{ "ticker": { "uuid": "c9d00267-0925-4852-b68a-e69272a557c2", "symbol": "DRI", "name": "Darden Restaurants Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/c9d00267-0925-4852-b68a-e69272a557c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9d00267-0925-4852-b68a-e69272a557c2/" }, "ticker_metadata": { "id": 1095, "uuid": "c9d00267-0925-4852-b68a-e69272a557c2", "symbol": "DRI", "name": "Darden Restaurants Inc", "asset_type": "equity", "market_cap": 23354833000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Darden Restaurants, Inc. is an American multi-brand restaurant operator headquartered in Orlando.", "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": "c9d00267-0925-4852-b68a-e69272a557c2", "symbol": "DRI", "name": "Darden Restaurants Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/c9d00267-0925-4852-b68a-e69272a557c2/", "api_url": "https://sharemaestro.com/factors/api/tickers/c9d00267-0925-4852-b68a-e69272a557c2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.3, "value": 0.24, "quality": 0.9, "momentum": 0.2, "coverage": 0.97, "confidence": 0.956, "delta": null }, "headline_factors": { "price": 198.12, "market_cap": 23120604000, "pe_ratio": 20.9123, "earnings_yield": 0.0478, "ebitda_to_ev": 0.0784, "shareholder_yield": 0.0296, "roe": 0.5255, "piotroski_f_score": 6, "momentum_12_1": -0.0701, "volatility_252d": 0.2682 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "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": "2026-06-07T06:52:44.373912+00:00", "batch_id": "" }, "size": { "price_close": 198.12, "market_cap": 23120604000, "market_cap_usd": 23120604000, "enterprise_value": 25303104000, "shares_outstanding": 116700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.9123, "pb_ratio": 10.9889, "ptbv_ratio": null, "ps_ratio": 1.8114, "pcf_ratio": 13.3237, "pfcf_ratio": 10.201, "ev_ebitda": 12.7523, "ev_ebit": 17.6402, "ev_sales": 1.9824, "ev_fcf": 11.164, "earnings_yield": 0.0478, "fcf_yield": 0.0896, "price_to_sales": 1.8114, "price_to_book": 10.9889, "price_to_cashflow": 13.3237, "ebitda_to_ev": 0.0784, "sales_yield": 0.5044 }, "yield": { "dividend_yield": 0.0296, "buyback_yield": 0, "shareholder_yield": 0.0296, "debt_paydown_yield": null, "total_yield": 0.0296 }, "quality": { "gross_margin": 0.4403, "operating_margin": 0.1124, "net_margin": 0.0866, "ebitda_margin": 0.1555, "fcf_margin": 0.1776, "roe": 0.5255, "roa": 0.0858, "roic": 0.2949, "roc_greenblatt": null, "asset_turnover": 0.9903, "cash_conversion": 2.05, "accruals_ratio": -0.0489, "sbc_to_revenue": 0.0064, "piotroski_f_score": 6, "altman_z_score": 2.4722, "earnings_stability_5y": 0.1714, "revenue_stability_5y": 0.1994, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.436, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.1259, "net_debt_to_ebitda": 1.0999, "debt_to_assets": 0.1886, "interest_coverage": 7.5734, "current_ratio": 0.3905, "quick_ratio": 0.2581, "net_debt": 2182500000, "local_beta": 0.0005, "volatility_252d": 0.2682, "volatility_60d": 0.649, "max_drawdown_12m": -0.2182, "risk_adjusted_momentum": -0.2612 }, "growth": { "revenue_growth_1y": 0.0851, "revenue_growth_3y_cagr": 0.0784, "revenue_growth_5y_cagr": 0.0912, "eps_growth_1y": 0.0492, "eps_growth_3y_cagr": 0.0328, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0176, "book_value_growth_1y": 0.0516, "revenue_growth": 0.0851, "earnings_growth": 0.0492 }, "momentum": { "price_return_1m": 0.0096, "price_return_3m": -0.0173, "price_return_6m": 0.1318, "price_return_9m": -0.0349, "price_return_12m": -0.0611, "price_return_12m_ex1m": -0.0701, "momentum_6m": 0.1318, "momentum_12m": -0.0611, "momentum_12_1": -0.0701, "distance_from_52w_high": -0.0954, "distance_from_52w_low": 0.1571, "relative_strength": -0.1611 }, "raw_ttm": { "revenue_ttm": 12763800000, "gross_profit_ttm": 5620000000, "ebit_ttm": 1434400000, "ebitda_ttm": 1984200000, "net_income_ttm": 1105600000, "eps_diluted_ttm": 9.4739, "operating_cash_flow_ttm": 1735300000, "capital_expenditure_ttm": 531200000, "fcf_ttm": 2266500000, "dividends_paid_ttm": 685400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189400000, "cash_and_equivalents": 248500000, "total_current_assets": 1018500000, "total_current_liabilities": 2608300000, "net_ppe": null, "total_assets": 12888800000, "total_debt": 2431000000, "total_equity": 2104000000, "net_working_capital": -1548300000, "book_value_per_share": 18.0291, "retained_earnings": -217400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -900600000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 55, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 59, "rank_ev_ebitda": 55, "rank_ev_ebit": 64, "rank_earnings_yield": 55, "rank_fcf_yield": 45, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 27, "rank_roe": 5, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 52, "rank_fcf_margin": 52, "rank_piotroski": 35, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 67 }, "composites": { "value_composite": 76, "quality_composite": 10, "momentum_composite": 80, "growth_composite": 68, "yield_composite": 18, "svqf_composite": 78, "vc1_composite": 78, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 70, "quality_value_composite": 0.4648, "os_score": 0.3, "value_percentile": 0.24, "quality_percentile": 0.9, "momentum_percentile": 0.2, "factor_coverage": 0.97, "signal_confidence": 0.956, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3932, "ticker_id": 1095, "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": "2026-06-07T06:52:44.373912+00:00", "batch_id": "", "os_score_delta": null, "price_close": 198.12, "market_cap": 23120604000, "market_cap_usd": 23120604000, "enterprise_value": 25303104000, "shares_outstanding": 116700000, "fx_rate_to_usd": null, "pe_ratio": 20.91226845, "pb_ratio": 10.98888023, "ptbv_ratio": null, "ps_ratio": 1.81142011, "pcf_ratio": 13.32369273, "pfcf_ratio": 10.20101655, "ev_ebitda": 12.75229513, "ev_ebit": 17.64020078, "ev_sales": 1.98241151, "ev_fcf": 11.163955, "earnings_yield": 0.04781882, "fcf_yield": 0.08957399, "dividend_yield": 0.02964455, "buyback_yield": 0, "shareholder_yield": 0.02964455, "debt_paydown_yield": null, "total_yield": 0.02964455, "gross_margin": 0.44030775, "operating_margin": 0.11238033, "net_margin": 0.08661997, "ebitda_margin": 0.15545527, "fcf_margin": 0.17757251, "roe": 0.52547529, "roa": 0.0857799, "roic": 0.2948853, "roc_greenblatt": null, "asset_turnover": 0.99030166, "cash_conversion": 2.05001809, "accruals_ratio": -0.04885637, "sbc_to_revenue": 0.00635391, "debt_to_equity": 5.12585551, "net_debt_to_ebitda": 1.09993952, "debt_to_assets": 0.18861337, "interest_coverage": 7.57338965, "current_ratio": 0.39048422, "quick_ratio": 0.25809915, "net_debt": 2182500000, "revenue_growth_1y": 0.08514491, "revenue_growth_3y_cagr": 0.07838539, "revenue_growth_5y_cagr": 0.09117381, "eps_growth_1y": 0.04915544, "eps_growth_3y_cagr": 0.0327789, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01764043, "book_value_growth_1y": 0.05157221, "piotroski_f_score": 6, "altman_z_score": 2.4722172, "earnings_stability_5y": 0.171395, "revenue_stability_5y": 0.199418, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00963155, "price_return_3m": -0.01730139, "price_return_6m": 0.13180643, "price_return_9m": -0.03488107, "price_return_12m": -0.06109917, "price_return_12m_ex1m": -0.07005597, "distance_from_52w_high": -0.09540649, "distance_from_52w_low": 0.15713485, "relative_strength": -0.16106275, "local_beta": 0.0005, "volatility_252d": 0.268198, "volatility_60d": 0.649037, "max_drawdown_12m": -0.21824711, "revenue_ttm": 12763800000, "gross_profit_ttm": 5620000000, "ebit_ttm": 1434400000, "ebitda_ttm": 1984200000, "net_income_ttm": 1105600000, "eps_diluted_ttm": 9.47386461, "operating_cash_flow_ttm": 1735300000, "capital_expenditure_ttm": 531200000, "fcf_ttm": 2266500000, "dividends_paid_ttm": 685400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189400000, "cash_and_equivalents": 248500000, "total_current_assets": 1018500000, "total_current_liabilities": 2608300000, "net_ppe": null, "total_assets": 12888800000, "total_debt": 2431000000, "total_equity": 2104000000, "net_working_capital": -1548300000, "book_value_per_share": 18.02913453, "retained_earnings": -217400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -900600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 55, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 59, "rank_ev_ebitda": 55, "rank_ev_ebit": 64, "rank_earnings_yield": 55, "rank_fcf_yield": 45, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 27, "rank_roe": 5, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 52, "rank_fcf_margin": 52, "rank_piotroski": 35, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 67, "value_composite": 76, "quality_composite": 10, "momentum_composite": 80, "growth_composite": 68, "yield_composite": 18, "svqf_composite": 78, "vc1_composite": 78, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "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": 198.12, "os": 0.3, "value": 0.24, "quality": 0.9, "momentum": 0.2, "confidence": 0.956, "coverage": 0.97, "pe_ratio": 20.9123, "earnings_yield": 0.0478, "shareholder_yield": 0.0296, "roe": 0.5255, "momentum_12_1": -0.0701, "complete_fields": { "id": 3932, "ticker_id": 1095, "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": "2026-06-07T06:52:44.373912+00:00", "batch_id": "", "os_score_delta": null, "price_close": 198.12, "market_cap": 23120604000, "market_cap_usd": 23120604000, "enterprise_value": 25303104000, "shares_outstanding": 116700000, "fx_rate_to_usd": null, "pe_ratio": 20.91226845, "pb_ratio": 10.98888023, "ptbv_ratio": null, "ps_ratio": 1.81142011, "pcf_ratio": 13.32369273, "pfcf_ratio": 10.20101655, "ev_ebitda": 12.75229513, "ev_ebit": 17.64020078, "ev_sales": 1.98241151, "ev_fcf": 11.163955, "earnings_yield": 0.04781882, "fcf_yield": 0.08957399, "dividend_yield": 0.02964455, "buyback_yield": 0, "shareholder_yield": 0.02964455, "debt_paydown_yield": null, "total_yield": 0.02964455, "gross_margin": 0.44030775, "operating_margin": 0.11238033, "net_margin": 0.08661997, "ebitda_margin": 0.15545527, "fcf_margin": 0.17757251, "roe": 0.52547529, "roa": 0.0857799, "roic": 0.2948853, "roc_greenblatt": null, "asset_turnover": 0.99030166, "cash_conversion": 2.05001809, "accruals_ratio": -0.04885637, "sbc_to_revenue": 0.00635391, "debt_to_equity": 5.12585551, "net_debt_to_ebitda": 1.09993952, "debt_to_assets": 0.18861337, "interest_coverage": 7.57338965, "current_ratio": 0.39048422, "quick_ratio": 0.25809915, "net_debt": 2182500000, "revenue_growth_1y": 0.08514491, "revenue_growth_3y_cagr": 0.07838539, "revenue_growth_5y_cagr": 0.09117381, "eps_growth_1y": 0.04915544, "eps_growth_3y_cagr": 0.0327789, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01764043, "book_value_growth_1y": 0.05157221, "piotroski_f_score": 6, "altman_z_score": 2.4722172, "earnings_stability_5y": 0.171395, "revenue_stability_5y": 0.199418, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00963155, "price_return_3m": -0.01730139, "price_return_6m": 0.13180643, "price_return_9m": -0.03488107, "price_return_12m": -0.06109917, "price_return_12m_ex1m": -0.07005597, "distance_from_52w_high": -0.09540649, "distance_from_52w_low": 0.15713485, "relative_strength": -0.16106275, "local_beta": 0.0005, "volatility_252d": 0.268198, "volatility_60d": 0.649037, "max_drawdown_12m": -0.21824711, "revenue_ttm": 12763800000, "gross_profit_ttm": 5620000000, "ebit_ttm": 1434400000, "ebitda_ttm": 1984200000, "net_income_ttm": 1105600000, "eps_diluted_ttm": 9.47386461, "operating_cash_flow_ttm": 1735300000, "capital_expenditure_ttm": 531200000, "fcf_ttm": 2266500000, "dividends_paid_ttm": 685400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189400000, "cash_and_equivalents": 248500000, "total_current_assets": 1018500000, "total_current_liabilities": 2608300000, "net_ppe": null, "total_assets": 12888800000, "total_debt": 2431000000, "total_equity": 2104000000, "net_working_capital": -1548300000, "book_value_per_share": 18.02913453, "retained_earnings": -217400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -900600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 55, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 59, "rank_ev_ebitda": 55, "rank_ev_ebit": 64, "rank_earnings_yield": 55, "rank_fcf_yield": 45, "rank_dividend_yield": 26, "rank_shareholder_yield": 26, "rank_total_yield": 27, "rank_roe": 5, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 52, "rank_fcf_margin": 52, "rank_piotroski": 35, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 59, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 67, "value_composite": 76, "quality_composite": 10, "momentum_composite": 80, "growth_composite": 68, "yield_composite": 18, "svqf_composite": 78, "vc1_composite": 78, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 70, "factor_coverage": 0.97, "signal_confidence": 0.956, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 12076700000, "cost_of_revenue": 9434100000, "gross_profit": 2642600000, "ebit": 1365700000, "ebitda": 1881800000, "pretax_income": 1187200000, "tax_provision": 136200000, "net_income": 1049600000, "net_income_to_common": 1049600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240000000, "total_current_assets": 937700000, "total_assets": 12587000000, "short_term_debt": 243900000, "long_term_debt": 2128900000, "total_debt": 2372800000, "total_liabilities": 10275700000, "total_equity": 2311300000, "shares_outstanding": 118400000, "goodwill_and_intangibles": 3005800000 }, "cash_flow": { "operating_cash_flow": 1705600000, "capital_expenditure": 671900000, "free_cash_flow": 2377500000, "dividends_paid": 658500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251829, "ticker_id": 1095, "period_end_date": "2025-05-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1365700000", "ebitda": "1881800000", "netIncome": "1049600000", "grossProfit": "2642600000", "depreciation": "None", "totalRevenue": "12076700000", "costOfRevenue": "9434100000", "interestIncome": "175100000", "incomeBeforeTax": "1187200000", "interestExpense": "180400000", "operatingIncome": "1362300000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "136200000", "reportedCurrency": "USD", "netInterestIncome": "-175100000", "nonInterestIncome": "None", "operatingExpenses": "1280300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9434100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "516100000", "sellingGeneralAndAdministrative": "520300000", "netIncomeFromContinuingOperations": "1051000000" }, "balance": { "goodwill": "1659400000", "inventory": "311600000", "commonStock": "2295600000", "currentDebt": "None", "investments": "None", "totalAssets": "12587000000", "longTermDebt": "2128900000", "shortTermDebt": "243900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-16100000", "totalLiabilities": "10275700000", "otherCurrentAssets": "292300000", "totalCurrentAssets": "937700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11649300000", "currentAccountsPayable": "439600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8271900000", "shortLongTermDebtTotal": "6229700000", "totalShareholderEquity": "2311300000", "capitalLeaseObligations": "4060800000", "otherCurrentLiabilities": "964600000", "totalCurrentLiabilities": "2247500000", "otherNonCurrentLiabilities": "1803600000", "totalNonCurrentLiabilities": "8028200000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "118400000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1049600000", "profitLoss": "None", "dividendPayout": "658500000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-20500000", "operatingCashflow": "1705600000", "capitalExpenditures": "671900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385800000", "cashflowFromInvestment": "-1278300000", "stockBasedCompensation": "79100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "658500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12076700000, "cost_of_revenue": 9434100000, "gross_profit": 2642600000, "research_and_development": null, "selling_general_admin": 520300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1365700000, "depreciation_amortisation": 516100000, "ebitda": 1881800000, "interest_expense": 180400000, "interest_income": null, "other_non_operating": null, "pretax_income": 1187200000, "tax_provision": 136200000, "effective_tax_rate": null, "net_income": 1049600000, "net_income_continuing_ops": 1051000000, "net_income_to_common": 1049600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240000000, "short_term_investments": null, "net_receivables": 93800000, "inventory": 311600000, "other_current_assets": null, "total_current_assets": 937700000, "net_ppe": null, "goodwill": 1659400000, "intangible_assets": 1346400000, "goodwill_and_intangibles": 3005800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11649300000, "total_assets": 12587000000, "short_term_debt": 243900000, "accounts_payable": 439600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2247500000, "long_term_debt": 2128900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8028200000, "total_liabilities": 10275700000, "total_debt": 2372800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16100000, "total_equity": 2311300000, "shares_outstanding": 118400000, "operating_cash_flow": 1705600000, "stock_based_compensation": 79100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 671900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1278300000, "dividends_paid": 658500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -385800000, "free_cash_flow": 2377500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1365700000", "ebitda": "1881800000", "netIncome": "1049600000", "grossProfit": "2642600000", "depreciation": "None", "totalRevenue": "12076700000", "costOfRevenue": "9434100000", "interestIncome": "175100000", "incomeBeforeTax": "1187200000", "interestExpense": "180400000", "operatingIncome": "1362300000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "136200000", "reportedCurrency": "USD", "netInterestIncome": "-175100000", "nonInterestIncome": "None", "operatingExpenses": "1280300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9434100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "516100000", "sellingGeneralAndAdministrative": "520300000", "netIncomeFromContinuingOperations": "1051000000" }, "balance": { "goodwill": "1659400000", "inventory": "311600000", "commonStock": "2295600000", "currentDebt": "None", "investments": "None", "totalAssets": "12587000000", "longTermDebt": "2128900000", "shortTermDebt": "243900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-16100000", "totalLiabilities": "10275700000", "otherCurrentAssets": "292300000", "totalCurrentAssets": "937700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11649300000", "currentAccountsPayable": "439600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8271900000", "shortLongTermDebtTotal": "6229700000", "totalShareholderEquity": "2311300000", "capitalLeaseObligations": "4060800000", "otherCurrentLiabilities": "964600000", "totalCurrentLiabilities": "2247500000", "otherNonCurrentLiabilities": "1803600000", "totalNonCurrentLiabilities": "8028200000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "118400000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1049600000", "profitLoss": "None", "dividendPayout": "658500000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "-20500000", "operatingCashflow": "1705600000", "capitalExpenditures": "671900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385800000", "cashflowFromInvestment": "-1278300000", "stockBasedCompensation": "79100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "658500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "516100000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 11390000000, "cost_of_revenue": 8955500000, "gross_profit": 2434500000, "ebit": 1318700000, "ebitda": 1778600000, "pretax_income": 1175500000, "tax_provision": 145000000, "net_income": 1027600000, "net_income_to_common": 1027600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194800000, "total_current_assets": 822800000, "total_assets": 11323000000, "short_term_debt": 352700000, "long_term_debt": 1422200000, "total_debt": 1774900000, "total_liabilities": 9080500000, "total_equity": 2242500000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 2630900000 }, "cash_flow": { "operating_cash_flow": 1611900000, "capital_expenditure": 628300000, "free_cash_flow": 2240200000, "dividends_paid": 628400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251834, "ticker_id": 1095, "period_end_date": "2024-05-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1318700000", "ebitda": "1778600000", "netIncome": "1027600000", "grossProfit": "2434500000", "depreciation": "None", "totalRevenue": "11390000000", "costOfRevenue": "8955500000", "interestIncome": "4500000", "incomeBeforeTax": "1175500000", "interestExpense": "139800000", "operatingIncome": "1314200000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "145000000", "reportedCurrency": "USD", "netInterestIncome": "-138700000", "nonInterestIncome": "None", "operatingExpenses": "1120300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8955500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459900000", "sellingGeneralAndAdministrative": "479200000", "netIncomeFromContinuingOperations": "1030500000" }, "balance": { "goodwill": "1391000000", "inventory": "290500000", "commonStock": "2252400000", "currentDebt": "None", "investments": "None", "totalAssets": "11323000000", "longTermDebt": "1422200000", "shortTermDebt": "352700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1239900000", "reportedCurrency": "USD", "retainedEarnings": "-35500000", "totalLiabilities": "9080500000", "otherCurrentAssets": "258400000", "totalCurrentAssets": "822800000", "currentLongTermDebt": "86800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10500200000", "currentAccountsPayable": "399500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7613600000", "shortLongTermDebtTotal": "5427800000", "totalShareholderEquity": "2242500000", "capitalLeaseObligations": "3918800000", "otherCurrentLiabilities": "726800000", "totalCurrentLiabilities": "2192500000", "otherNonCurrentLiabilities": "1580900000", "totalNonCurrentLiabilities": "6888000000", "cashAndShortTermInvestments": "194800000", "commonStockSharesOutstanding": "120800000", "intangibleAssetsExcludingGoodwill": "1239900000", "cashAndCashEquivalentsAtCarryingValue": "194800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1030500000", "profitLoss": "None", "dividendPayout": "628400000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "5600000", "operatingCashflow": "1611900000", "capitalExpenditures": "628300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483400000", "cashflowFromInvestment": "-1324600000", "stockBasedCompensation": "68500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "628400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11390000000, "cost_of_revenue": 8955500000, "gross_profit": 2434500000, "research_and_development": null, "selling_general_admin": 479200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1318700000, "depreciation_amortisation": 459900000, "ebitda": 1778600000, "interest_expense": 139800000, "interest_income": null, "other_non_operating": null, "pretax_income": 1175500000, "tax_provision": 145000000, "effective_tax_rate": null, "net_income": 1027600000, "net_income_continuing_ops": 1030500000, "net_income_to_common": 1027600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194800000, "short_term_investments": null, "net_receivables": 79100000, "inventory": 290500000, "other_current_assets": null, "total_current_assets": 822800000, "net_ppe": null, "goodwill": 1391000000, "intangible_assets": 1239900000, "goodwill_and_intangibles": 2630900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10500200000, "total_assets": 11323000000, "short_term_debt": 352700000, "accounts_payable": 399500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2192500000, "long_term_debt": 1422200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6888000000, "total_liabilities": 9080500000, "total_debt": 1774900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35500000, "total_equity": 2242500000, "shares_outstanding": 120800000, "operating_cash_flow": 1611900000, "stock_based_compensation": 68500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 628300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1324600000, "dividends_paid": 628400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -483400000, "free_cash_flow": 2240200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1318700000", "ebitda": "1778600000", "netIncome": "1027600000", "grossProfit": "2434500000", "depreciation": "None", "totalRevenue": "11390000000", "costOfRevenue": "8955500000", "interestIncome": "4500000", "incomeBeforeTax": "1175500000", "interestExpense": "139800000", "operatingIncome": "1314200000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "145000000", "reportedCurrency": "USD", "netInterestIncome": "-138700000", "nonInterestIncome": "None", "operatingExpenses": "1120300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8955500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "459900000", "sellingGeneralAndAdministrative": "479200000", "netIncomeFromContinuingOperations": "1030500000" }, "balance": { "goodwill": "1391000000", "inventory": "290500000", "commonStock": "2252400000", "currentDebt": "None", "investments": "None", "totalAssets": "11323000000", "longTermDebt": "1422200000", "shortTermDebt": "352700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1239900000", "reportedCurrency": "USD", "retainedEarnings": "-35500000", "totalLiabilities": "9080500000", "otherCurrentAssets": "258400000", "totalCurrentAssets": "822800000", "currentLongTermDebt": "86800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10500200000", "currentAccountsPayable": "399500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7613600000", "shortLongTermDebtTotal": "5427800000", "totalShareholderEquity": "2242500000", "capitalLeaseObligations": "3918800000", "otherCurrentLiabilities": "726800000", "totalCurrentLiabilities": "2192500000", "otherNonCurrentLiabilities": "1580900000", "totalNonCurrentLiabilities": "6888000000", "cashAndShortTermInvestments": "194800000", "commonStockSharesOutstanding": "120800000", "intangibleAssetsExcludingGoodwill": "1239900000", "cashAndCashEquivalentsAtCarryingValue": "194800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1030500000", "profitLoss": "None", "dividendPayout": "628400000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "5600000", "operatingCashflow": "1611900000", "capitalExpenditures": "628300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483400000", "cashflowFromInvestment": "-1324600000", "stockBasedCompensation": "68500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "628400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-453900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "459900000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 10487800000, "cost_of_revenue": 8378500000, "gross_profit": 2109300000, "ebit": 1209600000, "ebitda": 1597400000, "pretax_income": 1120500000, "tax_provision": 137000000, "net_income": 981900000, "net_income_to_common": 981900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367800000, "total_current_assets": 997700000, "total_assets": 10241500000, "short_term_debt": 196000000, "long_term_debt": 884900000, "total_debt": 1080900000, "total_liabilities": 8040000000, "total_equity": 2201500000, "shares_outstanding": 122900000, "goodwill_and_intangibles": 1843700000 }, "cash_flow": { "operating_cash_flow": 1545600000, "capital_expenditure": 593800000, "free_cash_flow": 2139400000, "dividends_paid": 589800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251839, "ticker_id": 1095, "period_end_date": "2023-05-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1209600000", "ebitda": "1597400000", "netIncome": "981900000", "grossProfit": "2109300000", "depreciation": "None", "totalRevenue": "10487800000", "costOfRevenue": "8378500000", "interestIncome": "81300000", "incomeBeforeTax": "1120500000", "interestExpense": "85100000", "operatingIncome": "1201800000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "137000000", "reportedCurrency": "USD", "netInterestIncome": "-81300000", "nonInterestIncome": "None", "operatingExpenses": "907500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8378500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387800000", "sellingGeneralAndAdministrative": "386100000", "netIncomeFromContinuingOperations": "983500000" }, "balance": { "goodwill": "1037400000", "inventory": "287900000", "commonStock": "2230800000", "currentDebt": "None", "investments": "None", "totalAssets": "10241500000", "longTermDebt": "884900000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "-32500000", "totalLiabilities": "8040000000", "otherCurrentAssets": "261800000", "totalCurrentAssets": "997700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243800000", "currentAccountsPayable": "426200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7099000000", "shortLongTermDebtTotal": "4793900000", "totalShareholderEquity": "2201500000", "capitalLeaseObligations": "3667600000", "otherCurrentLiabilities": "729500000", "totalCurrentLiabilities": "1937400000", "otherNonCurrentLiabilities": "1407900000", "totalNonCurrentLiabilities": "6102600000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "122900000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "983500000", "profitLoss": "None", "dividendPayout": "589800000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-17300000", "operatingCashflow": "1545600000", "capitalExpenditures": "593800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1033100000", "cashflowFromInvestment": "-568400000", "stockBasedCompensation": "67500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-458700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10487800000, "cost_of_revenue": 8378500000, "gross_profit": 2109300000, "research_and_development": null, "selling_general_admin": 386100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1209600000, "depreciation_amortisation": 387800000, "ebitda": 1597400000, "interest_expense": 85100000, "interest_income": null, "other_non_operating": null, "pretax_income": 1120500000, "tax_provision": 137000000, "effective_tax_rate": null, "net_income": 981900000, "net_income_continuing_ops": 983500000, "net_income_to_common": 981900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367800000, "short_term_investments": null, "net_receivables": 80200000, "inventory": 287900000, "other_current_assets": null, "total_current_assets": 997700000, "net_ppe": null, "goodwill": 1037400000, "intangible_assets": 806300000, "goodwill_and_intangibles": 1843700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9243800000, "total_assets": 10241500000, "short_term_debt": 196000000, "accounts_payable": 426200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1937400000, "long_term_debt": 884900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6102600000, "total_liabilities": 8040000000, "total_debt": 1080900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32500000, "total_equity": 2201500000, "shares_outstanding": 122900000, "operating_cash_flow": 1545600000, "stock_based_compensation": 67500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 593800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568400000, "dividends_paid": 589800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1033100000, "free_cash_flow": 2139400000, "net_change_in_cash": -48700000 }, "raw_data": { "income": { "ebit": "1209600000", "ebitda": "1597400000", "netIncome": "981900000", "grossProfit": "2109300000", "depreciation": "None", "totalRevenue": "10487800000", "costOfRevenue": "8378500000", "interestIncome": "81300000", "incomeBeforeTax": "1120500000", "interestExpense": "85100000", "operatingIncome": "1201800000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "137000000", "reportedCurrency": "USD", "netInterestIncome": "-81300000", "nonInterestIncome": "None", "operatingExpenses": "907500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8378500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387800000", "sellingGeneralAndAdministrative": "386100000", "netIncomeFromContinuingOperations": "983500000" }, "balance": { "goodwill": "1037400000", "inventory": "287900000", "commonStock": "2230800000", "currentDebt": "None", "investments": "None", "totalAssets": "10241500000", "longTermDebt": "884900000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "-32500000", "totalLiabilities": "8040000000", "otherCurrentAssets": "261800000", "totalCurrentAssets": "997700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243800000", "currentAccountsPayable": "426200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7099000000", "shortLongTermDebtTotal": "4793900000", "totalShareholderEquity": "2201500000", "capitalLeaseObligations": "3667600000", "otherCurrentLiabilities": "729500000", "totalCurrentLiabilities": "1937400000", "otherNonCurrentLiabilities": "1407900000", "totalNonCurrentLiabilities": "6102600000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "122900000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "983500000", "profitLoss": "None", "dividendPayout": "589800000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "-17300000", "operatingCashflow": "1545600000", "capitalExpenditures": "593800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1033100000", "cashflowFromInvestment": "-568400000", "stockBasedCompensation": "67500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "589800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-458700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387800000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 9630000000, "cost_of_revenue": 7635000000, "gross_profit": 1995000000, "ebit": 1164100000, "ebitda": 1532500000, "pretax_income": 1093500000, "tax_provision": 138800000, "net_income": 952800000, "net_income_to_common": 952800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420600000, "total_current_assets": 1179400000, "total_assets": 10135800000, "short_term_debt": 202500000, "long_term_debt": 901000000, "total_debt": 1103500000, "total_liabilities": 7937600000, "total_equity": 2198200000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 1843700000 }, "cash_flow": { "operating_cash_flow": 1256100000, "capital_expenditure": 399100000, "free_cash_flow": 1655200000, "dividends_paid": 563000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251844, "ticker_id": 1095, "period_end_date": "2022-05-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1164100000", "ebitda": "1532500000", "netIncome": "952800000", "grossProfit": "1995000000", "depreciation": "None", "totalRevenue": "9630000000", "costOfRevenue": "7635000000", "interestIncome": "1900000", "incomeBeforeTax": "1093500000", "interestExpense": "73200000", "operatingIncome": "1162200000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "138800000", "reportedCurrency": "USD", "netInterestIncome": "-68700000", "nonInterestIncome": "None", "operatingExpenses": "832800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7635000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368400000", "sellingGeneralAndAdministrative": "373200000", "netIncomeFromContinuingOperations": "954700000" }, "balance": { "goodwill": "1037400000", "inventory": "270600000", "commonStock": "2226000000", "currentDebt": "None", "investments": "None", "totalAssets": "10135800000", "longTermDebt": "901000000", "shortTermDebt": "202500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "-25900000", "totalLiabilities": "7937600000", "otherCurrentAssets": "416200000", "totalCurrentAssets": "1179400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8956400000", "currentAccountsPayable": "366900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6821100000", "shortLongTermDebtTotal": "4887300000", "totalShareholderEquity": "2198200000", "capitalLeaseObligations": "3755800000", "otherCurrentLiabilities": "667600000", "totalCurrentLiabilities": "1847500000", "otherNonCurrentLiabilities": "1232200000", "totalNonCurrentLiabilities": "6090100000", "cashAndShortTermInvestments": "420600000", "commonStockSharesOutstanding": "129000000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "420600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "954700000", "profitLoss": "None", "dividendPayout": "563000000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-79800000", "operatingCashflow": "1256100000", "capitalExpenditures": "399100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1609700000", "cashflowFromInvestment": "-389000000", "stockBasedCompensation": "60500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-734100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1071300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9630000000, "cost_of_revenue": 7635000000, "gross_profit": 1995000000, "research_and_development": null, "selling_general_admin": 373200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1164100000, "depreciation_amortisation": 368400000, "ebitda": 1532500000, "interest_expense": 73200000, "interest_income": null, "other_non_operating": null, "pretax_income": 1093500000, "tax_provision": 138800000, "effective_tax_rate": null, "net_income": 952800000, "net_income_continuing_ops": 954700000, "net_income_to_common": 952800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420600000, "short_term_investments": null, "net_receivables": 72000000, "inventory": 270600000, "other_current_assets": null, "total_current_assets": 1179400000, "net_ppe": null, "goodwill": 1037400000, "intangible_assets": 806300000, "goodwill_and_intangibles": 1843700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8956400000, "total_assets": 10135800000, "short_term_debt": 202500000, "accounts_payable": 366900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1847500000, "long_term_debt": 901000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6090100000, "total_liabilities": 7937600000, "total_debt": 1103500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25900000, "total_equity": 2198200000, "shares_outstanding": 129000000, "operating_cash_flow": 1256100000, "stock_based_compensation": 60500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -389000000, "dividends_paid": 563000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1609700000, "free_cash_flow": 1655200000, "net_change_in_cash": -734100000 }, "raw_data": { "income": { "ebit": "1164100000", "ebitda": "1532500000", "netIncome": "952800000", "grossProfit": "1995000000", "depreciation": "None", "totalRevenue": "9630000000", "costOfRevenue": "7635000000", "interestIncome": "1900000", "incomeBeforeTax": "1093500000", "interestExpense": "73200000", "operatingIncome": "1162200000", "fiscalDateEnding": "2022-05-31", "incomeTaxExpense": "138800000", "reportedCurrency": "USD", "netInterestIncome": "-68700000", "nonInterestIncome": "None", "operatingExpenses": "832800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7635000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368400000", "sellingGeneralAndAdministrative": "373200000", "netIncomeFromContinuingOperations": "954700000" }, "balance": { "goodwill": "1037400000", "inventory": "270600000", "commonStock": "2226000000", "currentDebt": "None", "investments": "None", "totalAssets": "10135800000", "longTermDebt": "901000000", "shortTermDebt": "202500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "-25900000", "totalLiabilities": "7937600000", "otherCurrentAssets": "416200000", "totalCurrentAssets": "1179400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8956400000", "currentAccountsPayable": "366900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6821100000", "shortLongTermDebtTotal": "4887300000", "totalShareholderEquity": "2198200000", "capitalLeaseObligations": "3755800000", "otherCurrentLiabilities": "667600000", "totalCurrentLiabilities": "1847500000", "otherNonCurrentLiabilities": "1232200000", "totalNonCurrentLiabilities": "6090100000", "cashAndShortTermInvestments": "420600000", "commonStockSharesOutstanding": "129000000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "420600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "954700000", "profitLoss": "None", "dividendPayout": "563000000", "fiscalDateEnding": "2022-05-31", "reportedCurrency": "USD", "changeInInventory": "-79800000", "operatingCashflow": "1256100000", "capitalExpenditures": "399100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1609700000", "cashflowFromInvestment": "-389000000", "stockBasedCompensation": "60500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "563000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-734100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1071300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368400000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 7196100000, "cost_of_revenue": 5702600000, "gross_profit": 1493500000, "ebit": 641700000, "ebitda": 992600000, "pretax_income": 576500000, "tax_provision": -55900000, "net_income": 629300000, "net_income_to_common": 629300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1214700000, "total_current_assets": 1871100000, "total_assets": 10656100000, "short_term_debt": 184300000, "long_term_debt": 929800000, "total_debt": 1114100000, "total_liabilities": 7843000000, "total_equity": 2813100000, "shares_outstanding": 131800000, "goodwill_and_intangibles": 1843700000 }, "cash_flow": { "operating_cash_flow": 1194000000, "capital_expenditure": 269100000, "free_cash_flow": 1463100000, "dividends_paid": 202600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251849, "ticker_id": 1095, "period_end_date": "2021-05-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "641700000", "ebitda": "992600000", "netIncome": "629300000", "grossProfit": "1493500000", "depreciation": "None", "totalRevenue": "7196100000", "costOfRevenue": "5702600000", "interestIncome": "63500000", "incomeBeforeTax": "576500000", "interestExpense": "66000000", "operatingIncome": "648700000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "-55900000", "reportedCurrency": "USD", "netInterestIncome": "-63500000", "nonInterestIncome": "None", "operatingExpenses": "844800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8700000", "costofGoodsAndServicesSold": "5702600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350900000", "sellingGeneralAndAdministrative": "396200000", "netIncomeFromContinuingOperations": "632400000" }, "balance": { "goodwill": "1037400000", "inventory": "190800000", "commonStock": "2286600000", "currentDebt": "None", "investments": "None", "totalAssets": "10656100000", "longTermDebt": "929800000", "shortTermDebt": "184300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "522300000", "totalLiabilities": "7843000000", "otherCurrentAssets": "397400000", "totalCurrentAssets": "1871100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8785000000", "currentAccountsPayable": "304500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6645600000", "shortLongTermDebtTotal": "5757900000", "totalShareholderEquity": "2813100000", "capitalLeaseObligations": "4088500000", "otherCurrentLiabilities": "788900000", "totalCurrentLiabilities": "1848300000", "otherNonCurrentLiabilities": "754800000", "totalNonCurrentLiabilities": "5994700000", "cashAndShortTermInvestments": "1214700000", "commonStockSharesOutstanding": "131800000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "1214700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632400000", "profitLoss": "None", "dividendPayout": "202600000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "16100000", "operatingCashflow": "1194000000", "capitalExpenditures": "269100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-478900000", "cashflowFromInvestment": "-263700000", "stockBasedCompensation": "72400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "450900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7196100000, "cost_of_revenue": 5702600000, "gross_profit": 1493500000, "research_and_development": null, "selling_general_admin": 396200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 641700000, "depreciation_amortisation": 350900000, "ebitda": 992600000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 576500000, "tax_provision": -55900000, "effective_tax_rate": null, "net_income": 629300000, "net_income_continuing_ops": 632400000, "net_income_to_common": 629300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1214700000, "short_term_investments": null, "net_receivables": 68200000, "inventory": 190800000, "other_current_assets": null, "total_current_assets": 1871100000, "net_ppe": null, "goodwill": 1037400000, "intangible_assets": 806300000, "goodwill_and_intangibles": 1843700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8785000000, "total_assets": 10656100000, "short_term_debt": 184300000, "accounts_payable": 304500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1848300000, "long_term_debt": 929800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5994700000, "total_liabilities": 7843000000, "total_debt": 1114100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 522300000, "total_equity": 2813100000, "shares_outstanding": 131800000, "operating_cash_flow": 1194000000, "stock_based_compensation": 72400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263700000, "dividends_paid": 202600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -478900000, "free_cash_flow": 1463100000, "net_change_in_cash": 450900000 }, "raw_data": { "income": { "ebit": "641700000", "ebitda": "992600000", "netIncome": "629300000", "grossProfit": "1493500000", "depreciation": "None", "totalRevenue": "7196100000", "costOfRevenue": "5702600000", "interestIncome": "63500000", "incomeBeforeTax": "576500000", "interestExpense": "66000000", "operatingIncome": "648700000", "fiscalDateEnding": "2021-05-31", "incomeTaxExpense": "-55900000", "reportedCurrency": "USD", "netInterestIncome": "-63500000", "nonInterestIncome": "None", "operatingExpenses": "844800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8700000", "costofGoodsAndServicesSold": "5702600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "350900000", "sellingGeneralAndAdministrative": "396200000", "netIncomeFromContinuingOperations": "632400000" }, "balance": { "goodwill": "1037400000", "inventory": "190800000", "commonStock": "2286600000", "currentDebt": "None", "investments": "None", "totalAssets": "10656100000", "longTermDebt": "929800000", "shortTermDebt": "184300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "522300000", "totalLiabilities": "7843000000", "otherCurrentAssets": "397400000", "totalCurrentAssets": "1871100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8785000000", "currentAccountsPayable": "304500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6645600000", "shortLongTermDebtTotal": "5757900000", "totalShareholderEquity": "2813100000", "capitalLeaseObligations": "4088500000", "otherCurrentLiabilities": "788900000", "totalCurrentLiabilities": "1848300000", "otherNonCurrentLiabilities": "754800000", "totalNonCurrentLiabilities": "5994700000", "cashAndShortTermInvestments": "1214700000", "commonStockSharesOutstanding": "131800000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "1214700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632400000", "profitLoss": "None", "dividendPayout": "202600000", "fiscalDateEnding": "2021-05-31", "reportedCurrency": "USD", "changeInInventory": "16100000", "operatingCashflow": "1194000000", "capitalExpenditures": "269100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-478900000", "cashflowFromInvestment": "-263700000", "stockBasedCompensation": "72400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "450900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "350900000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 7806900000, "cost_of_revenue": 6398500000, "gross_profit": 1408400000, "ebit": -98800000, "ebitda": 257100000, "pretax_income": -161000000, "tax_provision": -111800000, "net_income": -52400000, "net_income_to_common": -52400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 763300000, "total_current_assets": 1101400000, "total_assets": 9946100000, "short_term_debt": 436300000, "long_term_debt": 928800000, "total_debt": 1365100000, "total_liabilities": 7614900000, "total_equity": 2331200000, "shares_outstanding": 122700000, "goodwill_and_intangibles": 1843300000 }, "cash_flow": { "operating_cash_flow": 711300000, "capital_expenditure": 494000000, "free_cash_flow": 1205300000, "dividends_paid": 322300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251854, "ticker_id": 1095, "period_end_date": "2020-05-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-98800000", "ebitda": "257100000", "netIncome": "-52400000", "grossProfit": "1408400000", "depreciation": "None", "totalRevenue": "7806900000", "costOfRevenue": "6398500000", "interestIncome": "4900000", "incomeBeforeTax": "-161000000", "interestExpense": "62200000", "operatingIncome": "47900000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "-111800000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "1360500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-151600000", "costofGoodsAndServicesSold": "6398500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "355900000", "sellingGeneralAndAdministrative": "376400000", "netIncomeFromContinuingOperations": "-49200000" }, "balance": { "goodwill": "1037400000", "inventory": "206900000", "commonStock": "2205300000", "currentDebt": "None", "investments": "None", "totalAssets": "9946100000", "longTermDebt": "928800000", "shortTermDebt": "436300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "805900000", "reportedCurrency": "USD", "retainedEarnings": "143500000", "totalLiabilities": "7614900000", "otherCurrentAssets": "81400000", "totalCurrentAssets": "1101400000", "currentLongTermDebt": "270000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8844700000", "currentAccountsPayable": "249400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2756900000", "shortLongTermDebtTotal": "6009800000", "totalShareholderEquity": "2331200000", "capitalLeaseObligations": "4442600000", "otherCurrentLiabilities": "589600000", "totalCurrentLiabilities": "1792800000", "otherNonCurrentLiabilities": "4837200000", "totalNonCurrentLiabilities": "5822100000", "cashAndShortTermInvestments": "763300000", "commonStockSharesOutstanding": "122700000", "intangibleAssetsExcludingGoodwill": "805900000", "cashAndCashEquivalentsAtCarryingValue": "763300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49200000", "profitLoss": "None", "dividendPayout": "322300000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "-13900000", "operatingCashflow": "711300000", "capitalExpenditures": "494000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138700000", "cashflowFromInvestment": "-544000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "312100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-330300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7806900000, "cost_of_revenue": 6398500000, "gross_profit": 1408400000, "research_and_development": null, "selling_general_admin": 376400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -98800000, "depreciation_amortisation": 355900000, "ebitda": 257100000, "interest_expense": 62200000, "interest_income": null, "other_non_operating": null, "pretax_income": -161000000, "tax_provision": -111800000, "effective_tax_rate": null, "net_income": -52400000, "net_income_continuing_ops": -49200000, "net_income_to_common": -52400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 763300000, "short_term_investments": null, "net_receivables": 49800000, "inventory": 206900000, "other_current_assets": null, "total_current_assets": 1101400000, "net_ppe": null, "goodwill": 1037400000, "intangible_assets": 805900000, "goodwill_and_intangibles": 1843300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8844700000, "total_assets": 9946100000, "short_term_debt": 436300000, "accounts_payable": 249400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1792800000, "long_term_debt": 928800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5822100000, "total_liabilities": 7614900000, "total_debt": 1365100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143500000, "total_equity": 2331200000, "shares_outstanding": 122700000, "operating_cash_flow": 711300000, "stock_based_compensation": 53000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 494000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -544000000, "dividends_paid": 322300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138700000, "free_cash_flow": 1205300000, "net_change_in_cash": 312100000 }, "raw_data": { "income": { "ebit": "-98800000", "ebitda": "257100000", "netIncome": "-52400000", "grossProfit": "1408400000", "depreciation": "None", "totalRevenue": "7806900000", "costOfRevenue": "6398500000", "interestIncome": "4900000", "incomeBeforeTax": "-161000000", "interestExpense": "62200000", "operatingIncome": "47900000", "fiscalDateEnding": "2020-05-31", "incomeTaxExpense": "-111800000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "1360500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-151600000", "costofGoodsAndServicesSold": "6398500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "355900000", "sellingGeneralAndAdministrative": "376400000", "netIncomeFromContinuingOperations": "-49200000" }, "balance": { "goodwill": "1037400000", "inventory": "206900000", "commonStock": "2205300000", "currentDebt": "None", "investments": "None", "totalAssets": "9946100000", "longTermDebt": "928800000", "shortTermDebt": "436300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-05-31", "intangibleAssets": "805900000", "reportedCurrency": "USD", "retainedEarnings": "143500000", "totalLiabilities": "7614900000", "otherCurrentAssets": "81400000", "totalCurrentAssets": "1101400000", "currentLongTermDebt": "270000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8844700000", "currentAccountsPayable": "249400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2756900000", "shortLongTermDebtTotal": "6009800000", "totalShareholderEquity": "2331200000", "capitalLeaseObligations": "4442600000", "otherCurrentLiabilities": "589600000", "totalCurrentLiabilities": "1792800000", "otherNonCurrentLiabilities": "4837200000", "totalNonCurrentLiabilities": "5822100000", "cashAndShortTermInvestments": "763300000", "commonStockSharesOutstanding": "122700000", "intangibleAssetsExcludingGoodwill": "805900000", "cashAndCashEquivalentsAtCarryingValue": "763300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49200000", "profitLoss": "None", "dividendPayout": "322300000", "fiscalDateEnding": "2020-05-31", "reportedCurrency": "USD", "changeInInventory": "-13900000", "operatingCashflow": "711300000", "capitalExpenditures": "494000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138700000", "cashflowFromInvestment": "-544000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "312100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-330300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355900000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 8510400000, "cost_of_revenue": 6661400000, "gross_profit": 1849000000, "ebit": 836300000, "ebitda": 1173000000, "pretax_income": 782300000, "tax_provision": 63700000, "net_income": 713400000, "net_income_to_common": 713400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457300000, "total_current_assets": 892600000, "total_assets": 5892800000, "short_term_debt": 2900000, "long_term_debt": 927700000, "total_debt": 930600000, "total_liabilities": 3500200000, "total_equity": 2392600000, "shares_outstanding": 125400000, "goodwill_and_intangibles": 2134500000 }, "cash_flow": { "operating_cash_flow": 1259400000, "capital_expenditure": 475800000, "free_cash_flow": 1735200000, "dividends_paid": 370800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251859, "ticker_id": 1095, "period_end_date": "2019-05-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "836300000", "ebitda": "1173000000", "netIncome": "713400000", "grossProfit": "1849000000", "depreciation": "None", "totalRevenue": "8510400000", "costOfRevenue": "6661400000", "interestIncome": "3800000", "incomeBeforeTax": "782300000", "interestExpense": "54000000", "operatingIncome": "832500000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "63700000", "reportedCurrency": "USD", "netInterestIncome": "-50200000", "nonInterestIncome": "None", "operatingExpenses": "1016500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6661400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336700000", "sellingGeneralAndAdministrative": "405500000", "netIncomeFromContinuingOperations": "718600000" }, "balance": { "goodwill": "1183700000", "inventory": "207300000", "commonStock": "1685000000", "currentDebt": "None", "investments": "None", "totalAssets": "5892800000", "longTermDebt": "927700000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "950800000", "reportedCurrency": "USD", "retainedEarnings": "806600000", "totalLiabilities": "3500200000", "otherCurrentAssets": "139700000", "totalCurrentAssets": "892600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5000200000", "currentAccountsPayable": "332600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2552600000", "shortLongTermDebtTotal": "930600000", "totalShareholderEquity": "2392600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "640400000", "totalCurrentLiabilities": "1474100000", "otherNonCurrentLiabilities": "941500000", "totalNonCurrentLiabilities": "2026100000", "cashAndShortTermInvestments": "457300000", "commonStockSharesOutstanding": "125400000", "intangibleAssetsExcludingGoodwill": "950800000", "cashAndCashEquivalentsAtCarryingValue": "457300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "718600000", "profitLoss": "None", "dividendPayout": "370800000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-2100000", "operatingCashflow": "1259400000", "capitalExpenditures": "475800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486400000", "cashflowFromInvestment": "-462600000", "stockBasedCompensation": "59800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "310400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8510400000, "cost_of_revenue": 6661400000, "gross_profit": 1849000000, "research_and_development": null, "selling_general_admin": 405500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 836300000, "depreciation_amortisation": 336700000, "ebitda": 1173000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 782300000, "tax_provision": 63700000, "effective_tax_rate": null, "net_income": 713400000, "net_income_continuing_ops": 718600000, "net_income_to_common": 713400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457300000, "short_term_investments": null, "net_receivables": 88300000, "inventory": 207300000, "other_current_assets": null, "total_current_assets": 892600000, "net_ppe": null, "goodwill": 1183700000, "intangible_assets": 950800000, "goodwill_and_intangibles": 2134500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5000200000, "total_assets": 5892800000, "short_term_debt": 2900000, "accounts_payable": 332600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1474100000, "long_term_debt": 927700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2026100000, "total_liabilities": 3500200000, "total_debt": 930600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 806600000, "total_equity": 2392600000, "shares_outstanding": 125400000, "operating_cash_flow": 1259400000, "stock_based_compensation": 59800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 475800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462600000, "dividends_paid": 370800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -486400000, "free_cash_flow": 1735200000, "net_change_in_cash": 310400000 }, "raw_data": { "income": { "ebit": "836300000", "ebitda": "1173000000", "netIncome": "713400000", "grossProfit": "1849000000", "depreciation": "None", "totalRevenue": "8510400000", "costOfRevenue": "6661400000", "interestIncome": "3800000", "incomeBeforeTax": "782300000", "interestExpense": "54000000", "operatingIncome": "832500000", "fiscalDateEnding": "2019-05-31", "incomeTaxExpense": "63700000", "reportedCurrency": "USD", "netInterestIncome": "-50200000", "nonInterestIncome": "None", "operatingExpenses": "1016500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6661400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336700000", "sellingGeneralAndAdministrative": "405500000", "netIncomeFromContinuingOperations": "718600000" }, "balance": { "goodwill": "1183700000", "inventory": "207300000", "commonStock": "1685000000", "currentDebt": "None", "investments": "None", "totalAssets": "5892800000", "longTermDebt": "927700000", "shortTermDebt": "2900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-05-31", "intangibleAssets": "950800000", "reportedCurrency": "USD", "retainedEarnings": "806600000", "totalLiabilities": "3500200000", "otherCurrentAssets": "139700000", "totalCurrentAssets": "892600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5000200000", "currentAccountsPayable": "332600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2552600000", "shortLongTermDebtTotal": "930600000", "totalShareholderEquity": "2392600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "640400000", "totalCurrentLiabilities": "1474100000", "otherNonCurrentLiabilities": "941500000", "totalNonCurrentLiabilities": "2026100000", "cashAndShortTermInvestments": "457300000", "commonStockSharesOutstanding": "125400000", "intangibleAssetsExcludingGoodwill": "950800000", "cashAndCashEquivalentsAtCarryingValue": "457300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "718600000", "profitLoss": "None", "dividendPayout": "370800000", "fiscalDateEnding": "2019-05-31", "reportedCurrency": "USD", "changeInInventory": "-2100000", "operatingCashflow": "1259400000", "capitalExpenditures": "475800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486400000", "cashflowFromInvestment": "-462600000", "stockBasedCompensation": "59800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "370800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "310400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-207500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336700000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 8080100000, "cost_of_revenue": 6334700000, "gross_profit": 1745400000, "ebit": 767600000, "ebitda": 1080700000, "pretax_income": 605700000, "tax_provision": 1900000, "net_income": 596000000, "net_income_to_common": 596000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146900000, "total_current_assets": 553600000, "total_assets": 5469600000, "short_term_debt": 234100000, "long_term_debt": 926500000, "total_debt": 1160600000, "total_liabilities": 3274800000, "total_equity": 2194800000, "shares_outstanding": 126000000, "goodwill_and_intangibles": 2134500000 }, "cash_flow": { "operating_cash_flow": 1001300000, "capital_expenditure": 414000000, "free_cash_flow": 1415300000, "dividends_paid": 313500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251864, "ticker_id": 1095, "period_end_date": "2018-05-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "767600000", "ebitda": "1080700000", "netIncome": "596000000", "grossProfit": "1745400000", "depreciation": "None", "totalRevenue": "8080100000", "costOfRevenue": "6334700000", "interestIncome": "800000", "incomeBeforeTax": "605700000", "interestExpense": "161900000", "operatingIncome": "766800000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-161100000", "nonInterestIncome": "None", "operatingExpenses": "978600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6334700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313100000", "sellingGeneralAndAdministrative": "409800000", "netIncomeFromContinuingOperations": "603800000" }, "balance": { "goodwill": "1183700000", "inventory": "205300000", "commonStock": "1631900000", "currentDebt": "None", "investments": "None", "totalAssets": "5469600000", "longTermDebt": "926500000", "shortTermDebt": "234100000", "treasuryStock": "-7800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "950800000", "reportedCurrency": "USD", "retainedEarnings": "657600000", "totalLiabilities": "3274800000", "otherCurrentAssets": "89900000", "totalCurrentAssets": "553600000", "currentLongTermDebt": "926500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "83700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4916000000", "currentAccountsPayable": "277000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2429800000", "shortLongTermDebtTotal": "1160600000", "totalShareholderEquity": "2194800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "457600000", "totalCurrentLiabilities": "1384500000", "otherNonCurrentLiabilities": "531800000", "totalNonCurrentLiabilities": "1890300000", "cashAndShortTermInvestments": "146900000", "commonStockSharesOutstanding": "126000000", "intangibleAssetsExcludingGoodwill": "950800000", "cashAndCashEquivalentsAtCarryingValue": "146900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "603800000", "profitLoss": "None", "dividendPayout": "313500000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-26600000", "operatingCashflow": "1001300000", "capitalExpenditures": "414000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-636600000", "cashflowFromInvestment": "-450900000", "stockBasedCompensation": "42800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8080100000, "cost_of_revenue": 6334700000, "gross_profit": 1745400000, "research_and_development": 0, "selling_general_admin": 409800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 767600000, "depreciation_amortisation": 313100000, "ebitda": 1080700000, "interest_expense": 161900000, "interest_income": null, "other_non_operating": null, "pretax_income": 605700000, "tax_provision": 1900000, "effective_tax_rate": null, "net_income": 596000000, "net_income_continuing_ops": 603800000, "net_income_to_common": 596000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146900000, "short_term_investments": 0, "net_receivables": 83700000, "inventory": 205300000, "other_current_assets": null, "total_current_assets": 553600000, "net_ppe": null, "goodwill": 1183700000, "intangible_assets": 950800000, "goodwill_and_intangibles": 2134500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4916000000, "total_assets": 5469600000, "short_term_debt": 234100000, "accounts_payable": 277000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1384500000, "long_term_debt": 926500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1890300000, "total_liabilities": 3274800000, "total_debt": 1160600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 657600000, "total_equity": 2194800000, "shares_outstanding": 126000000, "operating_cash_flow": 1001300000, "stock_based_compensation": 42800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 414000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450900000, "dividends_paid": 313500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -636600000, "free_cash_flow": 1415300000, "net_change_in_cash": -86200000 }, "raw_data": { "income": { "ebit": "767600000", "ebitda": "1080700000", "netIncome": "596000000", "grossProfit": "1745400000", "depreciation": "None", "totalRevenue": "8080100000", "costOfRevenue": "6334700000", "interestIncome": "800000", "incomeBeforeTax": "605700000", "interestExpense": "161900000", "operatingIncome": "766800000", "fiscalDateEnding": "2018-05-31", "incomeTaxExpense": "1900000", "reportedCurrency": "USD", "netInterestIncome": "-161100000", "nonInterestIncome": "None", "operatingExpenses": "978600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6334700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313100000", "sellingGeneralAndAdministrative": "409800000", "netIncomeFromContinuingOperations": "603800000" }, "balance": { "goodwill": "1183700000", "inventory": "205300000", "commonStock": "1631900000", "currentDebt": "None", "investments": "None", "totalAssets": "5469600000", "longTermDebt": "926500000", "shortTermDebt": "234100000", "treasuryStock": "-7800000", "deferredRevenue": "None", "fiscalDateEnding": "2018-05-31", "intangibleAssets": "950800000", "reportedCurrency": "USD", "retainedEarnings": "657600000", "totalLiabilities": "3274800000", "otherCurrentAssets": "89900000", "totalCurrentAssets": "553600000", "currentLongTermDebt": "926500000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "83700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4916000000", "currentAccountsPayable": "277000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2429800000", "shortLongTermDebtTotal": "1160600000", "totalShareholderEquity": "2194800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "457600000", "totalCurrentLiabilities": "1384500000", "otherNonCurrentLiabilities": "531800000", "totalNonCurrentLiabilities": "1890300000", "cashAndShortTermInvestments": "146900000", "commonStockSharesOutstanding": "126000000", "intangibleAssetsExcludingGoodwill": "950800000", "cashAndCashEquivalentsAtCarryingValue": "146900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "603800000", "profitLoss": "None", "dividendPayout": "313500000", "fiscalDateEnding": "2018-05-31", "reportedCurrency": "USD", "changeInInventory": "-26600000", "operatingCashflow": "1001300000", "capitalExpenditures": "414000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-636600000", "cashflowFromInvestment": "-450900000", "stockBasedCompensation": "42800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-86200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313100000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 3345300000, "cost_of_revenue": 2744100000, "gross_profit": 601200000, "ebit": 440300000, "ebitda": 582100000, "pretax_income": 356800000, "tax_provision": 46200000, "net_income": 306800000, "net_income_to_common": 306800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248500000, "total_current_assets": 1018500000, "total_assets": 12888800000, "short_term_debt": 290000000, "long_term_debt": 2141000000, "total_debt": 2431000000, "total_liabilities": 10784800000, "total_equity": 2104000000, "shares_outstanding": 116700000, "goodwill_and_intangibles": 3004600000 }, "cash_flow": { "operating_cash_flow": 615700000, "capital_expenditure": 5500000, "free_cash_flow": 621200000, "dividends_paid": 172500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251825, "ticker_id": 1095, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440300000", "ebitda": "582100000", "netIncome": "306800000", "grossProfit": "601200000", "depreciation": "None", "totalRevenue": "3345300000", "costOfRevenue": "2744100000", "interestIncome": "49600000", "incomeBeforeTax": "356800000", "interestExpense": "49600000", "operatingIncome": "440300000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "46200000", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "160900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2744100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141800000", "sellingGeneralAndAdministrative": "121500000", "netIncomeFromContinuingOperations": "310600000" }, "balance": { "goodwill": "1658200000", "inventory": "345300000", "commonStock": "2297000000", "currentDebt": "None", "investments": "None", "totalAssets": "12888800000", "longTermDebt": "2141000000", "shortTermDebt": "290000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-217400000", "totalLiabilities": "10784800000", "otherCurrentAssets": "317000000", "totalCurrentAssets": "1018500000", "currentLongTermDebt": "290000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11870300000", "currentAccountsPayable": "451400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8462500000", "shortLongTermDebtTotal": "6185300000", "totalShareholderEquity": "2104000000", "capitalLeaseObligations": "3754300000", "otherCurrentLiabilities": "1032700000", "totalCurrentLiabilities": "2608300000", "otherNonCurrentLiabilities": "1927000000", "totalNonCurrentLiabilities": "8176499999", "cashAndShortTermInvestments": "248500000", "commonStockSharesOutstanding": "116700000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "248500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "306700000", "profitLoss": "None", "dividendPayout": "172500000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "42900000", "operatingCashflow": "615700000", "capitalExpenditures": "5500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-446600000", "cashflowFromInvestment": "-158900000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3345300000, "cost_of_revenue": 2744100000, "gross_profit": 601200000, "research_and_development": null, "selling_general_admin": 121500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440300000, "depreciation_amortisation": 141800000, "ebitda": 582100000, "interest_expense": 49600000, "interest_income": null, "other_non_operating": null, "pretax_income": 356800000, "tax_provision": 46200000, "effective_tax_rate": null, "net_income": 306800000, "net_income_continuing_ops": 310600000, "net_income_to_common": 306800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248500000, "short_term_investments": null, "net_receivables": 107700000, "inventory": 345300000, "other_current_assets": null, "total_current_assets": 1018500000, "net_ppe": null, "goodwill": 1658200000, "intangible_assets": 1346400000, "goodwill_and_intangibles": 3004600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11870300000, "total_assets": 12888800000, "short_term_debt": 290000000, "accounts_payable": 451400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2608300000, "long_term_debt": 2141000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8176499999, "total_liabilities": 10784800000, "total_debt": 2431000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217400000, "total_equity": 2104000000, "shares_outstanding": 116700000, "operating_cash_flow": 615700000, "stock_based_compensation": 17600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158900000, "dividends_paid": 172500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -446600000, "free_cash_flow": 621200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "440300000", "ebitda": "582100000", "netIncome": "306800000", "grossProfit": "601200000", "depreciation": "None", "totalRevenue": "3345300000", "costOfRevenue": "2744100000", "interestIncome": "49600000", "incomeBeforeTax": "356800000", "interestExpense": "49600000", "operatingIncome": "440300000", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "46200000", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "160900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2744100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141800000", "sellingGeneralAndAdministrative": "121500000", "netIncomeFromContinuingOperations": "310600000" }, "balance": { "goodwill": "1658200000", "inventory": "345300000", "commonStock": "2297000000", "currentDebt": "None", "investments": "None", "totalAssets": "12888800000", "longTermDebt": "2141000000", "shortTermDebt": "290000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-217400000", "totalLiabilities": "10784800000", "otherCurrentAssets": "317000000", "totalCurrentAssets": "1018500000", "currentLongTermDebt": "290000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11870300000", "currentAccountsPayable": "451400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8462500000", "shortLongTermDebtTotal": "6185300000", "totalShareholderEquity": "2104000000", "capitalLeaseObligations": "3754300000", "otherCurrentLiabilities": "1032700000", "totalCurrentLiabilities": "2608300000", "otherNonCurrentLiabilities": "1927000000", "totalNonCurrentLiabilities": "8176499999", "cashAndShortTermInvestments": "248500000", "commonStockSharesOutstanding": "116700000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "248500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "306700000", "profitLoss": "None", "dividendPayout": "172500000", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "USD", "changeInInventory": "42900000", "operatingCashflow": "615700000", "capitalExpenditures": "5500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-446600000", "cashflowFromInvestment": "-158900000", "stockBasedCompensation": "17600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141800000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 3102100000, "cost_of_revenue": 963700000, "gross_profit": 2138400000, "ebit": 315200000, "ebitda": 453100000, "pretax_income": 272400000, "tax_provision": 35000000, "net_income": 237200000, "net_income_to_common": 237200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224100000, "total_current_assets": 1043400000, "total_assets": 12940200000, "short_term_debt": 438000000, "long_term_debt": 2139100000, "total_debt": 2577100000, "total_liabilities": 10859800000, "total_equity": 2080400000, "shares_outstanding": 116700000, "goodwill_and_intangibles": 3004600000 }, "cash_flow": { "operating_cash_flow": 320700000, "capital_expenditure": 174100000, "free_cash_flow": 494800000, "dividends_paid": 173900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251826, "ticker_id": 1095, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315200000", "ebitda": "453100000", "netIncome": "237200000", "grossProfit": "2138400000", "depreciation": "None", "totalRevenue": "3102100000", "costOfRevenue": "963700000", "interestIncome": "48000000", "incomeBeforeTax": "272400000", "interestExpense": "48000000", "operatingIncome": "320400000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "1818000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "963700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "117800000", "netIncomeFromContinuingOperations": "237400000" }, "balance": { "goodwill": "1658200000", "inventory": "354500000", "commonStock": "2298400000", "currentDebt": "None", "investments": "None", "totalAssets": "12940200000", "longTermDebt": "2139100000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-235700000", "totalLiabilities": "10859800000", "otherCurrentAssets": "338700000", "totalCurrentAssets": "1043400000", "currentLongTermDebt": "438000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11896800000", "currentAccountsPayable": "460800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8504300000", "shortLongTermDebtTotal": "6406800000", "totalShareholderEquity": "2080400000", "capitalLeaseObligations": "3829700000", "otherCurrentLiabilities": "998700000", "totalCurrentLiabilities": "2650500000", "otherNonCurrentLiabilities": "1888100000", "totalNonCurrentLiabilities": "8209300000", "cashAndShortTermInvestments": "224100000", "commonStockSharesOutstanding": "116700000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "224100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237200000", "profitLoss": "None", "dividendPayout": "173900000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-44900000", "operatingCashflow": "320700000", "capitalExpenditures": "174100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102700000", "cashflowFromInvestment": "-204600000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3102100000, "cost_of_revenue": 963700000, "gross_profit": 2138400000, "research_and_development": null, "selling_general_admin": 117800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315200000, "depreciation_amortisation": 137900000, "ebitda": 453100000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 272400000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 237200000, "net_income_continuing_ops": 237400000, "net_income_to_common": 237200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224100000, "short_term_investments": null, "net_receivables": 126100000, "inventory": 354500000, "other_current_assets": null, "total_current_assets": 1043400000, "net_ppe": null, "goodwill": 1658200000, "intangible_assets": 1346400000, "goodwill_and_intangibles": 3004600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11896800000, "total_assets": 12940200000, "short_term_debt": 438000000, "accounts_payable": 460800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2650500000, "long_term_debt": 2139100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8209300000, "total_liabilities": 10859800000, "total_debt": 2577100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235700000, "total_equity": 2080400000, "shares_outstanding": 116700000, "operating_cash_flow": 320700000, "stock_based_compensation": 23900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204600000, "dividends_paid": 173900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102700000, "free_cash_flow": 494800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315200000", "ebitda": "453100000", "netIncome": "237200000", "grossProfit": "2138400000", "depreciation": "None", "totalRevenue": "3102100000", "costOfRevenue": "963700000", "interestIncome": "48000000", "incomeBeforeTax": "272400000", "interestExpense": "48000000", "operatingIncome": "320400000", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "1818000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "963700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "117800000", "netIncomeFromContinuingOperations": "237400000" }, "balance": { "goodwill": "1658200000", "inventory": "354500000", "commonStock": "2298400000", "currentDebt": "None", "investments": "None", "totalAssets": "12940200000", "longTermDebt": "2139100000", "shortTermDebt": "438000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-235700000", "totalLiabilities": "10859800000", "otherCurrentAssets": "338700000", "totalCurrentAssets": "1043400000", "currentLongTermDebt": "438000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11896800000", "currentAccountsPayable": "460800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8504300000", "shortLongTermDebtTotal": "6406800000", "totalShareholderEquity": "2080400000", "capitalLeaseObligations": "3829700000", "otherCurrentLiabilities": "998700000", "totalCurrentLiabilities": "2650500000", "otherNonCurrentLiabilities": "1888100000", "totalNonCurrentLiabilities": "8209300000", "cashAndShortTermInvestments": "224100000", "commonStockSharesOutstanding": "116700000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "224100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237200000", "profitLoss": "None", "dividendPayout": "173900000", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "USD", "changeInInventory": "-44900000", "operatingCashflow": "320700000", "capitalExpenditures": "174100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102700000", "cashflowFromInvestment": "-204600000", "stockBasedCompensation": "23900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137900000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 3044700000, "cost_of_revenue": 929100000, "gross_profit": 2115600000, "ebit": 293800000, "ebitda": 428900000, "pretax_income": 293800000, "tax_provision": 35900000, "net_income": 257800000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211000000, "total_current_assets": 932800000, "total_assets": 12759600000, "short_term_debt": 366000000, "long_term_debt": 2135100000, "total_debt": 2501100000, "total_liabilities": 10534000000, "total_equity": 2225600000, "shares_outstanding": 117600000, "goodwill_and_intangibles": 3004600000 }, "cash_flow": { "operating_cash_flow": 342500000, "capital_expenditure": 179600000, "free_cash_flow": 522100000, "dividends_paid": 175100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251827, "ticker_id": 1095, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293800000", "ebitda": "428900000", "netIncome": "257800000", "grossProfit": "2115600000", "depreciation": "None", "totalRevenue": "3044700000", "costOfRevenue": "929100000", "interestIncome": "45400000", "incomeBeforeTax": "293800000", "interestExpense": "46200000", "operatingIncome": "339200000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "35900000", "reportedCurrency": "USD", "netInterestIncome": "-45400000", "nonInterestIncome": "None", "operatingExpenses": "1776400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "929100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135100000", "sellingGeneralAndAdministrative": "136100000", "netIncomeFromContinuingOperations": "257900000" }, "balance": { "goodwill": "1658200000", "inventory": "309600000", "commonStock": "2300200000", "currentDebt": "None", "investments": "None", "totalAssets": "12759600000", "longTermDebt": "2135100000", "shortTermDebt": "366000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-100600000", "totalLiabilities": "10534000000", "otherCurrentAssets": "318100000", "totalCurrentAssets": "932800000", "currentLongTermDebt": "142000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11826800000", "currentAccountsPayable": "468700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8434600000", "shortLongTermDebtTotal": "8015800000", "totalShareholderEquity": "2225600000", "capitalLeaseObligations": "3878300000", "otherCurrentLiabilities": "793700000", "totalCurrentLiabilities": "2346800000", "otherNonCurrentLiabilities": "1840800000", "totalNonCurrentLiabilities": "8187200000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "117600000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257900000", "profitLoss": "None", "dividendPayout": "175100000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "342500000", "capitalExpenditures": "179600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212200000", "cashflowFromInvestment": "-159300000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3044700000, "cost_of_revenue": 929100000, "gross_profit": 2115600000, "research_and_development": null, "selling_general_admin": 136100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293800000, "depreciation_amortisation": 135100000, "ebitda": 428900000, "interest_expense": 46200000, "interest_income": null, "other_non_operating": null, "pretax_income": 293800000, "tax_provision": 35900000, "effective_tax_rate": null, "net_income": 257800000, "net_income_continuing_ops": 257900000, "net_income_to_common": 257800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211000000, "short_term_investments": null, "net_receivables": 94100000, "inventory": 309600000, "other_current_assets": null, "total_current_assets": 932800000, "net_ppe": null, "goodwill": 1658200000, "intangible_assets": 1346400000, "goodwill_and_intangibles": 3004600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11826800000, "total_assets": 12759600000, "short_term_debt": 366000000, "accounts_payable": 468700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2346800000, "long_term_debt": 2135100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8187200000, "total_liabilities": 10534000000, "total_debt": 2501100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -100600000, "total_equity": 2225600000, "shares_outstanding": 117600000, "operating_cash_flow": 342500000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159300000, "dividends_paid": 175100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212200000, "free_cash_flow": 522100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "293800000", "ebitda": "428900000", "netIncome": "257800000", "grossProfit": "2115600000", "depreciation": "None", "totalRevenue": "3044700000", "costOfRevenue": "929100000", "interestIncome": "45400000", "incomeBeforeTax": "293800000", "interestExpense": "46200000", "operatingIncome": "339200000", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "35900000", "reportedCurrency": "USD", "netInterestIncome": "-45400000", "nonInterestIncome": "None", "operatingExpenses": "1776400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "929100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135100000", "sellingGeneralAndAdministrative": "136100000", "netIncomeFromContinuingOperations": "257900000" }, "balance": { "goodwill": "1658200000", "inventory": "309600000", "commonStock": "2300200000", "currentDebt": "None", "investments": "None", "totalAssets": "12759600000", "longTermDebt": "2135100000", "shortTermDebt": "366000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-100600000", "totalLiabilities": "10534000000", "otherCurrentAssets": "318100000", "totalCurrentAssets": "932800000", "currentLongTermDebt": "142000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11826800000", "currentAccountsPayable": "468700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8434600000", "shortLongTermDebtTotal": "8015800000", "totalShareholderEquity": "2225600000", "capitalLeaseObligations": "3878300000", "otherCurrentLiabilities": "793700000", "totalCurrentLiabilities": "2346800000", "otherNonCurrentLiabilities": "1840800000", "totalNonCurrentLiabilities": "8187200000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "117600000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "257900000", "profitLoss": "None", "dividendPayout": "175100000", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "342500000", "capitalExpenditures": "179600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212200000", "cashflowFromInvestment": "-159300000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135100000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 3271700000, "cost_of_revenue": 2506900000, "gross_profit": 764800000, "ebit": 385100000, "ebitda": 520100000, "pretax_income": 336500000, "tax_provision": 32500000, "net_income": 303800000, "net_income_to_common": 303800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240000000, "total_current_assets": 937700000, "total_assets": 12587000000, "short_term_debt": 243900000, "long_term_debt": 2128900000, "total_debt": 2372800000, "total_liabilities": 10275700000, "total_equity": 2311300000, "shares_outstanding": 117900000, "goodwill_and_intangibles": 3103100000 }, "cash_flow": { "operating_cash_flow": 456400000, "capital_expenditure": 172000000, "free_cash_flow": 628400000, "dividends_paid": 163900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251828, "ticker_id": 1095, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385100000", "ebitda": "520100000", "netIncome": "303800000", "grossProfit": "764800000", "depreciation": "None", "totalRevenue": "3271700000", "costOfRevenue": "2506900000", "interestIncome": "46300000", "incomeBeforeTax": "336500000", "interestExpense": "45600000", "operatingIncome": "382800000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "32500000", "reportedCurrency": "USD", "netInterestIncome": "-46300000", "nonInterestIncome": "None", "operatingExpenses": "382000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "133100000", "netIncomeFromContinuingOperations": "304000000" }, "balance": { "goodwill": "1659400000", "inventory": "311600000", "commonStock": "2295600000", "currentDebt": "None", "investments": "None", "totalAssets": "12587000000", "longTermDebt": "2128900000", "shortTermDebt": "243900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1443700000", "reportedCurrency": "USD", "retainedEarnings": "-16100000", "totalLiabilities": "10275700000", "otherCurrentAssets": "292300000", "totalCurrentAssets": "937700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11649300000", "currentAccountsPayable": "439600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8271900000", "shortLongTermDebtTotal": "7773500000", "totalShareholderEquity": "2311300000", "capitalLeaseObligations": "4060800000", "otherCurrentLiabilities": "829000000", "totalCurrentLiabilities": "2247500000", "otherNonCurrentLiabilities": "1803600000", "totalNonCurrentLiabilities": "8028200000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "117900000", "intangibleAssetsExcludingGoodwill": "1443700000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "303800000", "profitLoss": "None", "dividendPayout": "163900000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "11600000", "operatingCashflow": "456400000", "capitalExpenditures": "172000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261900000", "cashflowFromInvestment": "-178700000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3271700000, "cost_of_revenue": 2506900000, "gross_profit": 764800000, "research_and_development": null, "selling_general_admin": 133100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385100000, "depreciation_amortisation": 135000000, "ebitda": 520100000, "interest_expense": 45600000, "interest_income": null, "other_non_operating": null, "pretax_income": 336500000, "tax_provision": 32500000, "effective_tax_rate": null, "net_income": 303800000, "net_income_continuing_ops": 304000000, "net_income_to_common": 303800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240000000, "short_term_investments": null, "net_receivables": 93800000, "inventory": 311600000, "other_current_assets": null, "total_current_assets": 937700000, "net_ppe": null, "goodwill": 1659400000, "intangible_assets": 1443700000, "goodwill_and_intangibles": 3103100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11649300000, "total_assets": 12587000000, "short_term_debt": 243900000, "accounts_payable": 439600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2247500000, "long_term_debt": 2128900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8028200000, "total_liabilities": 10275700000, "total_debt": 2372800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16100000, "total_equity": 2311300000, "shares_outstanding": 117900000, "operating_cash_flow": 456400000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178700000, "dividends_paid": 163900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261900000, "free_cash_flow": 628400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385100000", "ebitda": "520100000", "netIncome": "303800000", "grossProfit": "764800000", "depreciation": "None", "totalRevenue": "3271700000", "costOfRevenue": "2506900000", "interestIncome": "46300000", "incomeBeforeTax": "336500000", "interestExpense": "45600000", "operatingIncome": "382800000", "fiscalDateEnding": "2025-05-31", "incomeTaxExpense": "32500000", "reportedCurrency": "USD", "netInterestIncome": "-46300000", "nonInterestIncome": "None", "operatingExpenses": "382000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "133100000", "netIncomeFromContinuingOperations": "304000000" }, "balance": { "goodwill": "1659400000", "inventory": "311600000", "commonStock": "2295600000", "currentDebt": "None", "investments": "None", "totalAssets": "12587000000", "longTermDebt": "2128900000", "shortTermDebt": "243900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "1443700000", "reportedCurrency": "USD", "retainedEarnings": "-16100000", "totalLiabilities": "10275700000", "otherCurrentAssets": "292300000", "totalCurrentAssets": "937700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11649300000", "currentAccountsPayable": "439600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8271900000", "shortLongTermDebtTotal": "7773500000", "totalShareholderEquity": "2311300000", "capitalLeaseObligations": "4060800000", "otherCurrentLiabilities": "829000000", "totalCurrentLiabilities": "2247500000", "otherNonCurrentLiabilities": "1803600000", "totalNonCurrentLiabilities": "8028200000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "117900000", "intangibleAssetsExcludingGoodwill": "1443700000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "303800000", "profitLoss": "None", "dividendPayout": "163900000", "fiscalDateEnding": "2025-05-31", "reportedCurrency": "USD", "changeInInventory": "11600000", "operatingCashflow": "456400000", "capitalExpenditures": "172000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261900000", "cashflowFromInvestment": "-178700000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 3158000000, "cost_of_revenue": 2455700000, "gross_profit": 702300000, "ebit": 418300000, "ebitda": 550200000, "pretax_income": 372700000, "tax_provision": 49000000, "net_income": 323400000, "net_income_to_common": 323400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224200000, "total_current_assets": 880600000, "total_assets": 12560900000, "short_term_debt": 58200000, "long_term_debt": 2123000000, "total_debt": 2181200000, "total_liabilities": 10357900000, "total_equity": 2203000000, "shares_outstanding": 118000000, "goodwill_and_intangibles": 2999700000 }, "cash_flow": { "operating_cash_flow": 580300000, "capital_expenditure": 163200000, "free_cash_flow": 743500000, "dividends_paid": 164100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251830, "ticker_id": 1095, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "418300000", "ebitda": "550200000", "netIncome": "323400000", "grossProfit": "702300000", "depreciation": "None", "totalRevenue": "3158000000", "costOfRevenue": "2455700000", "interestIncome": "45500000", "incomeBeforeTax": "372700000", "interestExpense": "46400000", "operatingIncome": "418200000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "49000000", "reportedCurrency": "USD", "netInterestIncome": "-45500000", "nonInterestIncome": "None", "operatingExpenses": "284100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2455700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131900000", "sellingGeneralAndAdministrative": "116700000", "netIncomeFromContinuingOperations": "323700000" }, "balance": { "goodwill": "1653300000", "inventory": "324600000", "commonStock": "2278300000", "currentDebt": "None", "investments": "None", "totalAssets": "12560900000", "longTermDebt": "2123000000", "shortTermDebt": "58200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-108400000", "totalLiabilities": "10357900000", "otherCurrentAssets": "266200000", "totalCurrentAssets": "880600000", "currentLongTermDebt": "58200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11680300000", "currentAccountsPayable": "417200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8310500000", "shortLongTermDebtTotal": "6079200000", "totalShareholderEquity": "2203000000", "capitalLeaseObligations": "3898000000", "otherCurrentLiabilities": "1092000000", "totalCurrentLiabilities": "2283100000", "otherNonCurrentLiabilities": "1753000000", "totalNonCurrentLiabilities": "8074800000", "cashAndShortTermInvestments": "224200000", "commonStockSharesOutstanding": "118000000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "224200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323700000", "profitLoss": "None", "dividendPayout": "164100000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-6500000", "operatingCashflow": "580300000", "capitalExpenditures": "163200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422800000", "cashflowFromInvestment": "-160300000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3158000000, "cost_of_revenue": 2455700000, "gross_profit": 702300000, "research_and_development": null, "selling_general_admin": 116700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 418300000, "depreciation_amortisation": 131900000, "ebitda": 550200000, "interest_expense": 46400000, "interest_income": null, "other_non_operating": null, "pretax_income": 372700000, "tax_provision": 49000000, "effective_tax_rate": null, "net_income": 323400000, "net_income_continuing_ops": 323700000, "net_income_to_common": 323400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224200000, "short_term_investments": null, "net_receivables": 65600000, "inventory": 324600000, "other_current_assets": null, "total_current_assets": 880600000, "net_ppe": null, "goodwill": 1653300000, "intangible_assets": 1346400000, "goodwill_and_intangibles": 2999700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11680300000, "total_assets": 12560900000, "short_term_debt": 58200000, "accounts_payable": 417200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2283100000, "long_term_debt": 2123000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8074800000, "total_liabilities": 10357900000, "total_debt": 2181200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108400000, "total_equity": 2203000000, "shares_outstanding": 118000000, "operating_cash_flow": 580300000, "stock_based_compensation": 15600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160300000, "dividends_paid": 164100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -422800000, "free_cash_flow": 743500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "418300000", "ebitda": "550200000", "netIncome": "323400000", "grossProfit": "702300000", "depreciation": "None", "totalRevenue": "3158000000", "costOfRevenue": "2455700000", "interestIncome": "45500000", "incomeBeforeTax": "372700000", "interestExpense": "46400000", "operatingIncome": "418200000", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "49000000", "reportedCurrency": "USD", "netInterestIncome": "-45500000", "nonInterestIncome": "None", "operatingExpenses": "284100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2455700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131900000", "sellingGeneralAndAdministrative": "116700000", "netIncomeFromContinuingOperations": "323700000" }, "balance": { "goodwill": "1653300000", "inventory": "324600000", "commonStock": "2278300000", "currentDebt": "None", "investments": "None", "totalAssets": "12560900000", "longTermDebt": "2123000000", "shortTermDebt": "58200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-108400000", "totalLiabilities": "10357900000", "otherCurrentAssets": "266200000", "totalCurrentAssets": "880600000", "currentLongTermDebt": "58200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11680300000", "currentAccountsPayable": "417200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8310500000", "shortLongTermDebtTotal": "6079200000", "totalShareholderEquity": "2203000000", "capitalLeaseObligations": "3898000000", "otherCurrentLiabilities": "1092000000", "totalCurrentLiabilities": "2283100000", "otherNonCurrentLiabilities": "1753000000", "totalNonCurrentLiabilities": "8074800000", "cashAndShortTermInvestments": "224200000", "commonStockSharesOutstanding": "118000000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "224200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "323700000", "profitLoss": "None", "dividendPayout": "164100000", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "USD", "changeInInventory": "-6500000", "operatingCashflow": "580300000", "capitalExpenditures": "163200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422800000", "cashflowFromInvestment": "-160300000", "stockBasedCompensation": "15600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131900000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2890000000, "cost_of_revenue": 2277300000, "gross_profit": 612700000, "ebit": 297600000, "ebitda": 425300000, "pretax_income": 245900000, "tax_provision": 30200000, "net_income": 215100000, "net_income_to_common": 215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217300000, "total_current_assets": 879600000, "total_assets": 12519200000, "short_term_debt": 275200000, "long_term_debt": 2121700000, "total_debt": 2396900000, "total_liabilities": 10448300000, "total_equity": 2070900000, "shares_outstanding": 118300000, "goodwill_and_intangibles": 3000300000 }, "cash_flow": { "operating_cash_flow": 388600000, "capital_expenditure": 175800000, "free_cash_flow": 564400000, "dividends_paid": 164500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251831, "ticker_id": 1095, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "297600000", "ebitda": "425300000", "netIncome": "215100000", "grossProfit": "612700000", "depreciation": "None", "totalRevenue": "2890000000", "costOfRevenue": "2277300000", "interestIncome": "46200000", "incomeBeforeTax": "245900000", "interestExpense": "47000000", "operatingIncome": "292100000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-46200000", "nonInterestIncome": "None", "operatingExpenses": "320600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2277300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127700000", "sellingGeneralAndAdministrative": "144100000", "netIncomeFromContinuingOperations": "215700000" }, "balance": { "goodwill": "1653900000", "inventory": "318000000", "commonStock": "2261000000", "currentDebt": "None", "investments": "None", "totalAssets": "12519200000", "longTermDebt": "2121700000", "shortTermDebt": "275200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-218900000", "totalLiabilities": "10448300000", "otherCurrentAssets": "266500000", "totalCurrentAssets": "879600000", "currentLongTermDebt": "275200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11639600000", "currentAccountsPayable": "408500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8269200000", "shortLongTermDebtTotal": "6336000000", "totalShareholderEquity": "2070900000", "capitalLeaseObligations": "3939100000", "otherCurrentLiabilities": "1082400000", "totalCurrentLiabilities": "2401000000", "otherNonCurrentLiabilities": "1694700000", "totalNonCurrentLiabilities": "8047300000", "cashAndShortTermInvestments": "217300000", "commonStockSharesOutstanding": "118300000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "217300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214700000", "profitLoss": "None", "dividendPayout": "164500000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "388600000", "capitalExpenditures": "175800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425600000", "cashflowFromInvestment": "-789600000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2890000000, "cost_of_revenue": 2277300000, "gross_profit": 612700000, "research_and_development": null, "selling_general_admin": 144100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 297600000, "depreciation_amortisation": 127700000, "ebitda": 425300000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": 245900000, "tax_provision": 30200000, "effective_tax_rate": null, "net_income": 215100000, "net_income_continuing_ops": 215700000, "net_income_to_common": 215100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217300000, "short_term_investments": null, "net_receivables": 77800000, "inventory": 318000000, "other_current_assets": null, "total_current_assets": 879600000, "net_ppe": null, "goodwill": 1653900000, "intangible_assets": 1346400000, "goodwill_and_intangibles": 3000300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11639600000, "total_assets": 12519200000, "short_term_debt": 275200000, "accounts_payable": 408500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2401000000, "long_term_debt": 2121700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8047300000, "total_liabilities": 10448300000, "total_debt": 2396900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -218900000, "total_equity": 2070900000, "shares_outstanding": 118300000, "operating_cash_flow": 388600000, "stock_based_compensation": 14200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -789600000, "dividends_paid": 164500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 425600000, "free_cash_flow": 564400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "297600000", "ebitda": "425300000", "netIncome": "215100000", "grossProfit": "612700000", "depreciation": "None", "totalRevenue": "2890000000", "costOfRevenue": "2277300000", "interestIncome": "46200000", "incomeBeforeTax": "245900000", "interestExpense": "47000000", "operatingIncome": "292100000", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "30200000", "reportedCurrency": "USD", "netInterestIncome": "-46200000", "nonInterestIncome": "None", "operatingExpenses": "320600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2277300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127700000", "sellingGeneralAndAdministrative": "144100000", "netIncomeFromContinuingOperations": "215700000" }, "balance": { "goodwill": "1653900000", "inventory": "318000000", "commonStock": "2261000000", "currentDebt": "None", "investments": "None", "totalAssets": "12519200000", "longTermDebt": "2121700000", "shortTermDebt": "275200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "1346400000", "reportedCurrency": "USD", "retainedEarnings": "-218900000", "totalLiabilities": "10448300000", "otherCurrentAssets": "266500000", "totalCurrentAssets": "879600000", "currentLongTermDebt": "275200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11639600000", "currentAccountsPayable": "408500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8269200000", "shortLongTermDebtTotal": "6336000000", "totalShareholderEquity": "2070900000", "capitalLeaseObligations": "3939100000", "otherCurrentLiabilities": "1082400000", "totalCurrentLiabilities": "2401000000", "otherNonCurrentLiabilities": "1694700000", "totalNonCurrentLiabilities": "8047300000", "cashAndShortTermInvestments": "217300000", "commonStockSharesOutstanding": "118300000", "intangibleAssetsExcludingGoodwill": "1346400000", "cashAndCashEquivalentsAtCarryingValue": "217300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214700000", "profitLoss": "None", "dividendPayout": "164500000", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "USD", "changeInInventory": "-17900000", "operatingCashflow": "388600000", "capitalExpenditures": "175800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "425600000", "cashflowFromInvestment": "-789600000", "stockBasedCompensation": "14200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127700000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2757000000, "cost_of_revenue": 2194200000, "gross_profit": 562800000, "ebit": 270200000, "ebitda": 391700000, "pretax_income": 232100000, "tax_provision": 24500000, "net_income": 207200000, "net_income_to_common": 207200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192500000, "total_current_assets": 819600000, "total_assets": 11355500000, "short_term_debt": 293900000, "long_term_debt": 1385600000, "total_debt": 1679500000, "total_liabilities": 9211800000, "total_equity": 2143700000, "shares_outstanding": 119200000, "goodwill_and_intangibles": 2539000000 }, "cash_flow": { "operating_cash_flow": 273200000, "capital_expenditure": 151500000, "free_cash_flow": 424700000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251832, "ticker_id": 1095, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270200000", "ebitda": "391700000", "netIncome": "207200000", "grossProfit": "562800000", "depreciation": "None", "totalRevenue": "2757000000", "costOfRevenue": "2194200000", "interestIncome": "None", "incomeBeforeTax": "232100000", "interestExpense": "38000000", "operatingIncome": "269200000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "24500000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "293600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2194200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121500000", "sellingGeneralAndAdministrative": "126400000", "netIncomeFromContinuingOperations": "207600000" }, "balance": { "goodwill": "1391000000", "inventory": "297700000", "commonStock": "2262300000", "currentDebt": "None", "investments": "None", "totalAssets": "11355500000", "longTermDebt": "1385600000", "shortTermDebt": "293900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-144500000", "totalLiabilities": "9211800000", "otherCurrentAssets": "265600000", "totalCurrentAssets": "819600000", "currentLongTermDebt": "293900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10535900000", "currentAccountsPayable": "401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5316300000", "totalShareholderEquity": "2143700000", "capitalLeaseObligations": "3636800000", "otherCurrentLiabilities": "991800000", "totalCurrentLiabilities": "2324700000", "otherNonCurrentLiabilities": "1628300000", "totalNonCurrentLiabilities": "6887100000", "cashAndShortTermInvestments": "192500000", "commonStockSharesOutstanding": "119200000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "192500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207600000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "273200000", "capitalExpenditures": "151500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126700000", "cashflowFromInvestment": "-149700000", "stockBasedCompensation": "34700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2757000000, "cost_of_revenue": 2194200000, "gross_profit": 562800000, "research_and_development": null, "selling_general_admin": 126400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270200000, "depreciation_amortisation": 121500000, "ebitda": 391700000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 232100000, "tax_provision": 24500000, "effective_tax_rate": null, "net_income": 207200000, "net_income_continuing_ops": 207600000, "net_income_to_common": 207200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192500000, "short_term_investments": null, "net_receivables": 63800000, "inventory": 297700000, "other_current_assets": null, "total_current_assets": 819600000, "net_ppe": null, "goodwill": 1391000000, "intangible_assets": 1148000000, "goodwill_and_intangibles": 2539000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10535900000, "total_assets": 11355500000, "short_term_debt": 293900000, "accounts_payable": 401000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2324700000, "long_term_debt": 1385600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6887100000, "total_liabilities": 9211800000, "total_debt": 1679500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144500000, "total_equity": 2143700000, "shares_outstanding": 119200000, "operating_cash_flow": 273200000, "stock_based_compensation": 34700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149700000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126700000, "free_cash_flow": 424700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270200000", "ebitda": "391700000", "netIncome": "207200000", "grossProfit": "562800000", "depreciation": "None", "totalRevenue": "2757000000", "costOfRevenue": "2194200000", "interestIncome": "None", "incomeBeforeTax": "232100000", "interestExpense": "38000000", "operatingIncome": "269200000", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "24500000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "293600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2194200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121500000", "sellingGeneralAndAdministrative": "126400000", "netIncomeFromContinuingOperations": "207600000" }, "balance": { "goodwill": "1391000000", "inventory": "297700000", "commonStock": "2262300000", "currentDebt": "None", "investments": "None", "totalAssets": "11355500000", "longTermDebt": "1385600000", "shortTermDebt": "293900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-144500000", "totalLiabilities": "9211800000", "otherCurrentAssets": "265600000", "totalCurrentAssets": "819600000", "currentLongTermDebt": "293900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10535900000", "currentAccountsPayable": "401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5316300000", "totalShareholderEquity": "2143700000", "capitalLeaseObligations": "3636800000", "otherCurrentLiabilities": "991800000", "totalCurrentLiabilities": "2324700000", "otherNonCurrentLiabilities": "1628300000", "totalNonCurrentLiabilities": "6887100000", "cashAndShortTermInvestments": "192500000", "commonStockSharesOutstanding": "119200000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "192500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207600000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "273200000", "capitalExpenditures": "151500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126700000", "cashflowFromInvestment": "-149700000", "stockBasedCompensation": "34700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121500000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2957300000, "cost_of_revenue": 2300600000, "gross_profit": 656700000, "ebit": 388900000, "ebitda": 508600000, "pretax_income": 360000000, "tax_provision": 50000000, "net_income": 308100000, "net_income_to_common": 308100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194800000, "total_current_assets": 822800000, "total_assets": 11323000000, "short_term_debt": 352700000, "long_term_debt": 1422200000, "total_debt": 1774900000, "total_liabilities": 9080500000, "total_equity": 2242500000, "shares_outstanding": 120100000, "goodwill_and_intangibles": 2630900000 }, "cash_flow": { "operating_cash_flow": 426000000, "capital_expenditure": 148600000, "free_cash_flow": 574600000, "dividends_paid": 156300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251833, "ticker_id": 1095, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "388900000", "ebitda": "508600000", "netIncome": "308100000", "grossProfit": "656700000", "depreciation": "None", "totalRevenue": "2957300000", "costOfRevenue": "2300600000", "interestIncome": "None", "incomeBeforeTax": "360000000", "interestExpense": "30700000", "operatingIncome": "395400000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-35400000", "nonInterestIncome": "None", "operatingExpenses": "261300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2300600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119700000", "sellingGeneralAndAdministrative": "102900000", "netIncomeFromContinuingOperations": "310000000" }, "balance": { "goodwill": "1391000000", "inventory": "290500000", "commonStock": "2252400000", "currentDebt": "None", "investments": "None", "totalAssets": "11323000000", "longTermDebt": "1422200000", "shortTermDebt": "352700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1239900000", "reportedCurrency": "USD", "retainedEarnings": "-35500000", "totalLiabilities": "9080500000", "otherCurrentAssets": "258400000", "totalCurrentAssets": "822800000", "currentLongTermDebt": "86800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10500200000", "currentAccountsPayable": "399500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5427800000", "totalShareholderEquity": "2242500000", "capitalLeaseObligations": "3918800000", "otherCurrentLiabilities": "726800000", "totalCurrentLiabilities": "2192500000", "otherNonCurrentLiabilities": "1580900000", "totalNonCurrentLiabilities": "6888000000", "cashAndShortTermInvestments": "194800000", "commonStockSharesOutstanding": "120100000", "intangibleAssetsExcludingGoodwill": "1239900000", "cashAndCashEquivalentsAtCarryingValue": "194800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310000000", "profitLoss": "None", "dividendPayout": "156300000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "7400000", "operatingCashflow": "426000000", "capitalExpenditures": "148600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324900000", "cashflowFromInvestment": "-167700000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2957300000, "cost_of_revenue": 2300600000, "gross_profit": 656700000, "research_and_development": null, "selling_general_admin": 102900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 388900000, "depreciation_amortisation": 119700000, "ebitda": 508600000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": 360000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": 308100000, "net_income_continuing_ops": 310000000, "net_income_to_common": 308100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194800000, "short_term_investments": null, "net_receivables": 79100000, "inventory": 290500000, "other_current_assets": null, "total_current_assets": 822800000, "net_ppe": null, "goodwill": 1391000000, "intangible_assets": 1239900000, "goodwill_and_intangibles": 2630900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10500200000, "total_assets": 11323000000, "short_term_debt": 352700000, "accounts_payable": 399500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2192500000, "long_term_debt": 1422200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6888000000, "total_liabilities": 9080500000, "total_debt": 1774900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35500000, "total_equity": 2242500000, "shares_outstanding": 120100000, "operating_cash_flow": 426000000, "stock_based_compensation": 10700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167700000, "dividends_paid": 156300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -324900000, "free_cash_flow": 574600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "388900000", "ebitda": "508600000", "netIncome": "308100000", "grossProfit": "656700000", "depreciation": "None", "totalRevenue": "2957300000", "costOfRevenue": "2300600000", "interestIncome": "None", "incomeBeforeTax": "360000000", "interestExpense": "30700000", "operatingIncome": "395400000", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-35400000", "nonInterestIncome": "None", "operatingExpenses": "261300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2300600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119700000", "sellingGeneralAndAdministrative": "102900000", "netIncomeFromContinuingOperations": "310000000" }, "balance": { "goodwill": "1391000000", "inventory": "290500000", "commonStock": "2252400000", "currentDebt": "None", "investments": "None", "totalAssets": "11323000000", "longTermDebt": "1422200000", "shortTermDebt": "352700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "1239900000", "reportedCurrency": "USD", "retainedEarnings": "-35500000", "totalLiabilities": "9080500000", "otherCurrentAssets": "258400000", "totalCurrentAssets": "822800000", "currentLongTermDebt": "86800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10500200000", "currentAccountsPayable": "399500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5427800000", "totalShareholderEquity": "2242500000", "capitalLeaseObligations": "3918800000", "otherCurrentLiabilities": "726800000", "totalCurrentLiabilities": "2192500000", "otherNonCurrentLiabilities": "1580900000", "totalNonCurrentLiabilities": "6888000000", "cashAndShortTermInvestments": "194800000", "commonStockSharesOutstanding": "120100000", "intangibleAssetsExcludingGoodwill": "1239900000", "cashAndCashEquivalentsAtCarryingValue": "194800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310000000", "profitLoss": "None", "dividendPayout": "156300000", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "USD", "changeInInventory": "7400000", "operatingCashflow": "426000000", "capitalExpenditures": "148600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324900000", "cashflowFromInvestment": "-167700000", "stockBasedCompensation": "10700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119700000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2974800000, "cost_of_revenue": 2329200000, "gross_profit": 645600000, "ebit": 387800000, "ebitda": 505700000, "pretax_income": 350900000, "tax_provision": 37500000, "net_income": 312900000, "net_income_to_common": 312900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243900000, "total_current_assets": 876400000, "total_assets": 11358200000, "short_term_debt": 158700000, "long_term_debt": 1372800000, "total_debt": 1531500000, "total_liabilities": 9177300000, "total_equity": 2180900000, "shares_outstanding": 120400000, "goodwill_and_intangibles": 2545800000 }, "cash_flow": { "operating_cash_flow": 576500000, "capital_expenditure": 152800000, "free_cash_flow": 729300000, "dividends_paid": 156400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251835, "ticker_id": 1095, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387800000", "ebitda": "505700000", "netIncome": "312900000", "grossProfit": "645600000", "depreciation": "None", "totalRevenue": "2974800000", "costOfRevenue": "2329200000", "interestIncome": "None", "incomeBeforeTax": "350900000", "interestExpense": "37400000", "operatingIncome": "387400000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "37500000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "258200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2329200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117900000", "sellingGeneralAndAdministrative": "108200000", "netIncomeFromContinuingOperations": "313400000" }, "balance": { "goodwill": "1397800000", "inventory": "298200000", "commonStock": "2252800000", "currentDebt": "None", "investments": "None", "totalAssets": "11358200000", "longTermDebt": "1372800000", "shortTermDebt": "158700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-101600000", "totalLiabilities": "9177300000", "otherCurrentAssets": "262100000", "totalCurrentAssets": "876400000", "currentLongTermDebt": "158700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10481800000", "currentAccountsPayable": "406000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5305900000", "totalShareholderEquity": "2180900000", "capitalLeaseObligations": "3774400000", "otherCurrentLiabilities": "1073200000", "totalCurrentLiabilities": "2272400000", "otherNonCurrentLiabilities": "1516800000", "totalNonCurrentLiabilities": "6904900000", "cashAndShortTermInvestments": "243900000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "243900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313400000", "profitLoss": "None", "dividendPayout": "156400000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "12500000", "operatingCashflow": "576500000", "capitalExpenditures": "152800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375200000", "cashflowFromInvestment": "-153100000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2974800000, "cost_of_revenue": 2329200000, "gross_profit": 645600000, "research_and_development": null, "selling_general_admin": 108200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387800000, "depreciation_amortisation": 117900000, "ebitda": 505700000, "interest_expense": 37400000, "interest_income": null, "other_non_operating": null, "pretax_income": 350900000, "tax_provision": 37500000, "effective_tax_rate": null, "net_income": 312900000, "net_income_continuing_ops": 313400000, "net_income_to_common": 312900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243900000, "short_term_investments": null, "net_receivables": 72200000, "inventory": 298200000, "other_current_assets": null, "total_current_assets": 876400000, "net_ppe": null, "goodwill": 1397800000, "intangible_assets": 1148000000, "goodwill_and_intangibles": 2545800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10481800000, "total_assets": 11358200000, "short_term_debt": 158700000, "accounts_payable": 406000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2272400000, "long_term_debt": 1372800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6904900000, "total_liabilities": 9177300000, "total_debt": 1531500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -101600000, "total_equity": 2180900000, "shares_outstanding": 120400000, "operating_cash_flow": 576500000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153100000, "dividends_paid": 156400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -375200000, "free_cash_flow": 729300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387800000", "ebitda": "505700000", "netIncome": "312900000", "grossProfit": "645600000", "depreciation": "None", "totalRevenue": "2974800000", "costOfRevenue": "2329200000", "interestIncome": "None", "incomeBeforeTax": "350900000", "interestExpense": "37400000", "operatingIncome": "387400000", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "37500000", "reportedCurrency": "USD", "netInterestIncome": "-36500000", "nonInterestIncome": "None", "operatingExpenses": "258200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2329200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117900000", "sellingGeneralAndAdministrative": "108200000", "netIncomeFromContinuingOperations": "313400000" }, "balance": { "goodwill": "1397800000", "inventory": "298200000", "commonStock": "2252800000", "currentDebt": "None", "investments": "None", "totalAssets": "11358200000", "longTermDebt": "1372800000", "shortTermDebt": "158700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-101600000", "totalLiabilities": "9177300000", "otherCurrentAssets": "262100000", "totalCurrentAssets": "876400000", "currentLongTermDebt": "158700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10481800000", "currentAccountsPayable": "406000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5305900000", "totalShareholderEquity": "2180900000", "capitalLeaseObligations": "3774400000", "otherCurrentLiabilities": "1073200000", "totalCurrentLiabilities": "2272400000", "otherNonCurrentLiabilities": "1516800000", "totalNonCurrentLiabilities": "6904900000", "cashAndShortTermInvestments": "243900000", "commonStockSharesOutstanding": "120400000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "243900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313400000", "profitLoss": "None", "dividendPayout": "156400000", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "USD", "changeInInventory": "12500000", "operatingCashflow": "576500000", "capitalExpenditures": "152800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375200000", "cashflowFromInvestment": "-153100000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117900000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2727300000, "cost_of_revenue": 2177100000, "gross_profit": 550200000, "ebit": 286000000, "ebitda": 398500000, "pretax_income": 241400000, "tax_provision": 29100000, "net_income": 212100000, "net_income_to_common": 212100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195700000, "total_current_assets": 867700000, "total_assets": 11322100000, "short_term_debt": 350000000, "long_term_debt": 1368400000, "total_debt": 1718400000, "total_liabilities": 9282400000, "total_equity": 2039700000, "shares_outstanding": 120800000, "goodwill_and_intangibles": 2540900000 }, "cash_flow": { "operating_cash_flow": 340800000, "capital_expenditure": 168900000, "free_cash_flow": 509700000, "dividends_paid": 157200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251836, "ticker_id": 1095, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286000000", "ebitda": "398500000", "netIncome": "212100000", "grossProfit": "550200000", "depreciation": "None", "totalRevenue": "2727300000", "costOfRevenue": "2177100000", "interestIncome": "None", "incomeBeforeTax": "241400000", "interestExpense": "37500000", "operatingIncome": "278500000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "29100000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "271700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2177100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112500000", "sellingGeneralAndAdministrative": "114800000", "netIncomeFromContinuingOperations": "212300000" }, "balance": { "goodwill": "1392900000", "inventory": "310600000", "commonStock": "2240800000", "currentDebt": "None", "investments": "None", "totalAssets": "11322100000", "longTermDebt": "1368400000", "shortTermDebt": "350000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-228500000", "totalLiabilities": "9282400000", "otherCurrentAssets": "281100000", "totalCurrentAssets": "867700000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10454400000", "currentAccountsPayable": "423900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7583200000", "shortLongTermDebtTotal": "5533700000", "totalShareholderEquity": "2039700000", "capitalLeaseObligations": "3815300000", "otherCurrentLiabilities": "982300000", "totalCurrentLiabilities": "2381600000", "otherNonCurrentLiabilities": "1474800000", "totalNonCurrentLiabilities": "6900800000", "cashAndShortTermInvestments": "195700000", "commonStockSharesOutstanding": "120800000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "195700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212300000", "profitLoss": "None", "dividendPayout": "157200000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-23700000", "operatingCashflow": "340800000", "capitalExpenditures": "168900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192700000", "cashflowFromInvestment": "-168700000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-181000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2727300000, "cost_of_revenue": 2177100000, "gross_profit": 550200000, "research_and_development": null, "selling_general_admin": 114800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286000000, "depreciation_amortisation": 112500000, "ebitda": 398500000, "interest_expense": 37500000, "interest_income": null, "other_non_operating": null, "pretax_income": 241400000, "tax_provision": 29100000, "effective_tax_rate": null, "net_income": 212100000, "net_income_continuing_ops": 212300000, "net_income_to_common": 212100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195700000, "short_term_investments": null, "net_receivables": 80300000, "inventory": 310600000, "other_current_assets": null, "total_current_assets": 867700000, "net_ppe": null, "goodwill": 1392900000, "intangible_assets": 1148000000, "goodwill_and_intangibles": 2540900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10454400000, "total_assets": 11322100000, "short_term_debt": 350000000, "accounts_payable": 423900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2381600000, "long_term_debt": 1368400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6900800000, "total_liabilities": 9282400000, "total_debt": 1718400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -228500000, "total_equity": 2039700000, "shares_outstanding": 120800000, "operating_cash_flow": 340800000, "stock_based_compensation": 13500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168700000, "dividends_paid": 157200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192700000, "free_cash_flow": 509700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286000000", "ebitda": "398500000", "netIncome": "212100000", "grossProfit": "550200000", "depreciation": "None", "totalRevenue": "2727300000", "costOfRevenue": "2177100000", "interestIncome": "None", "incomeBeforeTax": "241400000", "interestExpense": "37500000", "operatingIncome": "278500000", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "29100000", "reportedCurrency": "USD", "netInterestIncome": "-37100000", "nonInterestIncome": "None", "operatingExpenses": "271700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2177100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112500000", "sellingGeneralAndAdministrative": "114800000", "netIncomeFromContinuingOperations": "212300000" }, "balance": { "goodwill": "1392900000", "inventory": "310600000", "commonStock": "2240800000", "currentDebt": "None", "investments": "None", "totalAssets": "11322100000", "longTermDebt": "1368400000", "shortTermDebt": "350000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-228500000", "totalLiabilities": "9282400000", "otherCurrentAssets": "281100000", "totalCurrentAssets": "867700000", "currentLongTermDebt": "350000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10454400000", "currentAccountsPayable": "423900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7583200000", "shortLongTermDebtTotal": "5533700000", "totalShareholderEquity": "2039700000", "capitalLeaseObligations": "3815300000", "otherCurrentLiabilities": "982300000", "totalCurrentLiabilities": "2381600000", "otherNonCurrentLiabilities": "1474800000", "totalNonCurrentLiabilities": "6900800000", "cashAndShortTermInvestments": "195700000", "commonStockSharesOutstanding": "120800000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "195700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212300000", "profitLoss": "None", "dividendPayout": "157200000", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "USD", "changeInInventory": "-23700000", "operatingCashflow": "340800000", "capitalExpenditures": "168900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192700000", "cashflowFromInvestment": "-168700000", "stockBasedCompensation": "13500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-181000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112500000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2730600000, "cost_of_revenue": 2172900000, "gross_profit": 557700000, "ebit": 256000000, "ebitda": 365800000, "pretax_income": 223200000, "tax_provision": 28400000, "net_income": 194500000, "net_income_to_common": 194500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192100000, "total_current_assets": 835700000, "total_assets": 11269200000, "short_term_debt": 95400000, "long_term_debt": 1477100000, "total_debt": 1572500000, "total_liabilities": 9121200000, "total_equity": 2148000000, "shares_outstanding": 122000000, "goodwill_and_intangibles": 2524900000 }, "cash_flow": { "operating_cash_flow": 269100000, "capital_expenditure": 155900000, "free_cash_flow": 425000000, "dividends_paid": 158500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251837, "ticker_id": 1095, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256000000", "ebitda": "365800000", "netIncome": "194500000", "grossProfit": "557700000", "depreciation": "None", "totalRevenue": "2730600000", "costOfRevenue": "2172900000", "interestIncome": "29700000", "incomeBeforeTax": "223200000", "interestExpense": "29700000", "operatingIncome": "252900000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "28400000", "reportedCurrency": "USD", "netInterestIncome": "-29700000", "nonInterestIncome": "None", "operatingExpenses": "304800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2172900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109800000", "sellingGeneralAndAdministrative": "153300000", "netIncomeFromContinuingOperations": "194800000" }, "balance": { "goodwill": "1376900000", "inventory": "287000000", "commonStock": "2256800000", "currentDebt": "None", "investments": "None", "totalAssets": "11269200000", "longTermDebt": "1477100000", "shortTermDebt": "95400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-124800000", "totalLiabilities": "9121200000", "otherCurrentAssets": "297400000", "totalCurrentAssets": "835700000", "currentLongTermDebt": "95400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10433500000", "currentAccountsPayable": "419600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7592000000", "shortLongTermDebtTotal": "5450000000", "totalShareholderEquity": "2148000000", "capitalLeaseObligations": "3877500000", "otherCurrentLiabilities": "954700000", "totalCurrentLiabilities": "2094200000", "otherNonCurrentLiabilities": "1441000000", "totalNonCurrentLiabilities": "7027000000", "cashAndShortTermInvestments": "192100000", "commonStockSharesOutstanding": "122000000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "192100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194800000", "profitLoss": "None", "dividendPayout": "158500000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "9400000", "operatingCashflow": "269100000", "capitalExpenditures": "155900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409400000", "cashflowFromInvestment": "-854200000", "stockBasedCompensation": "30300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2730600000, "cost_of_revenue": 2172900000, "gross_profit": 557700000, "research_and_development": null, "selling_general_admin": 153300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256000000, "depreciation_amortisation": 109800000, "ebitda": 365800000, "interest_expense": 29700000, "interest_income": null, "other_non_operating": null, "pretax_income": 223200000, "tax_provision": 28400000, "effective_tax_rate": null, "net_income": 194500000, "net_income_continuing_ops": 194800000, "net_income_to_common": 194500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192100000, "short_term_investments": null, "net_receivables": 59200000, "inventory": 287000000, "other_current_assets": null, "total_current_assets": 835700000, "net_ppe": null, "goodwill": 1376900000, "intangible_assets": 1148000000, "goodwill_and_intangibles": 2524900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10433500000, "total_assets": 11269200000, "short_term_debt": 95400000, "accounts_payable": 419600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2094200000, "long_term_debt": 1477100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7027000000, "total_liabilities": 9121200000, "total_debt": 1572500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -124800000, "total_equity": 2148000000, "shares_outstanding": 122000000, "operating_cash_flow": 269100000, "stock_based_compensation": 30300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -854200000, "dividends_paid": 158500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 409400000, "free_cash_flow": 425000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256000000", "ebitda": "365800000", "netIncome": "194500000", "grossProfit": "557700000", "depreciation": "None", "totalRevenue": "2730600000", "costOfRevenue": "2172900000", "interestIncome": "29700000", "incomeBeforeTax": "223200000", "interestExpense": "29700000", "operatingIncome": "252900000", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "28400000", "reportedCurrency": "USD", "netInterestIncome": "-29700000", "nonInterestIncome": "None", "operatingExpenses": "304800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2172900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109800000", "sellingGeneralAndAdministrative": "153300000", "netIncomeFromContinuingOperations": "194800000" }, "balance": { "goodwill": "1376900000", "inventory": "287000000", "commonStock": "2256800000", "currentDebt": "None", "investments": "None", "totalAssets": "11269200000", "longTermDebt": "1477100000", "shortTermDebt": "95400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "1148000000", "reportedCurrency": "USD", "retainedEarnings": "-124800000", "totalLiabilities": "9121200000", "otherCurrentAssets": "297400000", "totalCurrentAssets": "835700000", "currentLongTermDebt": "95400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10433500000", "currentAccountsPayable": "419600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7592000000", "shortLongTermDebtTotal": "5450000000", "totalShareholderEquity": "2148000000", "capitalLeaseObligations": "3877500000", "otherCurrentLiabilities": "954700000", "totalCurrentLiabilities": "2094200000", "otherNonCurrentLiabilities": "1441000000", "totalNonCurrentLiabilities": "7027000000", "cashAndShortTermInvestments": "192100000", "commonStockSharesOutstanding": "122000000", "intangibleAssetsExcludingGoodwill": "1148000000", "cashAndCashEquivalentsAtCarryingValue": "192100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194800000", "profitLoss": "None", "dividendPayout": "158500000", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "USD", "changeInInventory": "9400000", "operatingCashflow": "269100000", "capitalExpenditures": "155900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "409400000", "cashflowFromInvestment": "-854200000", "stockBasedCompensation": "30300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109800000", "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": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "income_statement": { "revenue": 2769000000, "cost_of_revenue": 2166500000, "gross_profit": 602500000, "ebit": 394700000, "ebitda": 491800000, "pretax_income": 352400000, "tax_provision": 36800000, "net_income": 315100000, "net_income_to_common": 315100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367800000, "total_current_assets": 997700000, "total_assets": 10241500000, "short_term_debt": 196000000, "long_term_debt": 884900000, "total_debt": 1080900000, "total_liabilities": 8040000000, "total_equity": 2201500000, "shares_outstanding": 122100000, "goodwill_and_intangibles": 1843700000 }, "cash_flow": { "operating_cash_flow": 405100000, "capital_expenditure": 162400000, "free_cash_flow": 567500000, "dividends_paid": 146500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251838, "ticker_id": 1095, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:02.634632+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394700000", "ebitda": "491800000", "netIncome": "315100000", "grossProfit": "602500000", "depreciation": "None", "totalRevenue": "2769000000", "costOfRevenue": "2166500000", "interestIncome": "22100000", "incomeBeforeTax": "352400000", "interestExpense": "18200000", "operatingIncome": "374500000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "36800000", "reportedCurrency": "USD", "netInterestIncome": "-22100000", "nonInterestIncome": "None", "operatingExpenses": "228000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2166500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97100000", "sellingGeneralAndAdministrative": "100400000", "netIncomeFromContinuingOperations": "315600000" }, "balance": { "goodwill": "1037400000", "inventory": "287900000", "commonStock": "2230800000", "currentDebt": "None", "investments": "None", "totalAssets": "10241500000", "longTermDebt": "884900000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "-32500000", "totalLiabilities": "8040000000", "otherCurrentAssets": "261800000", "totalCurrentAssets": "997700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243800000", "currentAccountsPayable": "426200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7099000000", "shortLongTermDebtTotal": "4793900000", "totalShareholderEquity": "2201500000", "capitalLeaseObligations": "3667600000", "otherCurrentLiabilities": "729500000", "totalCurrentLiabilities": "1937400000", "otherNonCurrentLiabilities": "1407900000", "totalNonCurrentLiabilities": "6102600000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "122100000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315600000", "profitLoss": "None", "dividendPayout": "146500000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "17900000", "operatingCashflow": "405100000", "capitalExpenditures": "162400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170400000", "cashflowFromInvestment": "-568400000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2769000000, "cost_of_revenue": 2166500000, "gross_profit": 602500000, "research_and_development": null, "selling_general_admin": 100400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394700000, "depreciation_amortisation": 97100000, "ebitda": 491800000, "interest_expense": 18200000, "interest_income": null, "other_non_operating": null, "pretax_income": 352400000, "tax_provision": 36800000, "effective_tax_rate": null, "net_income": 315100000, "net_income_continuing_ops": 315600000, "net_income_to_common": 315100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367800000, "short_term_investments": null, "net_receivables": 80200000, "inventory": 287900000, "other_current_assets": null, "total_current_assets": 997700000, "net_ppe": null, "goodwill": 1037400000, "intangible_assets": 806300000, "goodwill_and_intangibles": 1843700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9243800000, "total_assets": 10241500000, "short_term_debt": 196000000, "accounts_payable": 426200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1937400000, "long_term_debt": 884900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6102600000, "total_liabilities": 8040000000, "total_debt": 1080900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32500000, "total_equity": 2201500000, "shares_outstanding": 122100000, "operating_cash_flow": 405100000, "stock_based_compensation": 14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -568400000, "dividends_paid": 146500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -170400000, "free_cash_flow": 567500000, "net_change_in_cash": 83000000 }, "raw_data": { "income": { "ebit": "394700000", "ebitda": "491800000", "netIncome": "315100000", "grossProfit": "602500000", "depreciation": "None", "totalRevenue": "2769000000", "costOfRevenue": "2166500000", "interestIncome": "22100000", "incomeBeforeTax": "352400000", "interestExpense": "18200000", "operatingIncome": "374500000", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "36800000", "reportedCurrency": "USD", "netInterestIncome": "-22100000", "nonInterestIncome": "None", "operatingExpenses": "228000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2166500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97100000", "sellingGeneralAndAdministrative": "100400000", "netIncomeFromContinuingOperations": "315600000" }, "balance": { "goodwill": "1037400000", "inventory": "287900000", "commonStock": "2230800000", "currentDebt": "None", "investments": "None", "totalAssets": "10241500000", "longTermDebt": "884900000", "shortTermDebt": "196000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "806300000", "reportedCurrency": "USD", "retainedEarnings": "-32500000", "totalLiabilities": "8040000000", "otherCurrentAssets": "261800000", "totalCurrentAssets": "997700000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9243800000", "currentAccountsPayable": "426200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7099000000", "shortLongTermDebtTotal": "4793900000", "totalShareholderEquity": "2201500000", "capitalLeaseObligations": "3667600000", "otherCurrentLiabilities": "729500000", "totalCurrentLiabilities": "1937400000", "otherNonCurrentLiabilities": "1407900000", "totalNonCurrentLiabilities": "6102600000", "cashAndShortTermInvestments": "367800000", "commonStockSharesOutstanding": "122100000", "intangibleAssetsExcludingGoodwill": "806300000", "cashAndCashEquivalentsAtCarryingValue": "367800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315600000", "profitLoss": "None", "dividendPayout": "146500000", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "17900000", "operatingCashflow": "405100000", "capitalExpenditures": "162400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-170400000", "cashflowFromInvestment": "-568400000", "stockBasedCompensation": "14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97100000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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" ] } } }