$60.97B
Revenue
$774.05M
Net Income
6.91%
Gross Margin
2.20%
Op. Margin
$-555.89M
Free Cash Flow
| Breakdown | TTM (Aug 31, 2025) |
FY 2024 (Nov 30, 2024) |
FY 2023 (Nov 30, 2023) |
FY 2022 (Nov 30, 2022) |
FY 2021 (Nov 30, 2021) |
FY 2020 (Nov 30, 2020) |
FY 2019 (Nov 30, 2019) |
FY 2018 (Nov 30, 2018) |
FY 2017 (Nov 30, 2017) |
FY 2016 (Nov 30, 2016) |
FY 2015 (Nov 30, 2015) |
FY 2014 (Nov 30, 2014) |
FY 2013 (Nov 30, 2013) |
FY 2012 (Nov 30, 2012) |
FY 2011 (Nov 30, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $60.97B | $58.45B | $57.56B | $62.34B | $31.61B | $19.98B | $23.76B | $20.05B | $17.05B | $14.06B | $13.34B | $13.84B | $10.85B | $10.29B | $10.41B |
| Revenue Growth % | 4.3% | 1.6% | -7.7% | 97.2% | 58.3% | -15.9% | 18.5% | 17.6% | 21.2% | 5.4% | -3.6% | 27.6% | 5.4% | -1.2% | nan% |
| Cost of Revenue | $56.76B | $54.47B | $53.60B | $58.44B | $29.72B | $18.78B | $17.91B | $1.51B | $1.23B | $963.39M | $11.28B | $12.74B | $10.19B | $9.63B | $9.78B |
| Gross Profit | $4.22B | $3.98B | $3.96B | $3.90B | $1.89B | $1.19B | $2.90B | $1.93B | $1.55B | $1.28B | $1.19B | $1.10B | $654.97M | $656.74M | $630.50M |
| Gross Margin % | 6.9% | 6.8% | 6.9% | 6.3% | 6.0% | 6.0% | 12.2% | 9.6% | 9.1% | 9.1% | 8.9% | 7.9% | 6.0% | 6.4% | 6.1% |
| Selling General & Admin | $2.87B | $2.72B | $2.67B | $2.63B | $1.15B | $665.10M | $2.08B | $1.38B | $1.04B | $903.37M | $837.24M | $790.50M | $414.14M | $401.73M | $374.27M |
| Operating Income | $1.34B | $1.19B | $1.08B | $1.05B | $623.22M | $521.34M | $813.76M | $551.04M | $508.96M | $379.60M | $354.55M | $308.51M | $240.83M | $255.01M | $256.23M |
| Operating Margin % | 2.2% | 2.0% | 1.9% | 1.7% | 2.0% | 2.6% | 3.4% | 2.7% | 3.0% | 2.7% | 2.7% | 2.2% | 2.2% | 2.5% | 2.5% |
| Interest Expense | - | $358.83M | $318.24M | $220.76M | $116.98M | $120.90M | $156.26M | $88.64M | $36.78M | $17.82M | $16.32M | $15.44M | $8.39M | $14.66M | $15.76M |
| Other Income/Expense | $-2.21M | $-8.72M | $-206.00K | $-1.17M | $1.10M | $-6.17M | $30.36M | $-8.98M | $1.12M | $5.46M | $-1.06M | $962.00K | $14.34M | $4.47M | $-1.00M |
| Income Before Tax | $983.39M | $866.03M | $789.51M | $827.13M | $466.49M | $436.15M | $677.70M | $456.58M | $464.73M | $356.06M | $327.19M | $284.28M | $238.05M | $236.55M | $229.72M |
| Income Tax Expense | $209.34M | $176.94M | $162.60M | $175.82M | $71.42M | $101.61M | $176.99M | $156.78M | $163.56M | $121.06M | $118.59M | $104.13M | $85.73M | $84.05M | $79.17M |
| Net Income | $774.05M | $689.09M | $626.91M | $651.31M | $395.07M | $529.16M | $500.71M | $300.60M | $301.17M | $234.95M | $208.53M | $180.03M | $152.24M | $151.38M | $150.33M |
| Net Margin % | 1.3% | 1.2% | 1.1% | 1.0% | 1.2% | 2.6% | 2.1% | 1.5% | 1.8% | 1.7% | 1.6% | 1.3% | 1.4% | 1.5% | 1.4% |
| Basic EPS | 9.25 | 7.99 | 6.72 | 6.79 | 6.28 | 10.28 | 9.79 | 7.23 | 7.54 | 5.91 | 5.28 | 4.61 | 4.13 | 4.14 | 4.20 |
| Diluted EPS | 9.21 | 7.95 | 6.70 | 6.77 | 6.24 | 10.21 | 9.74 | 7.19 | 7.51 | 5.88 | 5.24 | 4.57 | 3.06 | 3.99 | 4.08 |
| Basic Shares Outstanding | 81.6M | 85.5M | 92.6M | 95.2M | 62.2M | 50.9M | 50.7M | 41.2M | 39.6M | 39.3M | 39.1M | 38.5M | 36.9M | 36.6M | 35.8M |
| Diluted Shares Outstanding | 81.9M | 85.9M | 92.9M | 95.5M | 62.7M | 51.2M | 50.9M | 41.5M | 39.8M | 39.5M | 39.4M | 38.8M | 37.8M | 37.9M | 36.8M |
| Breakdown | FY 2024 (Nov 30, 2024) |
FY 2023 (Nov 30, 2023) |
FY 2022 (Nov 30, 2022) |
FY 2021 (Nov 30, 2021) |
FY 2020 (Nov 30, 2020) |
FY 2019 (Nov 30, 2019) |
FY 2018 (Nov 30, 2018) |
FY 2017 (Nov 30, 2017) |
FY 2016 (Nov 30, 2016) |
FY 2015 (Nov 30, 2015) |
FY 2014 (Nov 30, 2014) |
FY 2013 (Nov 30, 2013) |
FY 2012 (Nov 30, 2012) |
FY 2011 (Nov 30, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $1.06B | $1.03B | $522.60M | $993.97M | $1.56B | $225.53M | $454.69M | $550.69M | $380.72M | $336.07M | $180.14M | $151.62M | $163.70M | $67.57M |
| Short-term Investments | - | - | - | - | - | - | $2.58M | $5.47M | $5.11M | $5.55M | $7.13M | $15.13M | $15.93M | $16.02M |
| Accounts Receivable | $10.34B | $10.30B | $9.42B | $8.31B | $3.87B | $3.93B | $3.86B | $2.85B | $1.76B | $1.76B | $2.09B | $1.59B | $1.40B | $1.14B |
| Inventory | $8.29B | $7.15B | $9.07B | $6.64B | $2.68B | $2.55B | $2.52B | $2.16B | $1.74B | $1.33B | $1.40B | $1.10B | $923.34M | $975.05M |
| Other Current Assets | $678.54M | $642.24M | $671.51M | $668.26M | $362.81M | $385.02M | $261.54M | $168.70M | $105.57M | $90.52M | $188.10M | $54.50M | $52.73M | $57.17M |
| Total Current Assets | $21.32B | $20.08B | $20.50B | $17.73B | $8.77B | $7.45B | $7.10B | $5.74B | $4.05B | $3.65B | $3.90B | $2.93B | $2.58B | $2.44B |
| Property Plant & Equipment | $457.02M | $450.02M | $421.06M | $483.44M | $609.29M | $569.90M | $571.33M | $346.59M | $312.72M | $248.63M | $200.80M | $133.25M | $122.92M | $125.16M |
| Goodwill | $3.90B | $3.90B | $3.80B | $3.92B | $2.26B | $2.25B | $2.20B | $872.64M | $486.24M | $298.79M | $314.21M | $188.53M | $189.09M | $185.31M |
| Intangible Assets | $3.91B | $4.24B | $4.42B | $4.91B | $985.01M | $1.16B | $1.38B | $583.05M | $298.55M | $166.57M | $229.68M | $23.77M | $29.05M | $37.54M |
| Other Non-current Assets | $685.41M | $729.87M | $585.34M | $618.39M | $758.17M | $160.92M | $152.23M | $124.78M | $66.20M | $60.54M | $57.56M | $40.73M | $41.12M | $46.28M |
| Total Assets | $30.27B | $29.41B | $29.73B | $27.67B | $13.47B | $11.70B | $11.48B | $7.70B | $5.22B | $4.44B | $4.71B | $3.33B | $2.96B | $2.83B |
| Accounts Payable | $15.08B | $13.35B | $13.99B | $12.03B | $3.89B | $3.15B | $3.03B | $2.63B | $1.68B | $1.45B | $1.59B | $1.35B | $1.11B | $1.04B |
| Short-term Debt | $171.09M | $983.59M | $268.13M | $181.26M | $158.72M | $298.97M | $833.22M | $805.47M | $363.74M | $92.09M | $716.26M | - | - | $159.20M |
| Accrued Liabilities | $1.97B | $2.41B | $2.17B | $2.02B | $989.68M | $723.72M | $613.45M | $354.10M | $217.57M | $218.69M | $391.61M | $181.32M | $181.27M | $172.23M |
| Total Current Liabilities | $17.22B | $16.74B | $16.43B | $14.23B | $5.63B | $4.61B | $4.89B | $4.04B | $2.48B | $1.92B | $2.72B | $1.79B | $1.49B | $1.37B |
| Long-term Debt | $3.74B | $3.10B | $3.84B | $3.96B | $2.61B | $2.72B | $2.62B | $1.14B | - | - | - | - | - | - |
| Deferred Tax Liabilities | $812.76M | $893.02M | $942.25M | $1.02B | $159.40M | $222.21M | $206.02M | $113.53M | - | - | - | - | - | - |
| Other Non-current Liabilities | $468.65M | $498.66M | $501.86M | $556.13M | $732.18M | $361.91M | $325.12M | $124.01M | $103.22M | $76.58M | $60.22M | $56.42M | $58.78M | $60.68M |
| Total Liabilities | $22.24B | $21.23B | $21.71B | $19.76B | $9.13B | $7.91B | $8.05B | $5.41B | $3.25B | $2.64B | $3.06B | $1.91B | $1.64B | $1.66B |
| Common Stock | $99.00K | $99.00K | $99.00K | $98.00K | $54.00K | $53.00K | $53.00K | $41.00K | $41.00K | $40.00K | $40.00K | $38.00K | $37.00K | $37.00K |
| Retained Earnings | $2.76B | $2.20B | $1.71B | $1.17B | $3.13B | $2.62B | $2.20B | $1.95B | $1.70B | $1.49B | $1.31B | $1.13B | $980.90M | $829.52M |
| Treasury Stock | $1.51B | $949.71M | $337.22M | $201.14M | $191.22M | $172.63M | $149.53M | $77.13M | $67.26M | $51.29M | $32.72M | $27.45M | $21.61M | $11.52M |
| Total Stockholders Equity | $8.04B | $8.18B | $8.03B | $7.91B | $4.34B | $3.79B | $3.44B | $2.28B | $1.98B | $1.80B | $1.65B | $1.41B | $1.32B | $1.16B |
| Total Liabilities & Equity | $30.27B | $29.41B | $29.73B | $27.67B | $13.47B | $11.70B | $11.48B | $7.70B | $5.22B | $4.44B | $4.71B | $3.33B | $2.96B | $2.83B |
| Breakdown | TTM (Aug 31, 2025) |
FY 2024 (Nov 30, 2024) |
FY 2023 (Nov 30, 2023) |
FY 2022 (Nov 30, 2022) |
FY 2021 (Nov 30, 2021) |
FY 2020 (Nov 30, 2020) |
FY 2019 (Nov 30, 2019) |
FY 2018 (Nov 30, 2018) |
FY 2017 (Nov 30, 2017) |
FY 2016 (Nov 30, 2016) |
FY 2015 (Nov 30, 2015) |
FY 2014 (Nov 30, 2014) |
FY 2013 (Nov 30, 2013) |
FY 2012 (Nov 30, 2012) |
FY 2011 (Nov 30, 2011) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $941.59M | $689.09M | $626.91M | $651.31M | $395.07M | $529.16M | $500.71M | $300.60M | $301.17M | $234.95M | $208.53M | $180.03M | $152.24M | $151.38M | $150.33M |
| Depreciation & Amortization | $714.59M | $407.53M | $418.31M | $463.37M | $151.66M | $341.64M | $372.11M | $225.29M | $159.89M | $121.29M | $103.51M | $91.70M | - | - | - |
| Stock-based Compensation | $124.02M | $69.20M | $84.98M | $91.17M | $53.19M | $33.20M | $27.96M | $22.68M | $17.37M | $13.97M | $13.64M | $14.08M | $9.17M | $8.45M | $7.99M |
| Change in Receivables | $-544.98M | $195.62M | $656.63M | $1.50B | $517.22M | $-12.69M | $326.68M | $512.98M | $478.27M | $-97.54M | $-292.86M | $527.95M | $187.49M | $112.97M | $-38.90M |
| Change in Inventory | $1.70B | $1.21B | $-2.03B | $2.64B | $1.03B | $128.79M | $153.13M | $367.90M | $243.33M | $410.16M | $-40.12M | $330.15M | $155.22M | $-49.49M | $-28.24M |
| Change in Payables | $-1.24B | $1.93B | $-971.75M | $2.38B | $1.85B | $685.01M | $98.39M | $381.97M | $341.96M | $265.61M | $-26.02M | $205.09M | $186.19M | $106.94M | $-49.99M |
| Operating Cash Flow | $-289.55M | $1.22B | $1.41B | $-49.60M | $809.79M | $1.83B | $549.92M | $100.71M | $176.76M | $326.95M | $643.61M | $-234.77M | $35.71M | $242.79M | $219.15M |
| Capital Expenditure | $266.34M | $175.11M | $150.01M | $117.05M | $54.89M | $197.97M | $137.42M | $125.31M | $97.55M | $123.23M | $100.11M | $57.38M | $28.96M | $14.48M | $40.15M |
| Acquisitions | $96.96M | $43.68M | - | - | $907.09M | $5.56M | $9.43M | $1.07B | $526.66M | $414.80M | $-37.30M | $384.87M | $27.12M | $1.59M | $60.35M |
| Purchases of Investments | - | - | - | - | - | - | - | $66.00K | $12.94M | $92.26M | $10.07M | $14.07M | - | - | - |
| Investing Cash Flow | $-304.63M | $-193.84M | $-156.41M | $-115.51M | $-952.35M | $-209.50M | $-146.84M | $-1.18B | $-654.26M | $-451.94M | $-116.15M | $-441.65M | $-43.78M | $-9.56M | $-126.39M |
| Debt Repayment | $32.50M | $1.49B | $74.41M | $128.73M | $2.28B | $1.30B | - | - | - | - | $63.83M | $6.61M | $1.48M | $2.95M | $121.42M |
| Stock Repurchased | $874.98M | $611.89M | $620.66M | $125.02M | - | $3.40M | $15.18M | $65.99M | - | $6.92M | $8.74M | - | $1.88M | $7.78M | $1.68M |
| Dividends Paid | $255.78M | $138.08M | $130.37M | $114.95M | $50.27M | $20.78M | $76.61M | $59.72M | $41.81M | $33.72M | $22.59M | $4.93M | - | - | - |
| Financing Cash Flow | $-321.63M | $-953.10M | $-785.88M | $-275.59M | $-392.62M | $-291.70M | $-631.70M | $1.00B | $638.65M | $180.15M | $-355.07M | $701.92M | $-8.37M | $-137.49M | $-114.44M |
| Net Change in Cash | $-789.37M | $25.60M | $510.92M | $-472.06M | $-573.96M | $1.34B | $-230.88M | $-94.71M | $169.57M | $-37.46M | $210.22M | $28.52M | $-12.08M | $96.13M | $-20.47M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Aug 31, 2025
Condensed Consolidated Statements of Operations
| Description | Aug 31, 2025 | Aug 31, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $15.65B | $14.68B | $45.13B | $42.61B |
| Cost of Revenue | $14.52B | $13.72B | $41.95B | $39.67B |
| Gross Profit | $1.13B | $961.05M | $3.17B | $2.94B |
| Selling General & Admin | $743.89M | $657.51M | $2.15B | $2.00B |
| Operating Income | $383.66M | $302.88M | $1.02B | $869.40M |
| Other Income/Expense | $792.00K | $-1.52M | $-983.00K | $-7.49M |
| Income Before Tax | $293.26M | $220.91M | $746.22M | $628.87M |
| Income Tax Expense | $66.47M | $42.36M | $166.97M | $134.58M |
| Net Income | $226.79M | $178.56M | $579.25M | $494.29M |
| Basic EPS | 2.76 | 2.09 | 6.95 | 5.70 |
| Diluted EPS | 2.74 | 2.08 | 6.92 | 5.67 |
| Basic Shares Outstanding | $81.56M | $84.51M | $82.59M | $85.94M |
| Diluted Shares Outstanding | $81.90M | $84.94M | $82.93M | $86.32M |
Condensed Consolidated Balance Sheets
| Description | Aug 31, 2025 | Nov 30, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $874.35M | $1.06B |
| Accounts Receivable | $10.93B | $10.34B |
| Inventory | $9.14B | $8.29B |
| Other Current Assets | $797.34M | $678.54M |
| Total Current Assets | $22.58B | $21.32B |
| Property Plant & Equipment | $489.26M | $457.02M |
| Goodwill | $4.10B | $3.90B |
| Intangible Assets | $3.89B | $3.91B |
| Other Non-current Assets | $624.29M | $685.41M |
| Total Assets | $31.68B | $30.27B |
| Accounts Payable | $15.65B | $15.08B |
| Short-term Debt | $1.19B | $171.09M |
| Accrued Liabilities | $2.03B | $1.97B |
| Total Current Liabilities | $18.88B | $17.22B |
| Long-term Debt | $3.04B | $3.74B |
| Deferred Tax Liabilities | $840.72M | $812.76M |
| Other Non-current Liabilities | $463.90M | $468.65M |
| Total Liabilities | $23.23B | $22.24B |
| Common Stock | $99.00K | $99.00K |
| Retained Earnings | $3.22B | $2.76B |
| Treasury Stock | $1.90B | $1.51B |
| Total Stockholders Equity | $8.45B | $8.04B |
| Total Liabilities & Equity | $31.68B | $30.27B |
Condensed Consolidated Statements of Cash Flows
| Description | Aug 31, 2025 | Aug 31, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $226.79M | $178.56M | $579.25M | $494.29M |
| Depreciation & Amortization | - | - | $309.14M | $305.09M |
| Stock-based Compensation | - | - | $46.24M | $47.10M |
| Change in Receivables | - | - | $266.19M | $-307.69M |
| Change in Inventory | - | - | $654.50M | $488.50M |
| Change in Payables | - | - | $135.84M | $464.20M |
| Operating Cash Flow | - | - | $71.33M | $655.78M |
| Capital Expenditure | - | - | $103.99M | $126.05M |
| Acquisitions | - | - | $77.45M | $32.42M |
| Investing Cash Flow | - | - | $-176.76M | $-181.57M |
| Debt Repayment | - | - | $15.54M | $1.49B |
| Stock Repurchased | - | - | $423.13M | $509.88M |
| Dividends Paid | - | - | $110.42M | $104.06M |
| Financing Cash Flow | - | - | $-185.96M | $-655.44M |
| Net Change in Cash | - | - | $-185.03M | $-179.85M |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.