Income Statement as of May 31 ’26 as of May 31 ’25 as of May 31 ’24 as of May 31 ’23 as of May 31 ’22 Revenue 67.4B
YoY +17.3%
57.4B
YoY +8.4%
53.0B
YoY +6.0%
50.0B
YoY +17.7%
42.4B
YoY +4.8%
Research & development 10.3B
YoY +4.2%
9.86B
YoY +10.6%
8.91B
YoY +3.4%
8.62B
YoY +19.4%
7.22B
YoY +10.6%
Selling, general & administrative 1.62B
YoY +1.0%
1.60B
YoY +3.5%
1.55B
YoY -2.0%
1.58B
YoY +19.9%
1.32B
YoY +5.0%
General & administrative 1.62B
YoY +1.0%
1.60B
YoY +3.5%
1.55B
YoY -2.0%
1.58B
YoY +19.9%
1.32B
YoY +5.0%
Selling & marketing 8.33B
YoY -3.7%
8.65B
YoY +4.6%
8.27B
YoY -6.3%
8.83B
YoY +9.8%
8.05B
YoY +4.8%
Restructuring 1.78B
YoY +495.0%
299M
YoY -26.0%
404M
YoY -17.6%
490M
YoY +156.5%
191M
YoY -55.7%
Amortization of intangibles 1.67B
YoY -27.6%
2.31B
YoY -23.4%
3.01B
YoY -16.0%
3.58B
YoY +211.5%
1.15B
YoY -16.6%
Operating income 20.6B
YoY +16.6%
17.7B
YoY +15.1%
15.4B
YoY +17.3%
13.1B
YoY +19.8%
10.9B
YoY -28.2%
Interest expense 4.60B
YoY +28.5%
3.58B
YoY +1.8%
3.51B
YoY +0.3%
3.50B
YoY +27.2%
2.75B
YoY +10.4%
Interest & investment income 780M
YoY +34.9%
578M
YoY +28.2%
451M
YoY +58.2%
285M
YoY +203.2%
94.0M
YoY -6.9%
Other non-operating income 309M
YoY +239.6%
91.0M
YoY -45.8%
168M
YoY +2900.0%
-6.00M
YoY +93.0%
-86.0M
YoY -140.8%
Income tax 2.47B
YoY +43.7%
1.72B
YoY +34.8%
1.27B
YoY +104.5%
623M
YoY -33.2%
932M
YoY +224.8%
+ Net income 17.1B
YoY +37.3%
12.4B
YoY +18.9%
10.5B
YoY +23.1%
8.50B
YoY +26.6%
6.72B
YoY -51.1%
Net income to common 17.0B
YoY +36.5%
12.4B
YoY +18.9%
10.5B
—
—
+ EPS (diluted) $5.83
YoY +34.3%
$4.34
YoY +17.0%
$3.71
YoY +20.8%
$3.07
YoY +27.4%
$2.41
YoY -47.0%
EPS (basic) $5.94
YoY +33.2%
$4.46
YoY +16.8%
$3.82
YoY +21.3%
$3.15
YoY +26.5%
$2.49
YoY -46.7%
Weighted-avg shares (basic) 2.86B
YoY +2.5%
2.79B
YoY +1.6%
2.74B
YoY +1.8%
2.70B
YoY -0.1%
2.70B
YoY -8.3%
Weighted-avg shares (diluted) 2.91B
YoY +1.7%
2.87B
YoY +1.5%
2.82B
YoY +2.1%
2.77B
YoY -0.7%
2.79B
YoY -7.8%
Dividends per share $2.00
YoY +17.6%
$1.70
YoY +6.2%
$1.60
YoY +17.6%
$1.36
YoY +6.3%
$1.28
YoY +23.1%
Balance Sheet as of May 31 ’26 as of May 31 ’25 as of May 31 ’24 as of May 31 ’23 as of May 31 ’22 + Total current assets 46.6B
YoY +89.5%
24.6B
YoY +9.0%
22.6B
YoY +7.4%
21.0B
YoY -33.6%
31.6B
YoY -43.1%
Cash & equivalents 31.3B
YoY +190.1%
10.8B
YoY +3.2%
10.5B
YoY +7.1%
9.77B
YoY -54.3%
21.4B
YoY -29.0%
Accounts receivable 10.4B
YoY +21.3%
8.56B
YoY +8.7%
7.87B
YoY +13.9%
6.92B
YoY +16.2%
5.95B
YoY +10.1%
Inventory —
303M
YoY -9.3%
334M
YoY +12.1%
298M
YoY -5.1%
314M
YoY +121.1%
Prepaid expenses 4.29B
YoY -11.0%
4.82B
YoY +19.9%
4.02B
YoY +3.0%
3.90B
YoY +3.3%
3.78B
YoY +4.8%
+ Total assets 262B
YoY +55.5%
168B
YoY +19.4%
141B
YoY +4.9%
134B
YoY +23.0%
109B
YoY -16.6%
Property, plant & equipment 100.0B
YoY +129.7%
43.5B
YoY +102.1%
21.5B
YoY +26.2%
17.1B
YoY +75.7%
9.72B
YoY +37.8%
Operating lease right-of-use 29.7B
YoY +125.9%
13.1B
YoY +80.3%
7.29B
YoY +58.5%
4.60B
YoY +31.4%
3.50B
YoY +34.6%
Goodwill 62.3B
YoY +0.1%
62.2B
YoY -0.0%
62.2B
YoY -0.0%
62.3B
YoY +42.1%
43.8B
YoY -0.3%
Intangible assets 3.23B
YoY -29.6%
4.59B
YoY -33.4%
6.89B
YoY -30.0%
9.84B
YoY +583.1%
1.44B
YoY -40.7%
Deferred tax assets 11.5B
YoY -2.8%
11.9B
YoY -3.2%
12.3B
YoY +0.4%
12.2B
YoY -4.3%
12.8B
YoY -6.3%
Other non-current assets 11.7B
YoY -9.9%
13.0B
YoY -15.9%
15.5B
YoY +29.2%
12.0B
YoY +20.9%
9.91B
YoY +16.8%
Total non-current assets 215B
YoY +49.7%
144B
YoY +21.4%
118B
YoY +4.4%
113B
YoY +46.0%
77.7B
YoY +2.8%
+ Total current liabilities 41.8B
YoY +27.9%
32.6B
YoY +3.5%
31.5B
YoY +36.6%
23.1B
YoY +18.3%
19.5B
YoY -19.3%
Accounts payable 11.0B
YoY +114.7%
5.11B
YoY +116.9%
2.36B
YoY +95.8%
1.20B
YoY -8.6%
1.32B
YoY +76.8%
Deferred revenue 9.92B
YoY +5.6%
9.39B
YoY +0.8%
9.31B
YoY +3.8%
8.97B
YoY +7.3%
8.36B
YoY -4.8%
Short-term & current debt 7.20B
YoY -1.0%
7.27B
YoY -31.4%
10.6B
YoY +161.1%
4.06B
YoY +8.3%
3.75B
YoY -54.6%
Current lease liability 3.54B
YoY +85.1%
1.91B
YoY +48.4%
1.29B
YoY +49.1%
865M
YoY +19.0%
727M
YoY +9.5%
Other current liabilities 11.4B
YoY +32.7%
8.63B
YoY +17.4%
7.35B
YoY +8.1%
6.80B
YoY +64.1%
4.14B
YoY -5.3%
Finance lease liability (current) 620M
YoY +141.2%
257M
—
—
—
Long-term debt
—
—
—
—
0.00
Deferred revenue (non-current) 5.48B
YoY +307.1%
1.35B
YoY +9.2%
1.23B
YoY +27.4%
968M
YoY +28.6%
753M
YoY +10.9%
Non-current lease liability 26.6B
YoY +131.0%
11.5B
YoY +84.4%
6.25B
YoY +56.4%
4.00B
YoY +37.9%
2.90B
YoY +38.1%
Operating lease liability (total) 30.2B
YoY +124.5%
13.4B
YoY +78.3%
7.54B
YoY +55.6%
4.85B
YoY +32.6%
3.66B
YoY +31.5%
Finance lease liability (total) 7.70B
YoY +162.5%
2.93B
0.00
—
—
Finance lease liability 7.08B
YoY +164.5%
2.68B
—
—
—
Deferred tax liabilities 322M
YoY -80.2%
1.63B
YoY -55.9%
3.69B
YoY -36.0%
5.77B
YoY -4.3%
6.03B
YoY -23.3%
Other non-current liabilities 16.2B
YoY +111.6%
7.65B
YoY +11.5%
6.86B
YoY +6.0%
6.47B
YoY +24.3%
5.20B
YoY +8.7%
Total non-current liabilities 177B
YoY +54.2%
115B
YoY +14.5%
100B
YoY -8.7%
110B
YoY +14.8%
95.6B
YoY -5.4%
+ Total stockholders' equity 42.5B
YoY +107.9%
20.5B
YoY +135.0%
8.70B
YoY +711.2%
1.07B
YoY +117.3%
-6.22B
YoY -218.7%
Preferred stock 4.95B
0.00
0.00
0.00
0.00
Retained earnings -4.31B
YoY +72.2%
-15.5B
YoY +31.6%
-22.6B
YoY +18.1%
-27.6B
YoY +11.9%
-31.3B
YoY -55.7%
Accumulated other comprehensive income -1.38B
YoY -17.4%
-1.18B
YoY +17.9%
-1.43B
YoY +5.9%
-1.52B
YoY +10.0%
-1.69B
YoY -44.0%
Non-controlling interest 548M
YoY +5.8%
518M
YoY -3.2%
535M
YoY +10.8%
483M
YoY +6.9%
452M
YoY -36.7%
Total equity incl. non-controlling 43.1B
YoY +105.3%
21.0B
YoY +127.0%
9.24B
YoY +493.8%
1.56B
YoY +127.0%
-5.77B
YoY -196.9%
Total liabilities & equity 262B
YoY +55.5%
168B
YoY +19.4%
141B
YoY +4.9%
134B
YoY +23.0%
109B
YoY -16.6%
Common shares outstanding 2.88B
YoY +2.6%
2.81B
YoY +1.9%
2.75B
YoY +1.5%
2.71B
YoY +1.8%
2.67B
YoY -5.3%
Shares outstanding (cover) 2.88B
YoY +2.6%
2.81B
YoY +1.9%
2.76B
YoY +1.5%
2.71B
YoY +1.9%
2.66B
YoY -4.6%
Cash Flow as of May 31 ’26 as of May 31 ’25 as of May 31 ’24 as of May 31 ’23 as of May 31 ’22 + Cash from operations 32.0B
YoY +53.6%
20.8B
YoY +11.5%
18.7B
YoY +8.8%
17.2B
YoY +79.9%
9.54B
YoY -40.0%
Depreciation & amortization 9.29B
YoY +50.5%
6.17B
YoY +0.6%
6.14B
YoY +0.5%
6.11B
YoY +95.6%
3.12B
YoY +7.1%
Intangible amortization 1.67B
YoY -27.6%
2.31B
YoY -23.4%
3.01B
YoY -16.0%
3.58B
YoY +211.5%
1.15B
YoY -16.6%
Share-based compensation 4.81B
YoY +2.9%
4.67B
YoY +17.6%
3.97B
YoY +12.0%
3.55B
YoY +35.7%
2.61B
YoY +42.2%
Deferred income taxes -917M
YoY +44.0%
-1.64B
YoY +23.5%
-2.14B
YoY +1.3%
-2.17B
YoY -89.1%
-1.15B
YoY +52.7%
Change in receivables 2.19B
YoY +235.4%
653M
YoY -32.3%
965M
YoY +539.1%
151M
YoY -82.7%
874M
YoY +362.5%
+ Cash from investing -51.9B
YoY -138.8%
-21.7B
YoY -195.0%
-7.36B
YoY +79.8%
-36.5B
YoY -425.2%
11.2B
YoY +185.7%
Capital expenditure 55.7B
YoY +162.4%
21.2B
YoY +209.0%
6.87B
YoY -21.0%
8.70B
YoY +92.8%
4.51B
YoY +111.3%
Free cash flow -23.7B
YoY -5911.7%
-394M
YoY -103.3%
11.8B
YoY +39.4%
8.47B
YoY +68.5%
5.03B
YoY -63.4%
Acquisitions 0.00
0.00
YoY -100.0%
63.0M
YoY -99.8%
27.7B
YoY +18630.4%
148M
YoY +261.0%
Purchases of investments 2.04B
YoY +60.3%
1.27B
YoY +19.3%
1.07B
YoY -9.7%
1.18B
YoY -88.5%
10.3B
YoY -73.0%
Sales/maturities of investments
—
—
—
—
19.8B
YoY -24.0%
+ Cash from financing 40.3B
YoY +3568.9%
1.10B
YoY +110.4%
-10.6B
YoY -233.4%
7.91B
YoY +127.2%
-29.1B
YoY -180.7%
Long-term debt issued 46.1B
YoY +135.8%
19.5B
0.00
YoY -100.0%
33.5B
0.00
YoY -100.0%
Long-term debt repaid 0.00
0.00
0.00
0.00
0.00
Common stock issued 1.45B
YoY +121.9%
653M
YoY -12.0%
742M
YoY -37.8%
1.19B
YoY +147.3%
482M
YoY -73.0%
Common stock repurchased 95.0M
YoY -84.2%
600M
YoY -50.1%
1.20B
YoY -7.5%
1.30B
YoY -92.0%
16.2B
YoY -22.4%
Dividends paid 5.79B
YoY +22.0%
4.74B
YoY +8.0%
4.39B
YoY +19.7%
3.67B
YoY +6.1%
3.46B
YoY +12.9%
Other financing activities -337M
YoY -2.1%
-330M
YoY -8350.0%
4.00M
YoY +107.3%
-55.0M
YoY +90.2%
-560M
YoY -385.7%
Net change in cash 20.5B
YoY +6075.6%
332M
YoY -51.8%
689M
YoY +105.9%
-11.6B
YoY -33.3%
-8.71B
YoY -22.0%
Interest paid 3.90B
YoY +15.5%
3.37B
YoY -7.7%
3.65B
YoY +12.5%
3.25B
YoY +18.8%
2.73B
YoY +13.6%
Income taxes paid 3.70B
YoY -7.9%
4.02B
YoY +12.9%
3.56B
YoY +18.3%
3.01B
YoY +17.2%
2.57B
YoY -19.5%
Valuation Ratios as of May 31 ’26 as of May 31 ’25 as of May 31 ’24 as of May 31 ’23 as of May 31 ’22 Market cap 649B
YoY +39.9%
464B
YoY +43.7%
323B
YoY +12.3%
288B
YoY +50.0%
192B
YoY -15.6%
P/E 40.1×
YoY +4.9%
38.2×
YoY +23.7%
30.9×
YoY -8.8%
33.8×
YoY +18.5%
28.5×
YoY +61.2%
P/S 10.1×
YoY +21.8%
8.3×
YoY +36.5%
6.1×
YoY +5.9%
5.8×
YoY +27.5%
4.5×
YoY -21.1%
P/B 16.9×
YoY -39.2%
27.7×
YoY -25.2%
37.1×
YoY -86.2%
268.0×
—
P/FCF —
79.9×
YoY +192.0%
27.4×
YoY -19.4%
33.9×
YoY -10.9%
38.1×
YoY +115.0%
Earnings yield 2.5%
YoY -4.7%
2.6%
YoY -19.2%
3.2%
YoY +9.6%
3.0%
YoY -15.6%
3.5%
YoY -38.0%
FCF yield —
1.3%
YoY -65.8%
3.7%
YoY +24.1%
2.9%
YoY +12.3%
2.6%
YoY -53.5%
Dividend yield 0.89%
YoY -13.7%
1.0%
YoY -24.8%
1.4%
YoY +6.4%
1.3%
YoY -27.9%
1.8%
YoY +34.7%
Source filing 10-K 10-K 10-K 10-K 10-K