", "stockBasedCompensation": "40926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6106288000, "cost_of_revenue": 3699629000, "gross_profit": 2406659000, "research_and_development": 77600000, "selling_general_admin": 1539868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 750458000, "depreciation_amortisation": 146857000, "ebitda": 897315000, "interest_expense": 82020000, "interest_income": null, "other_non_operating": null, "pretax_income": 668438000, "tax_provision": 164938000, "effective_tax_rate": null, "net_income": 502643000, "net_income_continuing_ops": 503500000, "net_income_to_common": 502643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246704000, "short_term_investments": 3900000, "net_receivables": 1280806000, "inventory": 938095000, "other_current_assets": null, "total_current_assets": 2782004000, "net_ppe": null, "goodwill": 1345754000, "intangible_assets": 628693000, "goodwill_and_intangibles": 1974447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3470965000, "total_assets": 6252969000, "short_term_debt": 1282000, "accounts_payable": 717176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1331414000, "long_term_debt": 2378544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3178530000, "total_liabilities": 4509944000, "total_debt": 2379826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1852259000, "total_equity": 1741064000, "shares_outstanding": 128926999, "operating_cash_flow": 766156000, "stock_based_compensation": 40926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -326388000, "dividends_paid": 194720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -459619000, "free_cash_flow": 923355000, "net_change_in_cash": -19851000 }, "raw_data": { "income": { "ebit": "750458000", "ebitda": "897315000", "netIncome": "502643000", "grossProfit": "2406659000", "depreciation": "None", "totalRevenue": "6106288000", "costOfRevenue": "3699629000", "interestIncome": "3555000", "incomeBeforeTax": "668438000", "interestExpense": "82020000", "operatingIncome": "728091000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "164938000", "reportedCurrency": "USD", "netInterestIncome": "-81845000", "nonInterestIncome": "None", "operatingExpenses": "1678568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77600000", "otherNonOperatingIncome": "-13639000", "costofGoodsAndServicesSold": "3699629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146857000", "sellingGeneralAndAdministrative": "1539868000", "netIncomeFromContinuingOperations": "503500000" }, "balance": { "goodwill": "1345754000", "inventory": "938095000", "commonStock": "1295000", "currentDebt": "None", "investments": "None", "totalAssets": "6252969000", "longTermDebt": "2378544000", "shortTermDebt": "1282000", "treasuryStock": "-653006000", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "628693000", "reportedCurrency": "USD", "retainedEarnings": "1852259000", "totalLiabilities": "4509944000", "otherCurrentAssets": "316399000", "totalCurrentAssets": "2782004000", "currentLongTermDebt": "1282000", "longTermInvestments": "None", "shortTermInvestments": "3900000", "currentNetReceivables": "1280806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3470965000", "currentAccountsPayable": "717176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1266009000", "shortLongTermDebtTotal": "2637241000", "totalShareholderEquity": "1741064000", "capitalLeaseObligations": "257415000", "otherCurrentLiabilities": "612956000", "totalCurrentLiabilities": "1331414000", "otherNonCurrentLiabilities": "436176000", "totalNonCurrentLiabilities": "3178530000", "cashAndShortTermInvestments": "246704000", "commonStockSharesOutstanding": "128926999", "intangibleAssetsExcludingGoodwill": "628693000", "cashAndCashEquivalentsAtCarryingValue": "246704000", "accumulatedDepreciationAmortizationPPE": "-1002300000" }, "cashflow": { "netIncome": "503500000", "profitLoss": "None", "dividendPayout": "194720000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "-68802000", "operatingCashflow": "766156000", "capitalExpenditures": "157199000", "changeInReceivables": "-88618000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-459619000", "cashflowFromInvestment": "-326388000", "stockBasedCompensation": "40926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19851000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 5506994000, "cost_of_revenue": 3397839000, "gross_profit": 2109155000, "ebit": 508767000, "ebitda": 665609000, "pretax_income": 407764000, "tax_provision": 102682000, "net_income": 304385000, "net_income_to_common": 304385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233416000, "total_current_assets": 2423429000, "total_assets": 5630954000, "short_term_debt": 80890000, "long_term_debt": 2458290000, "total_debt": 2539180000, "total_liabilities": 4366291000, "total_equity": 1262445000, "shares_outstanding": 129973999, "goodwill_and_intangibles": 1834446000 }, "cash_flow": { "operating_cash_flow": 549919000, "capital_expenditure": 147756000, "free_cash_flow": 697675000, "dividends_paid": 185101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323909, "ticker_id": 3423, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "508767000", "ebitda": "665609000", "netIncome": "304385000", "grossProfit": "2109155000", "depreciation": "None", "totalRevenue": "5506994000", "costOfRevenue": "3397839000", "interestIncome": "5313000", "incomeBeforeTax": "407764000", "interestExpense": "101003000", "operatingIncome": "554426000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "102682000", "reportedCurrency": "USD", "netInterestIncome": "-95690000", "nonInterestIncome": "None", "operatingExpenses": "1554729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76500000", "otherNonOperatingIncome": "-12066000", "costofGoodsAndServicesSold": "3397839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156842000", "sellingGeneralAndAdministrative": "1498953000", "netIncomeFromContinuingOperations": "305082000" }, "balance": { "goodwill": "1250066000", "inventory": "810448000", "commonStock": "1295000", "currentDebt": "None", "investments": "None", "totalAssets": "5630954000", "longTermDebt": "2458290000", "shortTermDebt": "80890000", "treasuryStock": "-580117000", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "584380000", "reportedCurrency": "USD", "retainedEarnings": "1544336000", "totalLiabilities": "4366291000", "otherCurrentAssets": "241608000", "totalCurrentAssets": "2423429000", "currentLongTermDebt": "80890000", "longTermInvestments": "None", "shortTermInvestments": "7600000", "currentNetReceivables": "1137957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3207525000", "currentAccountsPayable": "535311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "849686000", "shortLongTermDebtTotal": "2783871000", "totalShareholderEquity": "1262445000", "capitalLeaseObligations": "244691000", "otherCurrentLiabilities": "477379000", "totalCurrentLiabilities": "1093580000", "otherNonCurrentLiabilities": "754866000", "totalNonCurrentLiabilities": "3272711000", "cashAndShortTermInvestments": "233416000", "commonStockSharesOutstanding": "129973999", "intangibleAssetsExcludingGoodwill": "584380000", "cashAndCashEquivalentsAtCarryingValue": "233416000", "accumulatedDepreciationAmortizationPPE": "-905504000" }, "cashflow": { "netIncome": "305082000", "profitLoss": "None", "dividendPayout": "185101000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "21309000", "operatingCashflow": "549919000", "capitalExpenditures": "147756000", "changeInReceivables": "82060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316870000", "cashflowFromInvestment": "-209613000", "stockBasedCompensation": "19789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23436000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143075000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5506994000, "cost_of_revenue": 3397839000, "gross_profit": 2109155000, "research_and_development": 76500000, "selling_general_admin": 1498953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 508767000, "depreciation_amortisation": 156842000, "ebitda": 665609000, "interest_expense": 101003000, "interest_income": null, "other_non_operating": null, "pretax_income": 407764000, "tax_provision": 102682000, "effective_tax_rate": null, "net_income": 304385000, "net_income_continuing_ops": 305082000, "net_income_to_common": 304385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233416000, "short_term_investments": 7600000, "net_receivables": 1137957000, "inventory": 810448000, "other_current_assets": null, "total_current_assets": 2423429000, "net_ppe": null, "goodwill": 1250066000, "intangible_assets": 584380000, "goodwill_and_intangibles": 1834446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3207525000, "total_assets": 5630954000, "short_term_debt": 80890000, "accounts_payable": 535311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1093580000, "long_term_debt": 2458290000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3272711000, "total_liabilities": 4366291000, "total_debt": 2539180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1544336000, "total_equity": 1262445000, "shares_outstanding": 129973999, "operating_cash_flow": 549919000, "stock_based_compensation": 19789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209613000, "dividends_paid": 185101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -316870000, "free_cash_flow": 697675000, "net_change_in_cash": 23436000 }, "raw_data": { "income": { "ebit": "508767000", "ebitda": "665609000", "netIncome": "304385000", "grossProfit": "2109155000", "depreciation": "None", "totalRevenue": "5506994000", "costOfRevenue": "3397839000", "interestIncome": "5313000", "incomeBeforeTax": "407764000", "interestExpense": "101003000", "operatingIncome": "554426000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "102682000", "reportedCurrency": "USD", "netInterestIncome": "-95690000", "nonInterestIncome": "None", "operatingExpenses": "1554729000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76500000", "otherNonOperatingIncome": "-12066000", "costofGoodsAndServicesSold": "3397839000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156842000", "sellingGeneralAndAdministrative": "1498953000", "netIncomeFromContinuingOperations": "305082000" }, "balance": { "goodwill": "1250066000", "inventory": "810448000", "commonStock": "1295000", "currentDebt": "None", "investments": "None", "totalAssets": "5630954000", "longTermDebt": "2458290000", "shortTermDebt": "80890000", "treasuryStock": "-580117000", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "584380000", "reportedCurrency": "USD", "retainedEarnings": "1544336000", "totalLiabilities": "4366291000", "otherCurrentAssets": "241608000", "totalCurrentAssets": "2423429000", "currentLongTermDebt": "80890000", "longTermInvestments": "None", "shortTermInvestments": "7600000", "currentNetReceivables": "1137957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3207525000", "currentAccountsPayable": "535311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "849686000", "shortLongTermDebtTotal": "2783871000", "totalShareholderEquity": "1262445000", "capitalLeaseObligations": "244691000", "otherCurrentLiabilities": "477379000", "totalCurrentLiabilities": "1093580000", "otherNonCurrentLiabilities": "754866000", "totalNonCurrentLiabilities": "3272711000", "cashAndShortTermInvestments": "233416000", "commonStockSharesOutstanding": "129973999", "intangibleAssetsExcludingGoodwill": "584380000", "cashAndCashEquivalentsAtCarryingValue": "233416000", "accumulatedDepreciationAmortizationPPE": "-905504000" }, "cashflow": { "netIncome": "305082000", "profitLoss": "None", "dividendPayout": "185101000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "21309000", "operatingCashflow": "549919000", "capitalExpenditures": "147756000", "changeInReceivables": "82060000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316870000", "cashflowFromInvestment": "-209613000", "stockBasedCompensation": "19789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "185101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23436000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143075000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 5564551000, "cost_of_revenue": 3302644000, "gross_profit": 2261907000, "ebit": 442237000, "ebitda": 583979000, "pretax_income": 339845000, "tax_provision": 72158000, "net_income": 266558000, "net_income_to_common": 266558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223168000, "total_current_assets": 2518092000, "total_assets": 5441355000, "short_term_debt": 552446000, "long_term_debt": 1973462000, "total_debt": 2525908000, "total_liabilities": 4032750000, "total_equity": 1405952000, "shares_outstanding": 134333000, "goodwill_and_intangibles": 1846844000 }, "cash_flow": { "operating_cash_flow": 292941000, "capital_expenditure": 136757000, "free_cash_flow": 429698000, "dividends_paid": 181409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323914, "ticker_id": 3423, "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442237000", "ebitda": "583979000", "netIncome": "266558000", "grossProfit": "2261907000", "depreciation": "None", "totalRevenue": "5564551000", "costOfRevenue": "3302644000", "interestIncome": "4885000", "incomeBeforeTax": "339845000", "interestExpense": "102392000", "operatingIncome": "495730000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "72158000", "reportedCurrency": "USD", "netInterestIncome": "-97507000", "nonInterestIncome": "None", "operatingExpenses": "1766177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71600000", "otherNonOperatingIncome": "-3540000", "costofGoodsAndServicesSold": "3302644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141742000", "sellingGeneralAndAdministrative": "1712130000", "netIncomeFromContinuingOperations": "267687000" }, "balance": { "goodwill": "1245762000", "inventory": "841873000", "commonStock": "1310000", "currentDebt": "None", "investments": "None", "totalAssets": "5441355000", "longTermDebt": "1973462000", "shortTermDebt": "552446000", "treasuryStock": "-437290000", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "601082000", "reportedCurrency": "USD", "retainedEarnings": "1425052000", "totalLiabilities": "4032750000", "otherCurrentAssets": "220701000", "totalCurrentAssets": "2518092000", "currentLongTermDebt": "552446000", "longTermInvestments": "16400000", "shortTermInvestments": "8600000", "currentNetReceivables": "1232350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2923263000", "currentAccountsPayable": "556696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "819211000", "shortLongTermDebtTotal": "2525908000", "totalShareholderEquity": "1405952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13215000", "totalCurrentLiabilities": "1539405000", "otherNonCurrentLiabilities": "405040000", "totalNonCurrentLiabilities": "2493345000", "cashAndShortTermInvestments": "223168000", "commonStockSharesOutstanding": "134333000", "intangibleAssetsExcludingGoodwill": "601082000", "cashAndCashEquivalentsAtCarryingValue": "223168000", "accumulatedDepreciationAmortizationPPE": "-843648000" }, "cashflow": { "netIncome": "267687000", "profitLoss": "None", "dividendPayout": "181409000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-16829000", "operatingCashflow": "292941000", "capitalExpenditures": "136757000", "changeInReceivables": "-131204000", "changeInExchangeRate": "-12107000", "cashflowFromFinancing": "-53842000", "cashflowFromInvestment": "-248246000", "stockBasedCompensation": "31154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21254000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5564551000, "cost_of_revenue": 3302644000, "gross_profit": 2261907000, "research_and_development": 71600000, "selling_general_admin": 1712130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442237000, "depreciation_amortisation": 141742000, "ebitda": 583979000, "interest_expense": 102392000, "interest_income": null, "other_non_operating": null, "pretax_income": 339845000, "tax_provision": 72158000, "effective_tax_rate": null, "net_income": 266558000, "net_income_continuing_ops": 267687000, "net_income_to_common": 266558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223168000, "short_term_investments": 8600000, "net_receivables": 1232350000, "inventory": 841873000, "other_current_assets": null, "total_current_assets": 2518092000, "net_ppe": null, "goodwill": 1245762000, "intangible_assets": 601082000, "goodwill_and_intangibles": 1846844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2923263000, "total_assets": 5441355000, "short_term_debt": 552446000, "accounts_payable": 556696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1539405000, "long_term_debt": 1973462000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2493345000, "total_liabilities": 4032750000, "total_debt": 2525908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1425052000, "total_equity": 1405952000, "shares_outstanding": 134333000, "operating_cash_flow": 292941000, "stock_based_compensation": 31154000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248246000, "dividends_paid": 181409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53842000, "free_cash_flow": 429698000, "net_change_in_cash": -21254000 }, "raw_data": { "income": { "ebit": "442237000", "ebitda": "583979000", "netIncome": "266558000", "grossProfit": "2261907000", "depreciation": "None", "totalRevenue": "5564551000", "costOfRevenue": "3302644000", "interestIncome": "4885000", "incomeBeforeTax": "339845000", "interestExpense": "102392000", "operatingIncome": "495730000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "72158000", "reportedCurrency": "USD", "netInterestIncome": "-97507000", "nonInterestIncome": "None", "operatingExpenses": "1766177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71600000", "otherNonOperatingIncome": "-3540000", "costofGoodsAndServicesSold": "3302644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141742000", "sellingGeneralAndAdministrative": "1712130000", "netIncomeFromContinuingOperations": "267687000" }, "balance": { "goodwill": "1245762000", "inventory": "841873000", "commonStock": "1310000", "currentDebt": "None", "investments": "None", "totalAssets": "5441355000", "longTermDebt": "1973462000", "shortTermDebt": "552446000", "treasuryStock": "-437290000", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "601082000", "reportedCurrency": "USD", "retainedEarnings": "1425052000", "totalLiabilities": "4032750000", "otherCurrentAssets": "220701000", "totalCurrentAssets": "2518092000", "currentLongTermDebt": "552446000", "longTermInvestments": "16400000", "shortTermInvestments": "8600000", "currentNetReceivables": "1232350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2923263000", "currentAccountsPayable": "556696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "819211000", "shortLongTermDebtTotal": "2525908000", "totalShareholderEquity": "1405952000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13215000", "totalCurrentLiabilities": "1539405000", "otherNonCurrentLiabilities": "405040000", "totalNonCurrentLiabilities": "2493345000", "cashAndShortTermInvestments": "223168000", "commonStockSharesOutstanding": "134333000", "intangibleAssetsExcludingGoodwill": "601082000", "cashAndCashEquivalentsAtCarryingValue": "223168000", "accumulatedDepreciationAmortizationPPE": "-843648000" }, "cashflow": { "netIncome": "267687000", "profitLoss": "None", "dividendPayout": "181409000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-16829000", "operatingCashflow": "292941000", "capitalExpenditures": "136757000", "changeInReceivables": "-131204000", "changeInExchangeRate": "-12107000", "cashflowFromFinancing": "-53842000", "cashflowFromInvestment": "-248246000", "stockBasedCompensation": "31154000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21254000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 5321643000, "cost_of_revenue": 3140431000, "gross_profit": 2181212000, "ebit": 521595000, "ebitda": 650094000, "pretax_income": 417048000, "tax_provision": 77791000, "net_income": 337770000, "net_income_to_common": 337770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244422000, "total_current_assets": 2470931000, "total_assets": 5271822000, "short_term_debt": 3501000, "long_term_debt": 2170643000, "total_debt": 2174144000, "total_liabilities": 3638284000, "total_equity": 1630773000, "shares_outstanding": 137171000, "goodwill_and_intangibles": 1776446000 }, "cash_flow": { "operating_cash_flow": 390383000, "capital_expenditure": 114619000, "free_cash_flow": 505002000, "dividends_paid": 167476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323919, "ticker_id": 3423, "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "521595000", "ebitda": "650094000", "netIncome": "337770000", "grossProfit": "2181212000", "depreciation": "None", "totalRevenue": "5321643000", "costOfRevenue": "3140431000", "interestIncome": "5003000", "incomeBeforeTax": "417048000", "interestExpense": "104547000", "operatingIncome": "527769000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "77791000", "reportedCurrency": "USD", "netInterestIncome": "-99544000", "nonInterestIncome": "None", "operatingExpenses": "1653443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69700000", "otherNonOperatingIncome": "21040000", "costofGoodsAndServicesSold": "3140431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128499000", "sellingGeneralAndAdministrative": "1440479000", "netIncomeFromContinuingOperations": "339257000" }, "balance": { "goodwill": "1192174000", "inventory": "834461000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "5271822000", "longTermDebt": "2170643000", "shortTermDebt": "3501000", "treasuryStock": "-236318000", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "584272000", "reportedCurrency": "USD", "retainedEarnings": "1342736000", "totalLiabilities": "3638284000", "otherCurrentAssets": "278230000", "totalCurrentAssets": "2470931000", "currentLongTermDebt": "3501000", "longTermInvestments": "70700000", "shortTermInvestments": "97400000", "currentNetReceivables": "1113818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2800891000", "currentAccountsPayable": "592281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780306000", "shortLongTermDebtTotal": "2174144000", "totalShareholderEquity": "1630773000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166611000", "totalCurrentLiabilities": "1006726000", "otherNonCurrentLiabilities": "356892000", "totalNonCurrentLiabilities": "2631558000", "cashAndShortTermInvestments": "244422000", "commonStockSharesOutstanding": "137171000", "intangibleAssetsExcludingGoodwill": "584272000", "cashAndCashEquivalentsAtCarryingValue": "244422000", "accumulatedDepreciationAmortizationPPE": "-795569000" }, "cashflow": { "netIncome": "339257000", "profitLoss": "None", "dividendPayout": "167476000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-34102000", "operatingCashflow": "390383000", "capitalExpenditures": "114619000", "changeInReceivables": "-106179000", "changeInExchangeRate": "4111000", "cashflowFromFinancing": "-239376000", "cashflowFromInvestment": "-261193000", "stockBasedCompensation": "25440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-106075000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5321643000, "cost_of_revenue": 3140431000, "gross_profit": 2181212000, "research_and_development": 69700000, "selling_general_admin": 1440479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 521595000, "depreciation_amortisation": 128499000, "ebitda": 650094000, "interest_expense": 104547000, "interest_income": null, "other_non_operating": null, "pretax_income": 417048000, "tax_provision": 77791000, "effective_tax_rate": null, "net_income": 337770000, "net_income_continuing_ops": 339257000, "net_income_to_common": 337770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244422000, "short_term_investments": 97400000, "net_receivables": 1113818000, "inventory": 834461000, "other_current_assets": null, "total_current_assets": 2470931000, "net_ppe": null, "goodwill": 1192174000, "intangible_assets": 584272000, "goodwill_and_intangibles": 1776446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2800891000, "total_assets": 5271822000, "short_term_debt": 3501000, "accounts_payable": 592281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1006726000, "long_term_debt": 2170643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2631558000, "total_liabilities": 3638284000, "total_debt": 2174144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1342736000, "total_equity": 1630773000, "shares_outstanding": 137171000, "operating_cash_flow": 390383000, "stock_based_compensation": 25440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261193000, "dividends_paid": 167476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239376000, "free_cash_flow": 505002000, "net_change_in_cash": -106075000 }, "raw_data": { "income": { "ebit": "521595000", "ebitda": "650094000", "netIncome": "337770000", "grossProfit": "2181212000", "depreciation": "None", "totalRevenue": "5321643000", "costOfRevenue": "3140431000", "interestIncome": "5003000", "incomeBeforeTax": "417048000", "interestExpense": "104547000", "operatingIncome": "527769000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "77791000", "reportedCurrency": "USD", "netInterestIncome": "-99544000", "nonInterestIncome": "None", "operatingExpenses": "1653443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69700000", "otherNonOperatingIncome": "21040000", "costofGoodsAndServicesSold": "3140431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128499000", "sellingGeneralAndAdministrative": "1440479000", "netIncomeFromContinuingOperations": "339257000" }, "balance": { "goodwill": "1192174000", "inventory": "834461000", "commonStock": "1336000", "currentDebt": "None", "investments": "None", "totalAssets": "5271822000", "longTermDebt": "2170643000", "shortTermDebt": "3501000", "treasuryStock": "-236318000", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "584272000", "reportedCurrency": "USD", "retainedEarnings": "1342736000", "totalLiabilities": "3638284000", "otherCurrentAssets": "278230000", "totalCurrentAssets": "2470931000", "currentLongTermDebt": "3501000", "longTermInvestments": "70700000", "shortTermInvestments": "97400000", "currentNetReceivables": "1113818000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2800891000", "currentAccountsPayable": "592281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780306000", "shortLongTermDebtTotal": "2174144000", "totalShareholderEquity": "1630773000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "166611000", "totalCurrentLiabilities": "1006726000", "otherNonCurrentLiabilities": "356892000", "totalNonCurrentLiabilities": "2631558000", "cashAndShortTermInvestments": "244422000", "commonStockSharesOutstanding": "137171000", "intangibleAssetsExcludingGoodwill": "584272000", "cashAndCashEquivalentsAtCarryingValue": "244422000", "accumulatedDepreciationAmortizationPPE": "-795569000" }, "cashflow": { "netIncome": "339257000", "profitLoss": "None", "dividendPayout": "167476000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-34102000", "operatingCashflow": "390383000", "capitalExpenditures": "114619000", "changeInReceivables": "-106179000", "changeInExchangeRate": "4111000", "cashflowFromFinancing": "-239376000", "cashflowFromInvestment": "-261193000", "stockBasedCompensation": "25440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-106075000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128499000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1607949000, "cost_of_revenue": 973133000, "gross_profit": 634816000, "ebit": 81089000, "ebitda": 81089000, "pretax_income": 69307000, "tax_provision": 17693000, "net_income": 51364000, "net_income_to_common": 51364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294206000, "total_current_assets": 3053440000, "total_assets": 7884654000, "short_term_debt": 8383000, "long_term_debt": 2547104000, "total_debt": 2555487000, "total_liabilities": 4736534000, "total_equity": 3146647000, "shares_outstanding": 127707000, "goodwill_and_intangibles": 2502333000 }, "cash_flow": { "operating_cash_flow": 73463000, "capital_expenditure": 47842000, "free_cash_flow": 121305000, "dividends_paid": 69070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323880, "ticker_id": 3423, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "81089000", "netIncome": "51364000", "grossProfit": "634816000", "depreciation": "None", "totalRevenue": "1607949000", "costOfRevenue": "973133000", "interestIncome": "4259000", "incomeBeforeTax": "69307000", "interestExpense": "26947000", "operatingIncome": "81089000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "17693000", "reportedCurrency": "USD", "netInterestIncome": "-22688000", "nonInterestIncome": "None", "operatingExpenses": "553727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "973133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "533872000", "netIncomeFromContinuingOperations": "51614000" }, "balance": { "goodwill": "1680867000", "inventory": "1120273000", "commonStock": "1279000", "currentDebt": "None", "investments": "None", "totalAssets": "7884654000", "longTermDebt": "2547104000", "shortTermDebt": "8383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "821466000", "reportedCurrency": "USD", "retainedEarnings": "3431151000", "totalLiabilities": "4736534000", "otherCurrentAssets": "377849000", "totalCurrentAssets": "3053440000", "currentLongTermDebt": "8383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1261112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4831214000", "currentAccountsPayable": "675445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1919083000", "shortLongTermDebtTotal": "2555487000", "totalShareholderEquity": "3146647000", "capitalLeaseObligations": "342845000", "otherCurrentLiabilities": "654606000", "totalCurrentLiabilities": "1338434000", "otherNonCurrentLiabilities": "245022000", "totalNonCurrentLiabilities": "3398100000", "cashAndShortTermInvestments": "294206000", "commonStockSharesOutstanding": "127707000", "intangibleAssetsExcludingGoodwill": "821466000", "cashAndCashEquivalentsAtCarryingValue": "294206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51614000", "profitLoss": "None", "dividendPayout": "69070000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-27570000", "operatingCashflow": "73463000", "capitalExpenditures": "47842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68172000", "cashflowFromInvestment": "-36576000", "stockBasedCompensation": "9885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1607949000, "cost_of_revenue": 973133000, "gross_profit": 634816000, "research_and_development": null, "selling_general_admin": 533872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81089000, "depreciation_amortisation": null, "ebitda": 81089000, "interest_expense": 26947000, "interest_income": null, "other_non_operating": null, "pretax_income": 69307000, "tax_provision": 17693000, "effective_tax_rate": null, "net_income": 51364000, "net_income_continuing_ops": 51614000, "net_income_to_common": 51364000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294206000, "short_term_investments": null, "net_receivables": 1261112000, "inventory": 1120273000, "other_current_assets": null, "total_current_assets": 3053440000, "net_ppe": null, "goodwill": 1680867000, "intangible_assets": 821466000, "goodwill_and_intangibles": 2502333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4831214000, "total_assets": 7884654000, "short_term_debt": 8383000, "accounts_payable": 675445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1338434000, "long_term_debt": 2547104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3398100000, "total_liabilities": 4736534000, "total_debt": 2555487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3431151000, "total_equity": 3146647000, "shares_outstanding": 127707000, "operating_cash_flow": 73463000, "stock_based_compensation": 9885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36576000, "dividends_paid": 69070000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68172000, "free_cash_flow": 121305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "81089000", "netIncome": "51364000", "grossProfit": "634816000", "depreciation": "None", "totalRevenue": "1607949000", "costOfRevenue": "973133000", "interestIncome": "4259000", "incomeBeforeTax": "69307000", "interestExpense": "26947000", "operatingIncome": "81089000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "17693000", "reportedCurrency": "USD", "netInterestIncome": "-22688000", "nonInterestIncome": "None", "operatingExpenses": "553727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "973133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "533872000", "netIncomeFromContinuingOperations": "51614000" }, "balance": { "goodwill": "1680867000", "inventory": "1120273000", "commonStock": "1279000", "currentDebt": "None", "investments": "None", "totalAssets": "7884654000", "longTermDebt": "2547104000", "shortTermDebt": "8383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "821466000", "reportedCurrency": "USD", "retainedEarnings": "3431151000", "totalLiabilities": "4736534000", "otherCurrentAssets": "377849000", "totalCurrentAssets": "3053440000", "currentLongTermDebt": "8383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1261112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4831214000", "currentAccountsPayable": "675445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1919083000", "shortLongTermDebtTotal": "2555487000", "totalShareholderEquity": "3146647000", "capitalLeaseObligations": "342845000", "otherCurrentLiabilities": "654606000", "totalCurrentLiabilities": "1338434000", "otherNonCurrentLiabilities": "245022000", "totalNonCurrentLiabilities": "3398100000", "cashAndShortTermInvestments": "294206000", "commonStockSharesOutstanding": "127707000", "intangibleAssetsExcludingGoodwill": "821466000", "cashAndCashEquivalentsAtCarryingValue": "294206000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51614000", "profitLoss": "None", "dividendPayout": "69070000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "-27570000", "operatingCashflow": "73463000", "capitalExpenditures": "47842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68172000", "cashflowFromInvestment": "-36576000", "stockBasedCompensation": "9885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69070000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18669000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52291000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1909895000, "cost_of_revenue": 1129728000, "gross_profit": 780167000, "ebit": 239000000, "ebitda": 291043000, "pretax_income": 210995000, "tax_provision": 49521000, "net_income": 161207000, "net_income_to_common": 161207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316592000, "total_current_assets": 3121172000, "total_assets": 7870240000, "short_term_debt": 8287000, "long_term_debt": 2511588000, "total_debt": 2519875000, "total_liabilities": 4739427000, "total_equity": 3129419000, "shares_outstanding": 127799000, "goodwill_and_intangibles": 2490521000 }, "cash_flow": { "operating_cash_flow": 345699000, "capital_expenditure": 49336000, "free_cash_flow": 395035000, "dividends_paid": 69198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323881, "ticker_id": 3423, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239000000", "ebitda": "291043000", "netIncome": "161207000", "grossProfit": "780167000", "depreciation": "None", "totalRevenue": "1909895000", "costOfRevenue": "1129728000", "interestIncome": "3450000", "incomeBeforeTax": "210995000", "interestExpense": "28005000", "operatingIncome": "230702000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "49521000", "reportedCurrency": "USD", "netInterestIncome": "-24555000", "nonInterestIncome": "None", "operatingExpenses": "549465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52043000", "sellingGeneralAndAdministrative": "549465000", "netIncomeFromContinuingOperations": "161474000" }, "balance": { "goodwill": "1664720000", "inventory": "1083420000", "commonStock": "1281000", "currentDebt": "None", "investments": "None", "totalAssets": "7870240000", "longTermDebt": "2511588000", "shortTermDebt": "8287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "825801000", "reportedCurrency": "USD", "retainedEarnings": "3448857000", "totalLiabilities": "4739427000", "otherCurrentAssets": "351024000", "totalCurrentAssets": "3121172000", "currentLongTermDebt": "8287000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1370136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4749068000", "currentAccountsPayable": "741172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1902940000", "shortLongTermDebtTotal": "2868123000", "totalShareholderEquity": "3129419000", "capitalLeaseObligations": "348248000", "otherCurrentLiabilities": "656867000", "totalCurrentLiabilities": "1406326000", "otherNonCurrentLiabilities": "242297000", "totalNonCurrentLiabilities": "3333101000", "cashAndShortTermInvestments": "316592000", "commonStockSharesOutstanding": "127799000", "intangibleAssetsExcludingGoodwill": "825801000", "cashAndCashEquivalentsAtCarryingValue": "316592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161474000", "profitLoss": "None", "dividendPayout": "69198000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-10409000", "operatingCashflow": "345699000", "capitalExpenditures": "49336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233698000", "cashflowFromInvestment": "-94688000", "stockBasedCompensation": "9099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1909895000, "cost_of_revenue": 1129728000, "gross_profit": 780167000, "research_and_development": null, "selling_general_admin": 549465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239000000, "depreciation_amortisation": 52043000, "ebitda": 291043000, "interest_expense": 28005000, "interest_income": null, "other_non_operating": null, "pretax_income": 210995000, "tax_provision": 49521000, "effective_tax_rate": null, "net_income": 161207000, "net_income_continuing_ops": 161474000, "net_income_to_common": 161207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316592000, "short_term_investments": null, "net_receivables": 1370136000, "inventory": 1083420000, "other_current_assets": null, "total_current_assets": 3121172000, "net_ppe": null, "goodwill": 1664720000, "intangible_assets": 825801000, "goodwill_and_intangibles": 2490521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4749068000, "total_assets": 7870240000, "short_term_debt": 8287000, "accounts_payable": 741172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1406326000, "long_term_debt": 2511588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3333101000, "total_liabilities": 4739427000, "total_debt": 2519875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3448857000, "total_equity": 3129419000, "shares_outstanding": 127799000, "operating_cash_flow": 345699000, "stock_based_compensation": 9099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94688000, "dividends_paid": 69198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233698000, "free_cash_flow": 395035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "239000000", "ebitda": "291043000", "netIncome": "161207000", "grossProfit": "780167000", "depreciation": "None", "totalRevenue": "1909895000", "costOfRevenue": "1129728000", "interestIncome": "3450000", "incomeBeforeTax": "210995000", "interestExpense": "28005000", "operatingIncome": "230702000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "49521000", "reportedCurrency": "USD", "netInterestIncome": "-24555000", "nonInterestIncome": "None", "operatingExpenses": "549465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52043000", "sellingGeneralAndAdministrative": "549465000", "netIncomeFromContinuingOperations": "161474000" }, "balance": { "goodwill": "1664720000", "inventory": "1083420000", "commonStock": "1281000", "currentDebt": "None", "investments": "None", "totalAssets": "7870240000", "longTermDebt": "2511588000", "shortTermDebt": "8287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "825801000", "reportedCurrency": "USD", "retainedEarnings": "3448857000", "totalLiabilities": "4739427000", "otherCurrentAssets": "351024000", "totalCurrentAssets": "3121172000", "currentLongTermDebt": "8287000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1370136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4749068000", "currentAccountsPayable": "741172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1902940000", "shortLongTermDebtTotal": "2868123000", "totalShareholderEquity": "3129419000", "capitalLeaseObligations": "348248000", "otherCurrentLiabilities": "656867000", "totalCurrentLiabilities": "1406326000", "otherNonCurrentLiabilities": "242297000", "totalNonCurrentLiabilities": "3333101000", "cashAndShortTermInvestments": "316592000", "commonStockSharesOutstanding": "127799000", "intangibleAssetsExcludingGoodwill": "825801000", "cashAndCashEquivalentsAtCarryingValue": "316592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161474000", "profitLoss": "None", "dividendPayout": "69198000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-10409000", "operatingCashflow": "345699000", "capitalExpenditures": "49336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233698000", "cashflowFromInvestment": "-94688000", "stockBasedCompensation": "9099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52043000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 2113743000, "cost_of_revenue": 1220527000, "gross_profit": 893216000, "ebit": 327373000, "ebitda": 378837000, "pretax_income": 298047000, "tax_provision": 70207000, "net_income": 227605000, "net_income_to_common": 227605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297075000, "total_current_assets": 3203522000, "total_assets": 7944545000, "short_term_debt": 7434000, "long_term_debt": 2661990000, "total_debt": 2669424000, "total_liabilities": 4887951000, "total_equity": 3055198000, "shares_outstanding": 127950000, "goodwill_and_intangibles": 2489807000 }, "cash_flow": { "operating_cash_flow": 237510000, "capital_expenditure": 62461000, "free_cash_flow": 299971000, "dividends_paid": 64521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323882, "ticker_id": 3423, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327373000", "ebitda": "378837000", "netIncome": "227605000", "grossProfit": "893216000", "depreciation": "None", "totalRevenue": "2113743000", "costOfRevenue": "1220527000", "interestIncome": "3760000", "incomeBeforeTax": "298047000", "interestExpense": "29326000", "operatingIncome": "319682000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "70207000", "reportedCurrency": "USD", "netInterestIncome": "-25566000", "nonInterestIncome": "None", "operatingExpenses": "573534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1220527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51464000", "sellingGeneralAndAdministrative": "573534000", "netIncomeFromContinuingOperations": "227840000" }, "balance": { "goodwill": "1657612000", "inventory": "1068183000", "commonStock": "1282000", "currentDebt": "None", "investments": "None", "totalAssets": "7944545000", "longTermDebt": "2661990000", "shortTermDebt": "7434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "832195000", "reportedCurrency": "USD", "retainedEarnings": "3356848000", "totalLiabilities": "4887951000", "otherCurrentAssets": "365271000", "totalCurrentAssets": "3203522000", "currentLongTermDebt": "7434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1472993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4741023000", "currentAccountsPayable": "762013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1893615000", "shortLongTermDebtTotal": "3009844000", "totalShareholderEquity": "3055198000", "capitalLeaseObligations": "340420000", "otherCurrentLiabilities": "645429000", "totalCurrentLiabilities": "1414876000", "otherNonCurrentLiabilities": "243524000", "totalNonCurrentLiabilities": "3473075000", "cashAndShortTermInvestments": "297075000", "commonStockSharesOutstanding": "127950000", "intangibleAssetsExcludingGoodwill": "832195000", "cashAndCashEquivalentsAtCarryingValue": "297075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227840000", "profitLoss": "None", "dividendPayout": "64521000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-16004999", "operatingCashflow": "237510000", "capitalExpenditures": "62461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64135000", "cashflowFromInvestment": "-182391000", "stockBasedCompensation": "5475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2113743000, "cost_of_revenue": 1220527000, "gross_profit": 893216000, "research_and_development": null, "selling_general_admin": 573534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327373000, "depreciation_amortisation": 51464000, "ebitda": 378837000, "interest_expense": 29326000, "interest_income": null, "other_non_operating": null, "pretax_income": 298047000, "tax_provision": 70207000, "effective_tax_rate": null, "net_income": 227605000, "net_income_continuing_ops": 227840000, "net_income_to_common": 227605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297075000, "short_term_investments": null, "net_receivables": 1472993000, "inventory": 1068183000, "other_current_assets": null, "total_current_assets": 3203522000, "net_ppe": null, "goodwill": 1657612000, "intangible_assets": 832195000, "goodwill_and_intangibles": 2489807000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4741023000, "total_assets": 7944545000, "short_term_debt": 7434000, "accounts_payable": 762013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1414876000, "long_term_debt": 2661990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3473075000, "total_liabilities": 4887951000, "total_debt": 2669424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3356848000, "total_equity": 3055198000, "shares_outstanding": 127950000, "operating_cash_flow": 237510000, "stock_based_compensation": 5475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182391000, "dividends_paid": 64521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64135000, "free_cash_flow": 299971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "327373000", "ebitda": "378837000", "netIncome": "227605000", "grossProfit": "893216000", "depreciation": "None", "totalRevenue": "2113743000", "costOfRevenue": "1220527000", "interestIncome": "3760000", "incomeBeforeTax": "298047000", "interestExpense": "29326000", "operatingIncome": "319682000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "70207000", "reportedCurrency": "USD", "netInterestIncome": "-25566000", "nonInterestIncome": "None", "operatingExpenses": "573534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1220527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51464000", "sellingGeneralAndAdministrative": "573534000", "netIncomeFromContinuingOperations": "227840000" }, "balance": { "goodwill": "1657612000", "inventory": "1068183000", "commonStock": "1282000", "currentDebt": "None", "investments": "None", "totalAssets": "7944545000", "longTermDebt": "2661990000", "shortTermDebt": "7434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "832195000", "reportedCurrency": "USD", "retainedEarnings": "3356848000", "totalLiabilities": "4887951000", "otherCurrentAssets": "365271000", "totalCurrentAssets": "3203522000", "currentLongTermDebt": "7434000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1472993000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4741023000", "currentAccountsPayable": "762013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1893615000", "shortLongTermDebtTotal": "3009844000", "totalShareholderEquity": "3055198000", "capitalLeaseObligations": "340420000", "otherCurrentLiabilities": "645429000", "totalCurrentLiabilities": "1414876000", "otherNonCurrentLiabilities": "243524000", "totalNonCurrentLiabilities": "3473075000", "cashAndShortTermInvestments": "297075000", "commonStockSharesOutstanding": "127950000", "intangibleAssetsExcludingGoodwill": "832195000", "cashAndCashEquivalentsAtCarryingValue": "297075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227840000", "profitLoss": "None", "dividendPayout": "64521000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "-16004999", "operatingCashflow": "237510000", "capitalExpenditures": "62461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64135000", "cashflowFromInvestment": "-182391000", "stockBasedCompensation": "5475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19421000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51464000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 2081975000, "cost_of_revenue": 1200204000, "gross_profit": 881771000, "ebit": 274315000, "ebitda": 328063000, "pretax_income": 248376000, "tax_provision": 22367000, "net_income": 225758000, "net_income_to_common": 225758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302137000, "total_current_assets": 3170298000, "total_assets": 7775949000, "short_term_debt": 7691000, "long_term_debt": 2638922000, "total_debt": 2646613000, "total_liabilities": 4889167000, "total_equity": 2885356000, "shares_outstanding": 127877000, "goodwill_and_intangibles": 2398452000 }, "cash_flow": { "operating_cash_flow": 149178000, "capital_expenditure": 71006000, "free_cash_flow": 220184000, "dividends_paid": 65499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323883, "ticker_id": 3423, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274315000", "ebitda": "328063000", "netIncome": "225758000", "grossProfit": "881771000", "depreciation": "None", "totalRevenue": "2081975000", "costOfRevenue": "1200204000", "interestIncome": "3100000", "incomeBeforeTax": "248376000", "interestExpense": "25939000", "operatingIncome": "293609000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "22367000", "reportedCurrency": "USD", "netInterestIncome": "-22839000", "nonInterestIncome": "None", "operatingExpenses": "588162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1200204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53748000", "sellingGeneralAndAdministrative": "423732000", "netIncomeFromContinuingOperations": "226009000" }, "balance": { "goodwill": "1617626000", "inventory": "1036475000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "7775949000", "longTermDebt": "2638922000", "shortTermDebt": "7691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "780826000", "reportedCurrency": "USD", "retainedEarnings": "3193764000", "totalLiabilities": "4889167000", "otherCurrentAssets": "322577000", "totalCurrentAssets": "3170298000", "currentLongTermDebt": "7691000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1509109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605651000", "currentAccountsPayable": "755889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1843798000", "shortLongTermDebtTotal": "2963947000", "totalShareholderEquity": "2885356000", "capitalLeaseObligations": "317334000", "otherCurrentLiabilities": "703867000", "totalCurrentLiabilities": "1467447000", "otherNonCurrentLiabilities": "241117000", "totalNonCurrentLiabilities": "3421720000", "cashAndShortTermInvestments": "302137000", "commonStockSharesOutstanding": "127877000", "intangibleAssetsExcludingGoodwill": "780826000", "cashAndCashEquivalentsAtCarryingValue": "302137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226009000", "profitLoss": "None", "dividendPayout": "65499000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "62081000", "operatingCashflow": "149178000", "capitalExpenditures": "71006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "416108000", "cashflowFromInvestment": "-519869000", "stockBasedCompensation": "5548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19046000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2081975000, "cost_of_revenue": 1200204000, "gross_profit": 881771000, "research_and_development": 94700000, "selling_general_admin": 423732000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274315000, "depreciation_amortisation": 53748000, "ebitda": 328063000, "interest_expense": 25939000, "interest_income": null, "other_non_operating": null, "pretax_income": 248376000, "tax_provision": 22367000, "effective_tax_rate": null, "net_income": 225758000, "net_income_continuing_ops": 226009000, "net_income_to_common": 225758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302137000, "short_term_investments": null, "net_receivables": 1509109000, "inventory": 1036475000, "other_current_assets": null, "total_current_assets": 3170298000, "net_ppe": null, "goodwill": 1617626000, "intangible_assets": 780826000, "goodwill_and_intangibles": 2398452000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4605651000, "total_assets": 7775949000, "short_term_debt": 7691000, "accounts_payable": 755889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1467447000, "long_term_debt": 2638922000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3421720000, "total_liabilities": 4889167000, "total_debt": 2646613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3193764000, "total_equity": 2885356000, "shares_outstanding": 127877000, "operating_cash_flow": 149178000, "stock_based_compensation": 5548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -519869000, "dividends_paid": 65499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 416108000, "free_cash_flow": 220184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274315000", "ebitda": "328063000", "netIncome": "225758000", "grossProfit": "881771000", "depreciation": "None", "totalRevenue": "2081975000", "costOfRevenue": "1200204000", "interestIncome": "3100000", "incomeBeforeTax": "248376000", "interestExpense": "25939000", "operatingIncome": "293609000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "22367000", "reportedCurrency": "USD", "netInterestIncome": "-22839000", "nonInterestIncome": "None", "operatingExpenses": "588162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1200204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53748000", "sellingGeneralAndAdministrative": "423732000", "netIncomeFromContinuingOperations": "226009000" }, "balance": { "goodwill": "1617626000", "inventory": "1036475000", "commonStock": "1283000", "currentDebt": "None", "investments": "None", "totalAssets": "7775949000", "longTermDebt": "2638922000", "shortTermDebt": "7691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "780826000", "reportedCurrency": "USD", "retainedEarnings": "3193764000", "totalLiabilities": "4889167000", "otherCurrentAssets": "322577000", "totalCurrentAssets": "3170298000", "currentLongTermDebt": "7691000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1509109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4605651000", "currentAccountsPayable": "755889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1843798000", "shortLongTermDebtTotal": "2963947000", "totalShareholderEquity": "2885356000", "capitalLeaseObligations": "317334000", "otherCurrentLiabilities": "703867000", "totalCurrentLiabilities": "1467447000", "otherNonCurrentLiabilities": "241117000", "totalNonCurrentLiabilities": "3421720000", "cashAndShortTermInvestments": "302137000", "commonStockSharesOutstanding": "127877000", "intangibleAssetsExcludingGoodwill": "780826000", "cashAndCashEquivalentsAtCarryingValue": "302137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226009000", "profitLoss": "None", "dividendPayout": "65499000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "62081000", "operatingCashflow": "149178000", "capitalExpenditures": "71006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "416108000", "cashflowFromInvestment": "-519869000", "stockBasedCompensation": "5548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19046000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53748000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1476562000, "cost_of_revenue": 909072000, "gross_profit": 567490000, "ebit": 63944000, "ebitda": 111293000, "pretax_income": 40951000, "tax_provision": -11363000, "net_income": 52034000, "net_income_to_common": 52034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241895000, "total_current_assets": 2758953000, "total_assets": 6619575000, "short_term_debt": 7057000, "long_term_debt": 2090182000, "total_debt": 2097239000, "total_liabilities": 3943793000, "total_equity": 2674276000, "shares_outstanding": 128154000, "goodwill_and_intangibles": 1869017000 }, "cash_flow": { "operating_cash_flow": 91504000, "capital_expenditure": 58192000, "free_cash_flow": 149696000, "dividends_paid": 65550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323885, "ticker_id": 3423, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63944000", "ebitda": "111293000", "netIncome": "52034000", "grossProfit": "567490000", "depreciation": "None", "totalRevenue": "1476562000", "costOfRevenue": "909072000", "interestIncome": "3172000", "incomeBeforeTax": "40951000", "interestExpense": "22993000", "operatingIncome": "65813999", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-11363000", "reportedCurrency": "USD", "netInterestIncome": "-19821000", "nonInterestIncome": "None", "operatingExpenses": "501676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "909072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47349000", "sellingGeneralAndAdministrative": "501710000", "netIncomeFromContinuingOperations": "52314000" }, "balance": { "goodwill": "1358632000", "inventory": "1044776000", "commonStock": "1284000", "currentDebt": "None", "investments": "None", "totalAssets": "6619575000", "longTermDebt": "2090182000", "shortTermDebt": "7057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "510385000", "reportedCurrency": "USD", "retainedEarnings": "3033505000", "totalLiabilities": "3943793000", "otherCurrentAssets": "367197000", "totalCurrentAssets": "2758953000", "currentLongTermDebt": "7057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3860622000", "currentAccountsPayable": "640446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1739276000", "shortLongTermDebtTotal": "2394100000", "totalShareholderEquity": "2674276000", "capitalLeaseObligations": "296861000", "otherCurrentLiabilities": "595958000", "totalCurrentLiabilities": "1243461000", "otherNonCurrentLiabilities": "224270000", "totalNonCurrentLiabilities": "2700332000", "cashAndShortTermInvestments": "241895000", "commonStockSharesOutstanding": "128154000", "intangibleAssetsExcludingGoodwill": "510385000", "cashAndCashEquivalentsAtCarryingValue": "241895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52314000", "profitLoss": "None", "dividendPayout": "65550000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-53558000", "operatingCashflow": "91504000", "capitalExpenditures": "58192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7760000", "cashflowFromInvestment": "-107129000", "stockBasedCompensation": "7945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47349000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1476562000, "cost_of_revenue": 909072000, "gross_profit": 567490000, "research_and_development": null, "selling_general_admin": 501710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63944000, "depreciation_amortisation": 47349000, "ebitda": 111293000, "interest_expense": 22993000, "interest_income": null, "other_non_operating": null, "pretax_income": 40951000, "tax_provision": -11363000, "effective_tax_rate": null, "net_income": 52034000, "net_income_continuing_ops": 52314000, "net_income_to_common": 52034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241895000, "short_term_investments": null, "net_receivables": 1105085000, "inventory": 1044776000, "other_current_assets": null, "total_current_assets": 2758953000, "net_ppe": null, "goodwill": 1358632000, "intangible_assets": 510385000, "goodwill_and_intangibles": 1869017000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3860622000, "total_assets": 6619575000, "short_term_debt": 7057000, "accounts_payable": 640446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1243461000, "long_term_debt": 2090182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2700332000, "total_liabilities": 3943793000, "total_debt": 2097239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3033505000, "total_equity": 2674276000, "shares_outstanding": 128154000, "operating_cash_flow": 91504000, "stock_based_compensation": 7945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107129000, "dividends_paid": 65550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7760000, "free_cash_flow": 149696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63944000", "ebitda": "111293000", "netIncome": "52034000", "grossProfit": "567490000", "depreciation": "None", "totalRevenue": "1476562000", "costOfRevenue": "909072000", "interestIncome": "3172000", "incomeBeforeTax": "40951000", "interestExpense": "22993000", "operatingIncome": "65813999", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "-11363000", "reportedCurrency": "USD", "netInterestIncome": "-19821000", "nonInterestIncome": "None", "operatingExpenses": "501676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "909072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47349000", "sellingGeneralAndAdministrative": "501710000", "netIncomeFromContinuingOperations": "52314000" }, "balance": { "goodwill": "1358632000", "inventory": "1044776000", "commonStock": "1284000", "currentDebt": "None", "investments": "None", "totalAssets": "6619575000", "longTermDebt": "2090182000", "shortTermDebt": "7057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "510385000", "reportedCurrency": "USD", "retainedEarnings": "3033505000", "totalLiabilities": "3943793000", "otherCurrentAssets": "367197000", "totalCurrentAssets": "2758953000", "currentLongTermDebt": "7057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1105085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3860622000", "currentAccountsPayable": "640446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1739276000", "shortLongTermDebtTotal": "2394100000", "totalShareholderEquity": "2674276000", "capitalLeaseObligations": "296861000", "otherCurrentLiabilities": "595958000", "totalCurrentLiabilities": "1243461000", "otherNonCurrentLiabilities": "224270000", "totalNonCurrentLiabilities": "2700332000", "cashAndShortTermInvestments": "241895000", "commonStockSharesOutstanding": "128154000", "intangibleAssetsExcludingGoodwill": "510385000", "cashAndCashEquivalentsAtCarryingValue": "241895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52314000", "profitLoss": "None", "dividendPayout": "65550000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-53558000", "operatingCashflow": "91504000", "capitalExpenditures": "58192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7760000", "cashflowFromInvestment": "-107129000", "stockBasedCompensation": "7945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47349000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1845318000, "cost_of_revenue": 1080774000, "gross_profit": 764544000, "ebit": 236159000, "ebitda": 282717000, "pretax_income": 212982000, "tax_provision": 29532000, "net_income": 183204000, "net_income_to_common": 183204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268683000, "total_current_assets": 2880636000, "total_assets": 6683070000, "short_term_debt": 6060000, "long_term_debt": 2019846000, "total_debt": 2025906000, "total_liabilities": 3965420000, "total_equity": 2716027000, "shares_outstanding": 128344000, "goodwill_and_intangibles": 1853697000 }, "cash_flow": { "operating_cash_flow": 279449000, "capital_expenditure": 49990000, "free_cash_flow": 329439000, "dividends_paid": 65622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323886, "ticker_id": 3423, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236159000", "ebitda": "282717000", "netIncome": "183204000", "grossProfit": "764544000", "depreciation": "None", "totalRevenue": "1845318000", "costOfRevenue": "1080774000", "interestIncome": "3080000", "incomeBeforeTax": "212982000", "interestExpense": "23177000", "operatingIncome": "234733000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "29532000", "reportedCurrency": "USD", "netInterestIncome": "-20097000", "nonInterestIncome": "None", "operatingExpenses": "529811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46558000", "sellingGeneralAndAdministrative": "529836000", "netIncomeFromContinuingOperations": "183450000" }, "balance": { "goodwill": "1341129000", "inventory": "995262000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6683070000", "longTermDebt": "2019846000", "shortTermDebt": "6060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "512568000", "reportedCurrency": "USD", "retainedEarnings": "3047021000", "totalLiabilities": "3965420000", "otherCurrentAssets": "326155000", "totalCurrentAssets": "2880636000", "currentLongTermDebt": "6060000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1290536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802434000", "currentAccountsPayable": "672921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1730770000", "shortLongTermDebtTotal": "2330423000", "totalShareholderEquity": "2716027000", "capitalLeaseObligations": "304517000", "otherCurrentLiabilities": "614906000", "totalCurrentLiabilities": "1293887000", "otherNonCurrentLiabilities": "244891000", "totalNonCurrentLiabilities": "2671533000", "cashAndShortTermInvestments": "268683000", "commonStockSharesOutstanding": "128344000", "intangibleAssetsExcludingGoodwill": "512568000", "cashAndCashEquivalentsAtCarryingValue": "268683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183450000", "profitLoss": "None", "dividendPayout": "65622000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "1010000", "operatingCashflow": "279449000", "capitalExpenditures": "49990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100459000", "cashflowFromInvestment": "-134455000", "stockBasedCompensation": "7323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18254000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46558000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1845318000, "cost_of_revenue": 1080774000, "gross_profit": 764544000, "research_and_development": null, "selling_general_admin": 529836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236159000, "depreciation_amortisation": 46558000, "ebitda": 282717000, "interest_expense": 23177000, "interest_income": null, "other_non_operating": null, "pretax_income": 212982000, "tax_provision": 29532000, "effective_tax_rate": null, "net_income": 183204000, "net_income_continuing_ops": 183450000, "net_income_to_common": 183204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268683000, "short_term_investments": null, "net_receivables": 1290536000, "inventory": 995262000, "other_current_assets": null, "total_current_assets": 2880636000, "net_ppe": null, "goodwill": 1341129000, "intangible_assets": 512568000, "goodwill_and_intangibles": 1853697000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3802434000, "total_assets": 6683070000, "short_term_debt": 6060000, "accounts_payable": 672921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1293887000, "long_term_debt": 2019846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2671533000, "total_liabilities": 3965420000, "total_debt": 2025906000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3047021000, "total_equity": 2716027000, "shares_outstanding": 128344000, "operating_cash_flow": 279449000, "stock_based_compensation": 7323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134455000, "dividends_paid": 65622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100459000, "free_cash_flow": 329439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236159000", "ebitda": "282717000", "netIncome": "183204000", "grossProfit": "764544000", "depreciation": "None", "totalRevenue": "1845318000", "costOfRevenue": "1080774000", "interestIncome": "3080000", "incomeBeforeTax": "212982000", "interestExpense": "23177000", "operatingIncome": "234733000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "29532000", "reportedCurrency": "USD", "netInterestIncome": "-20097000", "nonInterestIncome": "None", "operatingExpenses": "529811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1080774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46558000", "sellingGeneralAndAdministrative": "529836000", "netIncomeFromContinuingOperations": "183450000" }, "balance": { "goodwill": "1341129000", "inventory": "995262000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6683070000", "longTermDebt": "2019846000", "shortTermDebt": "6060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "512568000", "reportedCurrency": "USD", "retainedEarnings": "3047021000", "totalLiabilities": "3965420000", "otherCurrentAssets": "326155000", "totalCurrentAssets": "2880636000", "currentLongTermDebt": "6060000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1290536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802434000", "currentAccountsPayable": "672921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1730770000", "shortLongTermDebtTotal": "2330423000", "totalShareholderEquity": "2716027000", "capitalLeaseObligations": "304517000", "otherCurrentLiabilities": "614906000", "totalCurrentLiabilities": "1293887000", "otherNonCurrentLiabilities": "244891000", "totalNonCurrentLiabilities": "2671533000", "cashAndShortTermInvestments": "268683000", "commonStockSharesOutstanding": "128344000", "intangibleAssetsExcludingGoodwill": "512568000", "cashAndCashEquivalentsAtCarryingValue": "268683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183450000", "profitLoss": "None", "dividendPayout": "65622000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "1010000", "operatingCashflow": "279449000", "capitalExpenditures": "49990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100459000", "cashflowFromInvestment": "-134455000", "stockBasedCompensation": "7323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18254000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46558000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1968789000, "cost_of_revenue": 1132116000, "gross_profit": 836673000, "ebit": 314885000, "ebitda": 361070000, "pretax_income": 290451000, "tax_provision": 61897000, "net_income": 227692000, "net_income_to_common": 227692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231555000, "total_current_assets": 2898298000, "total_assets": 6649875000, "short_term_debt": 6779000, "long_term_debt": 2045387000, "total_debt": 2052166000, "total_liabilities": 3998348000, "total_equity": 2649427000, "shares_outstanding": 128420000, "goodwill_and_intangibles": 1820352000 }, "cash_flow": { "operating_cash_flow": 248059000, "capital_expenditure": 50742000, "free_cash_flow": 298801000, "dividends_paid": 58892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323887, "ticker_id": 3423, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314885000", "ebitda": "361070000", "netIncome": "227692000", "grossProfit": "836673000", "depreciation": "None", "totalRevenue": "1968789000", "costOfRevenue": "1132116000", "interestIncome": "3983000", "incomeBeforeTax": "290451000", "interestExpense": "24434000", "operatingIncome": "310554000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "61897000", "reportedCurrency": "USD", "netInterestIncome": "-20451000", "nonInterestIncome": "None", "operatingExpenses": "526119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46185000", "sellingGeneralAndAdministrative": "526146000", "netIncomeFromContinuingOperations": "228554000" }, "balance": { "goodwill": "1315790000", "inventory": "1003459000", "commonStock": "1287000", "currentDebt": "None", "investments": "None", "totalAssets": "6649875000", "longTermDebt": "2045387000", "shortTermDebt": "6779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "504562000", "reportedCurrency": "USD", "retainedEarnings": "2929439000", "totalLiabilities": "3998348000", "otherCurrentAssets": "319107000", "totalCurrentAssets": "2898298000", "currentLongTermDebt": "6779000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1344177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3751577000", "currentAccountsPayable": "693519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1715680000", "shortLongTermDebtTotal": "2368230000", "totalShareholderEquity": "2649427000", "capitalLeaseObligations": "316064000", "otherCurrentLiabilities": "582285000", "totalCurrentLiabilities": "1282583000", "otherNonCurrentLiabilities": "234368000", "totalNonCurrentLiabilities": "2715765000", "cashAndShortTermInvestments": "231555000", "commonStockSharesOutstanding": "128420000", "intangibleAssetsExcludingGoodwill": "504562000", "cashAndCashEquivalentsAtCarryingValue": "231555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228554000", "profitLoss": "None", "dividendPayout": "58892000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-43991000", "operatingCashflow": "248059000", "capitalExpenditures": "50742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185952000", "cashflowFromInvestment": "-64081000", "stockBasedCompensation": "6226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1968789000, "cost_of_revenue": 1132116000, "gross_profit": 836673000, "research_and_development": null, "selling_general_admin": 526146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314885000, "depreciation_amortisation": 46185000, "ebitda": 361070000, "interest_expense": 24434000, "interest_income": null, "other_non_operating": null, "pretax_income": 290451000, "tax_provision": 61897000, "effective_tax_rate": null, "net_income": 227692000, "net_income_continuing_ops": 228554000, "net_income_to_common": 227692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231555000, "short_term_investments": null, "net_receivables": 1344177000, "inventory": 1003459000, "other_current_assets": null, "total_current_assets": 2898298000, "net_ppe": null, "goodwill": 1315790000, "intangible_assets": 504562000, "goodwill_and_intangibles": 1820352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3751577000, "total_assets": 6649875000, "short_term_debt": 6779000, "accounts_payable": 693519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1282583000, "long_term_debt": 2045387000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2715765000, "total_liabilities": 3998348000, "total_debt": 2052166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2929439000, "total_equity": 2649427000, "shares_outstanding": 128420000, "operating_cash_flow": 248059000, "stock_based_compensation": 6226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64081000, "dividends_paid": 58892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185952000, "free_cash_flow": 298801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314885000", "ebitda": "361070000", "netIncome": "227692000", "grossProfit": "836673000", "depreciation": "None", "totalRevenue": "1968789000", "costOfRevenue": "1132116000", "interestIncome": "3983000", "incomeBeforeTax": "290451000", "interestExpense": "24434000", "operatingIncome": "310554000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "61897000", "reportedCurrency": "USD", "netInterestIncome": "-20451000", "nonInterestIncome": "None", "operatingExpenses": "526119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46185000", "sellingGeneralAndAdministrative": "526146000", "netIncomeFromContinuingOperations": "228554000" }, "balance": { "goodwill": "1315790000", "inventory": "1003459000", "commonStock": "1287000", "currentDebt": "None", "investments": "None", "totalAssets": "6649875000", "longTermDebt": "2045387000", "shortTermDebt": "6779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "504562000", "reportedCurrency": "USD", "retainedEarnings": "2929439000", "totalLiabilities": "3998348000", "otherCurrentAssets": "319107000", "totalCurrentAssets": "2898298000", "currentLongTermDebt": "6779000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1344177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3751577000", "currentAccountsPayable": "693519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1715680000", "shortLongTermDebtTotal": "2368230000", "totalShareholderEquity": "2649427000", "capitalLeaseObligations": "316064000", "otherCurrentLiabilities": "582285000", "totalCurrentLiabilities": "1282583000", "otherNonCurrentLiabilities": "234368000", "totalNonCurrentLiabilities": "2715765000", "cashAndShortTermInvestments": "231555000", "commonStockSharesOutstanding": "128420000", "intangibleAssetsExcludingGoodwill": "504562000", "cashAndCashEquivalentsAtCarryingValue": "231555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "228554000", "profitLoss": "None", "dividendPayout": "58892000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-43991000", "operatingCashflow": "248059000", "capitalExpenditures": "50742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185952000", "cashflowFromInvestment": "-64081000", "stockBasedCompensation": "6226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46185000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 2008163000, "cost_of_revenue": 1177583000, "gross_profit": 830580000, "ebit": 266554000, "ebitda": 311149000, "pretax_income": 239278000, "tax_provision": 58442000, "net_income": 180611000, "net_income_to_common": 180611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237379000, "total_current_assets": 2895348000, "total_assets": 6586543000, "short_term_debt": 136213000, "long_term_debt": 1990935000, "total_debt": 2127148000, "total_liabilities": 4074318000, "total_equity": 2510884000, "shares_outstanding": 128330999, "goodwill_and_intangibles": 1821883000 }, "cash_flow": { "operating_cash_flow": 181160000, "capital_expenditure": 75877000, "free_cash_flow": 257037000, "dividends_paid": 59282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323888, "ticker_id": 3423, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266554000", "ebitda": "311149000", "netIncome": "180611000", "grossProfit": "830580000", "depreciation": "None", "totalRevenue": "2008163000", "costOfRevenue": "1177583000", "interestIncome": "4685000", "incomeBeforeTax": "239278000", "interestExpense": "27276000", "operatingIncome": "273389000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "58442000", "reportedCurrency": "USD", "netInterestIncome": "-22591000", "nonInterestIncome": "None", "operatingExpenses": "557191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1177583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44595000", "sellingGeneralAndAdministrative": "393991000", "netIncomeFromContinuingOperations": "180836000" }, "balance": { "goodwill": "1308911000", "inventory": "956465000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6586543000", "longTermDebt": "1990935000", "shortTermDebt": "136213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "512972000", "reportedCurrency": "USD", "retainedEarnings": "2760639000", "totalLiabilities": "4074318000", "otherCurrentAssets": "282059000", "totalCurrentAssets": "2895348000", "currentLongTermDebt": "136213000", "longTermInvestments": "None", "shortTermInvestments": "6500000", "currentNetReceivables": "1419445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3691195000", "currentAccountsPayable": "649650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2408429000", "totalShareholderEquity": "2510884000", "capitalLeaseObligations": "281281000", "otherCurrentLiabilities": "680201000", "totalCurrentLiabilities": "1466064000", "otherNonCurrentLiabilities": "214816000", "totalNonCurrentLiabilities": "2608254000", "cashAndShortTermInvestments": "237379000", "commonStockSharesOutstanding": "128330999", "intangibleAssetsExcludingGoodwill": "512972000", "cashAndCashEquivalentsAtCarryingValue": "237379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180836000", "profitLoss": "None", "dividendPayout": "59282000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "124725000", "operatingCashflow": "181160000", "capitalExpenditures": "75877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139242000", "cashflowFromInvestment": "-52571000", "stockBasedCompensation": "6468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2008163000, "cost_of_revenue": 1177583000, "gross_profit": 830580000, "research_and_development": 92200000, "selling_general_admin": 393991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266554000, "depreciation_amortisation": 44595000, "ebitda": 311149000, "interest_expense": 27276000, "interest_income": null, "other_non_operating": null, "pretax_income": 239278000, "tax_provision": 58442000, "effective_tax_rate": null, "net_income": 180611000, "net_income_continuing_ops": 180836000, "net_income_to_common": 180611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237379000, "short_term_investments": 6500000, "net_receivables": 1419445000, "inventory": 956465000, "other_current_assets": null, "total_current_assets": 2895348000, "net_ppe": null, "goodwill": 1308911000, "intangible_assets": 512972000, "goodwill_and_intangibles": 1821883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3691195000, "total_assets": 6586543000, "short_term_debt": 136213000, "accounts_payable": 649650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1466064000, "long_term_debt": 1990935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2608254000, "total_liabilities": 4074318000, "total_debt": 2127148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2760639000, "total_equity": 2510884000, "shares_outstanding": 128330999, "operating_cash_flow": 181160000, "stock_based_compensation": 6468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52571000, "dividends_paid": 59282000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139242000, "free_cash_flow": 257037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266554000", "ebitda": "311149000", "netIncome": "180611000", "grossProfit": "830580000", "depreciation": "None", "totalRevenue": "2008163000", "costOfRevenue": "1177583000", "interestIncome": "4685000", "incomeBeforeTax": "239278000", "interestExpense": "27276000", "operatingIncome": "273389000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "58442000", "reportedCurrency": "USD", "netInterestIncome": "-22591000", "nonInterestIncome": "None", "operatingExpenses": "557191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1177583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44595000", "sellingGeneralAndAdministrative": "393991000", "netIncomeFromContinuingOperations": "180836000" }, "balance": { "goodwill": "1308911000", "inventory": "956465000", "commonStock": "1286000", "currentDebt": "None", "investments": "None", "totalAssets": "6586543000", "longTermDebt": "1990935000", "shortTermDebt": "136213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "512972000", "reportedCurrency": "USD", "retainedEarnings": "2760639000", "totalLiabilities": "4074318000", "otherCurrentAssets": "282059000", "totalCurrentAssets": "2895348000", "currentLongTermDebt": "136213000", "longTermInvestments": "None", "shortTermInvestments": "6500000", "currentNetReceivables": "1419445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3691195000", "currentAccountsPayable": "649650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2408429000", "totalShareholderEquity": "2510884000", "capitalLeaseObligations": "281281000", "otherCurrentLiabilities": "680201000", "totalCurrentLiabilities": "1466064000", "otherNonCurrentLiabilities": "214816000", "totalNonCurrentLiabilities": "2608254000", "cashAndShortTermInvestments": "237379000", "commonStockSharesOutstanding": "128330999", "intangibleAssetsExcludingGoodwill": "512972000", "cashAndCashEquivalentsAtCarryingValue": "237379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180836000", "profitLoss": "None", "dividendPayout": "59282000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "124725000", "operatingCashflow": "181160000", "capitalExpenditures": "75877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139242000", "cashflowFromInvestment": "-52571000", "stockBasedCompensation": "6468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59282000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20089000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44595000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1522982000, "cost_of_revenue": 915818000, "gross_profit": 607164000, "ebit": 112108000, "ebitda": 154587000, "pretax_income": 83581000, "tax_provision": 22103000, "net_income": 61199000, "net_income_to_common": 61199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248905000, "total_current_assets": 2746583000, "total_assets": 6382404000, "short_term_debt": 6225000, "long_term_debt": 2187140000, "total_debt": 2193365000, "total_liabilities": 4034191000, "total_equity": 2346806000, "shares_outstanding": 128334000, "goodwill_and_intangibles": 1833421000 }, "cash_flow": { "operating_cash_flow": 173364000, "capital_expenditure": 48793000, "free_cash_flow": 222157000, "dividends_paid": 59276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323890, "ticker_id": 3423, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112108000", "ebitda": "154587000", "netIncome": "61199000", "grossProfit": "607164000", "depreciation": "None", "totalRevenue": "1522982000", "costOfRevenue": "915818000", "interestIncome": "5914000", "incomeBeforeTax": "83581000", "interestExpense": "28527000", "operatingIncome": "95111000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "22103000", "reportedCurrency": "USD", "netInterestIncome": "-22613000", "nonInterestIncome": "None", "operatingExpenses": "512053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42479000", "sellingGeneralAndAdministrative": "507553000", "netIncomeFromContinuingOperations": "61478000" }, "balance": { "goodwill": "1309744000", "inventory": "1080698000", "commonStock": "1288000", "currentDebt": "None", "investments": "None", "totalAssets": "6382404000", "longTermDebt": "2187140000", "shortTermDebt": "6225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "523677000", "reportedCurrency": "USD", "retainedEarnings": "2639310000", "totalLiabilities": "4034191000", "otherCurrentAssets": "344948000", "totalCurrentAssets": "2746583000", "currentLongTermDebt": "6225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1072032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3635821000", "currentAccountsPayable": "577861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471374000", "totalShareholderEquity": "2346806000", "capitalLeaseObligations": "278009000", "otherCurrentLiabilities": "617863000", "totalCurrentLiabilities": "1201949000", "otherNonCurrentLiabilities": "268940000", "totalNonCurrentLiabilities": "2832242000", "cashAndShortTermInvestments": "248905000", "commonStockSharesOutstanding": "128334000", "intangibleAssetsExcludingGoodwill": "523677000", "cashAndCashEquivalentsAtCarryingValue": "248905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60920000", "profitLoss": "None", "dividendPayout": "59276000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "17875000", "operatingCashflow": "173364000", "capitalExpenditures": "48793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140498000", "cashflowFromInvestment": "-42230000", "stockBasedCompensation": "2310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1522982000, "cost_of_revenue": 915818000, "gross_profit": 607164000, "research_and_development": null, "selling_general_admin": 507553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112108000, "depreciation_amortisation": 42479000, "ebitda": 154587000, "interest_expense": 28527000, "interest_income": null, "other_non_operating": null, "pretax_income": 83581000, "tax_provision": 22103000, "effective_tax_rate": null, "net_income": 61199000, "net_income_continuing_ops": 61478000, "net_income_to_common": 61199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248905000, "short_term_investments": null, "net_receivables": 1072032000, "inventory": 1080698000, "other_current_assets": null, "total_current_assets": 2746583000, "net_ppe": null, "goodwill": 1309744000, "intangible_assets": 523677000, "goodwill_and_intangibles": 1833421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3635821000, "total_assets": 6382404000, "short_term_debt": 6225000, "accounts_payable": 577861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201949000, "long_term_debt": 2187140000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2832242000, "total_liabilities": 4034191000, "total_debt": 2193365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2639310000, "total_equity": 2346806000, "shares_outstanding": 128334000, "operating_cash_flow": 173364000, "stock_based_compensation": 2310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42230000, "dividends_paid": 59276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140498000, "free_cash_flow": 222157000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112108000", "ebitda": "154587000", "netIncome": "61199000", "grossProfit": "607164000", "depreciation": "None", "totalRevenue": "1522982000", "costOfRevenue": "915818000", "interestIncome": "5914000", "incomeBeforeTax": "83581000", "interestExpense": "28527000", "operatingIncome": "95111000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "22103000", "reportedCurrency": "USD", "netInterestIncome": "-22613000", "nonInterestIncome": "None", "operatingExpenses": "512053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "915818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42479000", "sellingGeneralAndAdministrative": "507553000", "netIncomeFromContinuingOperations": "61478000" }, "balance": { "goodwill": "1309744000", "inventory": "1080698000", "commonStock": "1288000", "currentDebt": "None", "investments": "None", "totalAssets": "6382404000", "longTermDebt": "2187140000", "shortTermDebt": "6225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "523677000", "reportedCurrency": "USD", "retainedEarnings": "2639310000", "totalLiabilities": "4034191000", "otherCurrentAssets": "344948000", "totalCurrentAssets": "2746583000", "currentLongTermDebt": "6225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1072032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3635821000", "currentAccountsPayable": "577861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471374000", "totalShareholderEquity": "2346806000", "capitalLeaseObligations": "278009000", "otherCurrentLiabilities": "617863000", "totalCurrentLiabilities": "1201949000", "otherNonCurrentLiabilities": "268940000", "totalNonCurrentLiabilities": "2832242000", "cashAndShortTermInvestments": "248905000", "commonStockSharesOutstanding": "128334000", "intangibleAssetsExcludingGoodwill": "523677000", "cashAndCashEquivalentsAtCarryingValue": "248905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60920000", "profitLoss": "None", "dividendPayout": "59276000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "17875000", "operatingCashflow": "173364000", "capitalExpenditures": "48793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140498000", "cashflowFromInvestment": "-42230000", "stockBasedCompensation": "2310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42479000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 1792275000, "cost_of_revenue": 1044047000, "gross_profit": 748228000, "ebit": 226172000, "ebitda": 266810000, "pretax_income": 195824000, "tax_provision": 50009000, "net_income": 145505000, "net_income_to_common": 145505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262746000, "total_current_assets": 2919007000, "total_assets": 6537377000, "short_term_debt": 5548000, "long_term_debt": 2246834000, "total_debt": 2252382000, "total_liabilities": 4174823000, "total_equity": 2360554000, "shares_outstanding": 128249000, "goodwill_and_intangibles": 1845312000 }, "cash_flow": { "operating_cash_flow": 408571000, "capital_expenditure": 37099000, "free_cash_flow": 445670000, "dividends_paid": 59260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323891, "ticker_id": 3423, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226172000", "ebitda": "266810000", "netIncome": "145505000", "grossProfit": "748228000", "depreciation": "None", "totalRevenue": "1792275000", "costOfRevenue": "1044047000", "interestIncome": "4897000", "incomeBeforeTax": "195824000", "interestExpense": "30348000", "operatingIncome": "225354000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "50009000", "reportedCurrency": "USD", "netInterestIncome": "-30348000", "nonInterestIncome": "None", "operatingExpenses": "522874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40638000", "sellingGeneralAndAdministrative": "523289000", "netIncomeFromContinuingOperations": "145815000" }, "balance": { "goodwill": "1311653000", "inventory": "1102815000", "commonStock": "1289000", "currentDebt": "None", "investments": "None", "totalAssets": "6537377000", "longTermDebt": "2246834000", "shortTermDebt": "5548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "533659000", "reportedCurrency": "USD", "retainedEarnings": "2637387000", "totalLiabilities": "4174823000", "otherCurrentAssets": "320106000", "totalCurrentAssets": "2919007000", "currentLongTermDebt": "5548000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1233340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3618370000", "currentAccountsPayable": "650771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577383000", "shortLongTermDebtTotal": "2530410000", "totalShareholderEquity": "2360554000", "capitalLeaseObligations": "278028000", "otherCurrentLiabilities": "598036000", "totalCurrentLiabilities": "1254355000", "otherNonCurrentLiabilities": "298257000", "totalNonCurrentLiabilities": "2920468000", "cashAndShortTermInvestments": "262746000", "commonStockSharesOutstanding": "128249000", "intangibleAssetsExcludingGoodwill": "533659000", "cashAndCashEquivalentsAtCarryingValue": "262746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145815000", "profitLoss": "None", "dividendPayout": "59260000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "14962000", "operatingCashflow": "408571000", "capitalExpenditures": "37099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335951000", "cashflowFromInvestment": "-50122000", "stockBasedCompensation": "8029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1792275000, "cost_of_revenue": 1044047000, "gross_profit": 748228000, "research_and_development": null, "selling_general_admin": 523289000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226172000, "depreciation_amortisation": 40638000, "ebitda": 266810000, "interest_expense": 30348000, "interest_income": null, "other_non_operating": null, "pretax_income": 195824000, "tax_provision": 50009000, "effective_tax_rate": null, "net_income": 145505000, "net_income_continuing_ops": 145815000, "net_income_to_common": 145505000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262746000, "short_term_investments": null, "net_receivables": 1233340000, "inventory": 1102815000, "other_current_assets": null, "total_current_assets": 2919007000, "net_ppe": null, "goodwill": 1311653000, "intangible_assets": 533659000, "goodwill_and_intangibles": 1845312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3618370000, "total_assets": 6537377000, "short_term_debt": 5548000, "accounts_payable": 650771000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1254355000, "long_term_debt": 2246834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2920468000, "total_liabilities": 4174823000, "total_debt": 2252382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2637387000, "total_equity": 2360554000, "shares_outstanding": 128249000, "operating_cash_flow": 408571000, "stock_based_compensation": 8029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50122000, "dividends_paid": 59260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -335951000, "free_cash_flow": 445670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226172000", "ebitda": "266810000", "netIncome": "145505000", "grossProfit": "748228000", "depreciation": "None", "totalRevenue": "1792275000", "costOfRevenue": "1044047000", "interestIncome": "4897000", "incomeBeforeTax": "195824000", "interestExpense": "30348000", "operatingIncome": "225354000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "50009000", "reportedCurrency": "USD", "netInterestIncome": "-30348000", "nonInterestIncome": "None", "operatingExpenses": "522874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40638000", "sellingGeneralAndAdministrative": "523289000", "netIncomeFromContinuingOperations": "145815000" }, "balance": { "goodwill": "1311653000", "inventory": "1102815000", "commonStock": "1289000", "currentDebt": "None", "investments": "None", "totalAssets": "6537377000", "longTermDebt": "2246834000", "shortTermDebt": "5548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "533659000", "reportedCurrency": "USD", "retainedEarnings": "2637387000", "totalLiabilities": "4174823000", "otherCurrentAssets": "320106000", "totalCurrentAssets": "2919007000", "currentLongTermDebt": "5548000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1233340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3618370000", "currentAccountsPayable": "650771000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1577383000", "shortLongTermDebtTotal": "2530410000", "totalShareholderEquity": "2360554000", "capitalLeaseObligations": "278028000", "otherCurrentLiabilities": "598036000", "totalCurrentLiabilities": "1254355000", "otherNonCurrentLiabilities": "298257000", "totalNonCurrentLiabilities": "2920468000", "cashAndShortTermInvestments": "262746000", "commonStockSharesOutstanding": "128249000", "intangibleAssetsExcludingGoodwill": "533659000", "cashAndCashEquivalentsAtCarryingValue": "262746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145815000", "profitLoss": "None", "dividendPayout": "59260000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "14962000", "operatingCashflow": "408571000", "capitalExpenditures": "37099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-335951000", "cashflowFromInvestment": "-50122000", "stockBasedCompensation": "8029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40638000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 2011857000, "cost_of_revenue": 1183240000, "gross_profit": 828617000, "ebit": 300972000, "ebitda": 344511000, "pretax_income": 269154000, "tax_provision": 67841000, "net_income": 201082000, "net_income_to_common": 201082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240586000, "total_current_assets": 3111978000, "total_assets": 6715277000, "short_term_debt": 6885000, "long_term_debt": 2498426000, "total_debt": 2505311000, "total_liabilities": 4432441000, "total_equity": 2281143000, "shares_outstanding": 128770999, "goodwill_and_intangibles": 1842827000 }, "cash_flow": { "operating_cash_flow": 359210000, "capital_expenditure": 52201000, "free_cash_flow": 411411000, "dividends_paid": 54065000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323892, "ticker_id": 3423, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "300972000", "ebitda": "344511000", "netIncome": "201082000", "grossProfit": "828617000", "depreciation": "None", "totalRevenue": "2011857000", "costOfRevenue": "1183240000", "interestIncome": "19152000", "incomeBeforeTax": "269154000", "interestExpense": "31818000", "operatingIncome": "294804000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "67841000", "reportedCurrency": "USD", "netInterestIncome": "-31818000", "nonInterestIncome": "None", "operatingExpenses": "533813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43539000", "sellingGeneralAndAdministrative": "531032000", "netIncomeFromContinuingOperations": "201313000" }, "balance": { "goodwill": "1300833000", "inventory": "1117441000", "commonStock": "1290000", "currentDebt": "None", "investments": "None", "totalAssets": "6715277000", "longTermDebt": "2498426000", "shortTermDebt": "6885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "541994000", "reportedCurrency": "USD", "retainedEarnings": "2551142000", "totalLiabilities": "4432441000", "otherCurrentAssets": "335065000", "totalCurrentAssets": "3111978000", "currentLongTermDebt": "6885000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1418886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603299000", "currentAccountsPayable": "684075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1569978000", "shortLongTermDebtTotal": "2784943000", "totalShareholderEquity": "2281143000", "capitalLeaseObligations": "279632000", "otherCurrentLiabilities": "577687000", "totalCurrentLiabilities": "1268647000", "otherNonCurrentLiabilities": "287087000", "totalNonCurrentLiabilities": "3163794000", "cashAndShortTermInvestments": "240586000", "commonStockSharesOutstanding": "128770999", "intangibleAssetsExcludingGoodwill": "541994000", "cashAndCashEquivalentsAtCarryingValue": "240586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201313000", "profitLoss": "None", "dividendPayout": "54065000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "22281000", "operatingCashflow": "359210000", "capitalExpenditures": "52201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274343000", "cashflowFromInvestment": "-61517000", "stockBasedCompensation": "9118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54065000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43539000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2011857000, "cost_of_revenue": 1183240000, "gross_profit": 828617000, "research_and_development": null, "selling_general_admin": 531032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300972000, "depreciation_amortisation": 43539000, "ebitda": 344511000, "interest_expense": 31818000, "interest_income": null, "other_non_operating": null, "pretax_income": 269154000, "tax_provision": 67841000, "effective_tax_rate": null, "net_income": 201082000, "net_income_continuing_ops": 201313000, "net_income_to_common": 201082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240586000, "short_term_investments": null, "net_receivables": 1418886000, "inventory": 1117441000, "other_current_assets": null, "total_current_assets": 3111978000, "net_ppe": null, "goodwill": 1300833000, "intangible_assets": 541994000, "goodwill_and_intangibles": 1842827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603299000, "total_assets": 6715277000, "short_term_debt": 6885000, "accounts_payable": 684075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1268647000, "long_term_debt": 2498426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3163794000, "total_liabilities": 4432441000, "total_debt": 2505311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2551142000, "total_equity": 2281143000, "shares_outstanding": 128770999, "operating_cash_flow": 359210000, "stock_based_compensation": 9118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61517000, "dividends_paid": 54065000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274343000, "free_cash_flow": 411411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "300972000", "ebitda": "344511000", "netIncome": "201082000", "grossProfit": "828617000", "depreciation": "None", "totalRevenue": "2011857000", "costOfRevenue": "1183240000", "interestIncome": "19152000", "incomeBeforeTax": "269154000", "interestExpense": "31818000", "operatingIncome": "294804000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "67841000", "reportedCurrency": "USD", "netInterestIncome": "-31818000", "nonInterestIncome": "None", "operatingExpenses": "533813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43539000", "sellingGeneralAndAdministrative": "531032000", "netIncomeFromContinuingOperations": "201313000" }, "balance": { "goodwill": "1300833000", "inventory": "1117441000", "commonStock": "1290000", "currentDebt": "None", "investments": "None", "totalAssets": "6715277000", "longTermDebt": "2498426000", "shortTermDebt": "6885000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "541994000", "reportedCurrency": "USD", "retainedEarnings": "2551142000", "totalLiabilities": "4432441000", "otherCurrentAssets": "335065000", "totalCurrentAssets": "3111978000", "currentLongTermDebt": "6885000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1418886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603299000", "currentAccountsPayable": "684075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1569978000", "shortLongTermDebtTotal": "2784943000", "totalShareholderEquity": "2281143000", "capitalLeaseObligations": "279632000", "otherCurrentLiabilities": "577687000", "totalCurrentLiabilities": "1268647000", "otherNonCurrentLiabilities": "287087000", "totalNonCurrentLiabilities": "3163794000", "cashAndShortTermInvestments": "240586000", "commonStockSharesOutstanding": "128770999", "intangibleAssetsExcludingGoodwill": "541994000", "cashAndCashEquivalentsAtCarryingValue": "240586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201313000", "profitLoss": "None", "dividendPayout": "54065000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "22281000", "operatingCashflow": "359210000", "capitalExpenditures": "52201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274343000", "cashflowFromInvestment": "-61517000", "stockBasedCompensation": "9118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54065000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27333000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43539000", "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": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "income_statement": { "revenue": 2016210000, "cost_of_revenue": 1241062000, "gross_profit": 775148000, "ebit": 235772000, "ebitda": 275535000, "pretax_income": 206639000, "tax_provision": 54968000, "net_income": 151360000, "net_income_to_common": 151360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215787000, "total_current_assets": 3184168000, "total_assets": 6782004000, "short_term_debt": 178588000, "long_term_debt": 2505221000, "total_debt": 2683809000, "total_liabilities": 4639004000, "total_equity": 2140840000, "shares_outstanding": 128720000, "goodwill_and_intangibles": 1848579000 }, "cash_flow": { "operating_cash_flow": 314097000, "capital_expenditure": 74710000, "free_cash_flow": 388807000, "dividends_paid": 54071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323893, "ticker_id": 3423, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:16:12.168235+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235772000", "ebitda": "275535000", "netIncome": "151360000", "grossProfit": "775148000", "depreciation": "None", "totalRevenue": "2016210000", "costOfRevenue": "1241062000", "interestIncome": "2445000", "incomeBeforeTax": "206639000", "interestExpense": "33630000", "operatingIncome": "242346000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "54968000", "reportedCurrency": "USD", "netInterestIncome": "-33630000", "nonInterestIncome": "None", "operatingExpenses": "532802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86600000", "otherNonOperatingIncome": "177000", "costofGoodsAndServicesSold": "1241062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39763000", "sellingGeneralAndAdministrative": "468071000", "netIncomeFromContinuingOperations": "151671000" }, "balance": { "goodwill": "1293588000", "inventory": "1135496000", "commonStock": "1288000", "currentDebt": "None", "investments": "None", "totalAssets": "6782004000", "longTermDebt": "2505221000", "shortTermDebt": "178588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "554991000", "reportedCurrency": "USD", "retainedEarnings": "2404125000", "totalLiabilities": "4639004000", "otherCurrentAssets": "329845000", "totalCurrentAssets": "3184168000", "currentLongTermDebt": "178588000", "longTermInvestments": "None", "shortTermInvestments": "5100000", "currentNetReceivables": "1503040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3597836000", "currentAccountsPayable": "680938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239476000", "shortLongTermDebtTotal": "2969333000", "totalShareholderEquity": "2140840000", "capitalLeaseObligations": "285524000", "otherCurrentLiabilities": "631275000", "totalCurrentLiabilities": "1490801000", "otherNonCurrentLiabilities": "552635000", "totalNonCurrentLiabilities": "3148203000", "cashAndShortTermInvestments": "215787000", "commonStockSharesOutstanding": "128720000", "intangibleAssetsExcludingGoodwill": "554991000", "cashAndCashEquivalentsAtCarryingValue": "215787000", "accumulatedDepreciationAmortizationPPE": "-1093440000" }, "cashflow": { "netIncome": "151671000", "profitLoss": "None", "dividendPayout": "54071000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "208874000", "operatingCashflow": "314097000", "capitalExpenditures": "74710000", "changeInReceivables": "-297327000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217855000", "cashflowFromInvestment": "-74305000", "stockBasedCompensation": "5037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2016210000, "cost_of_revenue": 1241062000, "gross_profit": 775148000, "research_and_development": 86600000, "selling_general_admin": 468071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235772000, "depreciation_amortisation": 39763000, "ebitda": 275535000, "interest_expense": 33630000, "interest_income": null, "other_non_operating": null, "pretax_income": 206639000, "tax_provision": 54968000, "effective_tax_rate": null, "net_income": 151360000, "net_income_continuing_ops": 151671000, "net_income_to_common": 151360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215787000, "short_term_investments": 5100000, "net_receivables": 1503040000, "inventory": 1135496000, "other_current_assets": null, "total_current_assets": 3184168000, "net_ppe": null, "goodwill": 1293588000, "intangible_assets": 554991000, "goodwill_and_intangibles": 1848579000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3597836000, "total_assets": 6782004000, "short_term_debt": 178588000, "accounts_payable": 680938000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490801000, "long_term_debt": 2505221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3148203000, "total_liabilities": 4639004000, "total_debt": 2683809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2404125000, "total_equity": 2140840000, "shares_outstanding": 128720000, "operating_cash_flow": 314097000, "stock_based_compensation": 5037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74305000, "dividends_paid": 54071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217855000, "free_cash_flow": 388807000, "net_change_in_cash": 21937000 }, "raw_data": { "income": { "ebit": "235772000", "ebitda": "275535000", "netIncome": "151360000", "grossProfit": "775148000", "depreciation": "None", "totalRevenue": "2016210000", "costOfRevenue": "1241062000", "interestIncome": "2445000", "incomeBeforeTax": "206639000", "interestExpense": "33630000", "operatingIncome": "242346000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "54968000", "reportedCurrency": "USD", "netInterestIncome": "-33630000", "nonInterestIncome": "None", "operatingExpenses": "532802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86600000", "otherNonOperatingIncome": "177000", "costofGoodsAndServicesSold": "1241062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39763000", "sellingGeneralAndAdministrative": "468071000", "netIncomeFromContinuingOperations": "151671000" }, "balance": { "goodwill": "1293588000", "inventory": "1135496000", "commonStock": "1288000", "currentDebt": "None", "investments": "None", "totalAssets": "6782004000", "longTermDebt": "2505221000", "shortTermDebt": "178588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "554991000", "reportedCurrency": "USD", "retainedEarnings": "2404125000", "totalLiabilities": "4639004000", "otherCurrentAssets": "329845000", "totalCurrentAssets": "3184168000", "currentLongTermDebt": "178588000", "longTermInvestments": "None", "shortTermInvestments": "5100000", "currentNetReceivables": "1503040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3597836000", "currentAccountsPayable": "680938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239476000", "shortLongTermDebtTotal": "2969333000", "totalShareholderEquity": "2140840000", "capitalLeaseObligations": "285524000", "otherCurrentLiabilities": "631275000", "totalCurrentLiabilities": "1490801000", "otherNonCurrentLiabilities": "552635000", "totalNonCurrentLiabilities": "3148203000", "cashAndShortTermInvestments": "215787000", "commonStockSharesOutstanding": "128720000", "intangibleAssetsExcludingGoodwill": "554991000", "cashAndCashEquivalentsAtCarryingValue": "215787000", "accumulatedDepreciationAmortizationPPE": "-1093440000" }, "cashflow": { "netIncome": "151671000", "profitLoss": "None", "dividendPayout": "54071000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "208874000", "operatingCashflow": "314097000", "capitalExpenditures": "74710000", "changeInReceivables": "-297327000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217855000", "cashflowFromInvestment": "-74305000", "stockBasedCompensation": "5037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39763000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-05-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }