Bought back $34.8M of its own shares, 0.8× what it paid in stock
Dilution: new shares, stock pay and buybacks
Shares offered
Since Nov 12, 2023: 1 sale of new shares, 1 shelf registration.
- Mar 26, 2026 Sale of 223,898 new shares 424B3
- Feb 20, 2026 Shelf registration: shares and other securities, amount not fixed S-3ASR
Every offering filing →“We may offer and sell from time to time, together or separately, shares of our common stock, par value $0.01 per share (“Common Stock”), shares of our common stock non-voting, par value $0.01 per share (“Common Stock Non-Voting,” and together with the Common Stock, the “Equity Securities”) or our debt securities described in this prospectus (“Debt Securities,” and together with the Equity Securities, the …”
S-3ASR, Feb 20, 2026 ↗
Diluted shares: 269.40M in the year to Nov 30, 2025 2025 -0.1%2024 -0.1%2023 -0.1%2022 +0.1%
Change in the diluted weighted average share count from the fiscal year before, stock splits taken out. Bars use one scale for stock pay and buybacks. Prospectuses are read from their cover page; preliminary ones are left out. Cash & buybacks, year by year → · How
Where the cash came from and where it went
FY2025, from the cash flow statement in the 10-K, added up.
Came from
| Operating cash flow | $962.2M |
| Debt raised | $2.7M |
| Shares sold | $20.9M |
| Cash on hand used | $90.2M |
Went to
| Capital spending | $221.8M |
| Acquisitions | $34.1M |
| Buybacks | $34.8M |
| Dividends | $483.0M |
| Debt repaid | $267.9M |
| Other, net investments bought and sold, other financing and investing lines, and exchange rates |
$34.4M |
Each number is a line of the cash flow statement as the company tagged it. "Other, net" is what those lines do not cover (investments bought and sold, other financing and investing lines, and exchange rates); Tickdelta does not estimate it.
What the 10-Ks show for each CEO's years
The CEO of each fiscal year as named in the proxy's pay versus performance table, and what the 10-Ks show for those years.
Brendan M. Foley
- Operating cash flow
- $1.9B
- Capital spending
- $496.7M
- Acquisitions
- $34.1M
- Buybacks
- $87.9M
- Dividends
- $934.0M
- Stock-based pay
- $93.6M
- Diluted shares since FY2023
- -0.1%
- Revenue since FY2023
- +3%
- Debt since FY2023
- -$441.9M
- CEO pay (reported)
- $21.7M
Lawrence E. Kurzius, Brendan M. Foley
- Operating cash flow
- $1.2B
- Capital spending
- $263.9M
- Buybacks
- $35.7M
- Dividends
- $418.5M
- Stock-based pay
- $63.4M
- Diluted shares since FY2022
- -0.1%
- Revenue since FY2022
- +5%
- Debt since FY2022
- -$728.9M
- CEO pay (reported)
- $17.8M
Lawrence E. Kurzius
- Operating cash flow
- $1.5B
- Capital spending
- $540.0M
- Acquisitions
- $706.4M
- Buybacks
- $47.4M
- Dividends
- $760.0M
- Stock-based pay
- $126.9M
- Diluted shares since FY2020
- +0.4%
- Revenue since FY2020
- +13%
- Debt since FY2020
- +$274.0M
- CEO pay (reported)
- $23.1M
Buybacks, dividends and share count
| Fiscal year to | Buybacks | Dividends | Stock pay | Shares issued for cash | Diluted shares |
|---|---|---|---|---|---|
| 2025-11-30 | $34.8M | $483.0M | $46.2M | $20.9M | 269.40M |
| 2024-11-30 | $53.1M | $451.0M | $47.4M | $17.5M | 269.60M |
| 2023-11-30 | $35.7M | $418.5M | $63.4M | $16.6M | 269.80M |
| 2022-11-30 | $38.8M | $396.7M | $60.3M | $41.4M | 270.20M |
| 2021-11-30 | $8.6M | $363.3M | $66.6M | $13.5M | 269.90M |
From the XBRL of the 10-Ks (cash flow statement and diluted weighted average shares); each year as reported in the latest 10-K that includes it. Concepts: buybacks = PaymentsForRepurchaseOfCommonStock; dividends = PaymentsOfDividendsCommonStock; sbc = ShareBasedCompensation; issuance = ProceedsFromStockOptionsExercised; diluted_shares = WeightedAverageNumberOfDilutedSharesOutstanding.