Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | — | — | — | $8.1B | — |
| FY24 | — | — | — | — | $7.4B | — |
| FY23 | — | — | — | — | $7.3B | — |
| FY22 | — | — | — | — | $7.3B | — |
| FY21 | — | — | — | — | $6B | — |
| FY20 | — | — | — | — | $4.8B | — |
| FY19 | — | — | — | — | $4.7B | — |
| FY18 | — | — | — | — | $4.5B | — |
| FY17 | — | — | — | — | $4.3B | — |
| FY16 | — | — | — | — | $3.5B | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.5B | $4.3B | $4.5B | $4.7B | $4.8B | $6B | $7.3B | $7.3B | $7.4B | $8.1B |
| YoY change | +17.8% | +22.4% | +4.71% | +3.48% | +3.17% | +24.4% | +21.1% | +0.68% | +1.12% | +10.1% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.5B | 4.3B | 4.5B | 4.7B | 4.8B | 6B | 7.3B | 7.3B | 7.4B | 8.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.5B | 1.7B | 1.7B | 1.7B | 1.8B | 2.5B | 2.6B | 2.9B | 2.9B | 3.1B |
| Operating expenses | 1.5B | 1.7B | 1.7B | 1.7B | 1.8B | 2.5B | 2.6B | 2.9B | 2.9B | 3.1B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 920M | 1.4B | 1.6B | 1.7B | 972M | 1.6B | 2.8B | 2.4B | 2.4B | 2.7B |
| Income tax | 208M | 208M | 235M | 248M | 155M | 294M | 515M | 413M | 443M | 459M |
| Net income | 712M | 1.2B | 1.4B | 1.4B | 817M | 1.3B | 2.2B | 2B | 2B | 2.2B |
| Net margin | 20.2% | 27.5% | 30.9% | 30.2% | 17% | 21.6% | 31% | 27% | 26.5% | 27.4% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | — | — | — | — | — | — | — | — | — | — |
| Diluted EPS | — | — | — | — | — | — | — | — | — | — |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9B | 1.7B | 1.8B | 1.8B | 1.9B | 2B | 1.9B | 1.9B | 2.1B | 2.1B | 2.6B | 2.8B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 676M | 908M | 721M | 715M | 732M | 763M | 737M | 770M | 800M | 826M | 961M | 1B |
| Operating expenses | 676M | 908M | 721M | 715M | 732M | 763M | 737M | 770M | 800M | 826M | 961M | 1B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 688M | 247M | 510M | 586M | 638M | 669M | 653M | 638M | 766M | 631M | 641M | 896M |
| Income tax | 136M | -1M | 86M | 106M | 116M | 135M | 122M | 96M | 133M | 108M | 114M | 165M |
| Net income | 552M | 248M | 424M | 480M | 522M | 534M | 531M | 542M | 633M | 523M | 527M | 731M |
| Net margin | 29.4% | 14.4% | 24.2% | 26.6% | 27.9% | 27.3% | 27.7% | 28% | 29.7% | 24.5% | 20.5% | 25.8% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | — | — | — | — | — | — | — | — | — | — | — | — |
| Diluted EPS | — | — | — | — | — | — | — | — | — | — | — | — |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | — | — | — | — | — | — | — | 0 |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | 60B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/S | — | — | — | — | — | — | — | — | — | — | 0 |
| P/B | — | — | — | — | — | — | — | — | — | — | 1.72 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 6.54 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 41.9% |
| Net margin | 20.2% | 27.5% | 30.9% | 30.2% | 17% | 21.6% | 31% | 27% | 26.5% | 27.4% | 26.1% |
| ROE | 6.91% | 11% | 12.5% | 12% | 6.29% | 6.71% | 12.7% | 10.2% | 9.91% | 9.14% | 9% |
| ROA | — | — | — | — | — | — | — | — | 0.96% | 0.99% | 0.98% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 1.02% | 1.05% | 0.92% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 1.04 | 1.2 | 0.78 | 0.97 | 0.65 | 0.37 | 0.64 | 0.64 | 0.83 | 0.76 | 0.01 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.08 | 0.08 | 0.08 |
| Effective tax rate | 22.6% | 14.9% | 14.4% | 14.9% | 15.9% | 18.5% | 18.6% | 17.3% | 18.4% | 17.1% | 17.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | — | — | — | — | — | — | — | — | — | — | 5.32 |
| Book value per share | — | — | — | — | — | — | — | — | — | — | 14.7 |
| FCF per share | — | — | — | — | — | — | — | — | — | — | 1.03 |
| Cash per share | — | — | — | — | — | — | — | — | — | — | 8.22 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.41% | 4.5% | 2.44% | 13% | 12.1% | 13.5% | 23% | 24% | 22% | — | — |
| Capex / operating cash flow | 11.4% | 14.7% | 6.14% | 40.4% | 72.3% | 38.6% | 54.5% | 74.9% | 100.2% | — | — |
| Payout ratio | 42% | 35.8% | 41.9% | 47.6% | 85.4% | 68.5% | 44.9% | 52.5% | 53.4% | 45.6% | 47.9% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 6.83% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 1, 2026upcoming | $0.4298 |
| Jul 1, 2026 | $0.4298 |
| Apr 1, 2026 | $0.4298 |
| Dec 31, 2025 | $0.4298 |
| Oct 1, 2025 | $0.4298 |
| Jul 1, 2025 | $0.4298 |
| Apr 1, 2025 | $0.4298 |
| Dec 31, 2024 | $0.4298 |
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.9B | $1.7B | $1.8B | $1.8B | $1.9B | $2B | $1.9B | $1.9B | $2.1B | $2.1B | $2.6B | $2.8B |
| YoY change | -1.31% | -12.2% | -8.69% | -2.06% | -0.16% | +13.5% | +9.46% | +7.49% | +13.9% | +9.47% | +34% | +46.4% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.2B | 16.4B | 2.9B | 1.5B | 7B | 6.3B | 7.4B | 13.7B | 17.2B | 16B |
| Receivables | — | — | — | — | 273M | 294M | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 1B | 1B | 950M | 918M | 907M | 357M | 380M | 320M | 328M | 474M |
| Goodwill & intangibles | 5.2B | 5.2B | 5B | 4.9B | 4.8B | 11.9B | 12.6B | 12.5B | 12.5B | 13.5B |
| Total assets | — | — | — | — | — | — | — | — | 204.2B | 225.1B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 2.4B | 3.7B | 13M | 1.6B | 112M | 14M | 1.8B | 2M | 57M | 1.2B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 8.3B | 9.2B | 8.6B | 9.8B | 8.4B | 7.1B | 9.7B | 12.4B | 16.4B | 17.2B |
| Total liabilities | — | — | — | — | — | — | — | — | 184.4B | 200.7B |
| Shareholders' equity | 10.3B | 10.8B | 11.1B | 11.8B | 13B | 19.3B | 17.8B | 19.4B | 19.8B | 24.4B |
| Total debt | 10.8B | 12.9B | 8.6B | 11.4B | 8.5B | 7.1B | 11.5B | 12.4B | 16.4B | 18.5B |
| Net debt | 9.3B | 11.4B | 5.9B | 10.1B | 1.8B | 1.2B | 4.5B | 2.1B | 3.1B | 4.4B |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 12.1B | — | — | — | — | — | — | — | 15.7B | 16B | 25.3B | 21.7B |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | 474M | — | — |
| Goodwill & intangibles | 12.6B | 5.6B | 5.6B | 5.6B | 5.6B | 5.6B | 5.6B | 5.6B | 12.4B | 13.5B | 22.5B | 22.4B |
| Total assets | — | — | — | — | — | — | — | — | 210.2B | 225.1B | 285.4B | 284B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 25M | — | — | — | — | — | — | — | 108M | 1.2B | 1.9B | 3.1B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 12.8B | — | — | — | — | — | — | — | 17.3B | 17.2B | 21.6B | 18.7B |
| Total liabilities | — | — | — | — | — | — | — | — | 187.9B | 200.7B | 252.8B | 251.3B |
| Shareholders' equity | 18.5B | — | — | — | — | — | — | — | 22.3B | 24.4B | 32.6B | 32.7B |
| Total debt | 12.8B | — | — | — | — | — | — | — | 17.4B | 18.5B | 23.5B | 21.8B |
| Net debt | 1.2B | — | — | — | — | — | — | — | 4.2B | 4.4B | 3.8B | 5.8B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 712M | 1.2B | 1.4B | 1.4B | 817M | 1.3B | 2.2B | 2B | 2B | 2.2B |
| Depreciation & amortization | 380M | 413M | 493M | 386M | 367M | 391M | 484M | 798M | 622M | 762M |
| Stock-based compensation | 66M | 92M | 78M | 83M | 77M | 129M | 105M | 97M | 106M | 113M |
| Change in working capital | -271.8M | -560M | -224M | -431M | -357M | 409M | -105M | -256M | -1B | -605M |
| Operating cash flow | 1.1B | 1.3B | 1.8B | 1.5B | 809M | 2.1B | 3.1B | 2.3B | 1.6B | 2.5B |
| Capital expenditure | -120M | -194M | -110M | 607M | 585M | 808M | 1.7B | 1.8B | 1.6B | — |
| Investing cash flow | -2.1B | -1.4B | 1.4B | -220M | -1.3B | -7.3B | -2.2B | 1.7B | -1.6B | 5.1B |
| Dividends paid | -299M | -425M | -584M | -671M | -698M | -888M | -1B | -1B | -1B | -1B |
| Share repurchases | 0 | -260M | -939M | -441M | -92M | -1.4B | 0 | -82M | -410M | 0 |
| Financing cash flow | 3.1B | 1.6B | -4.6B | 503M | -6.2B | -5.7B | 4.1B | 449M | 1.8B | 867M |
| Net change in cash | 2B | 1.5B | -1.4B | 1.8B | -6.7B | -10.9B | 5B | 4.5B | 1.9B | 8.5B |
| Free cash flow | 1.1B | 1.8B | 1.6B | 1.5B | 1.2B | 1.8B | 3.8B | 2.5B | 1.7B | 2.2B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 552M | 248M | 424M | 480M | 522M | 534M | 531M | 542M | 633M | 523M | 527M | 731M |
| Depreciation & amortization | 214M | 240M | 190M | 170M | 132M | 130M | 209M | 188M | 175M | 190M | 191M | 192M |
| Stock-based compensation | 25M | 24M | 20M | 33M | 28M | 25M | 21M | 32M | 31M | 29M | 45M | 50M |
| Change in working capital | 211M | 472M | -243M | -297M | -1.2B | 701M | -915M | 196M | 0 | 114M | -869M | 321M |
| Operating cash flow | 976M | 696M | 359M | 393M | -535M | 1.4B | -175M | 789M | 487M | 928M | 524M | 1.1B |
| Capital expenditure | -973M | 1.8B | -32M | 854M | -938M | 1.7B | -54M | 686M | — | — | — | — |
| Investing cash flow | 261M | -186M | -1.3B | 506M | -1.7B | 962M | 340M | 847M | 2.8B | 893M | 2.3B | -45M |
| Dividends paid | -265M | -263M | -262M | -260M | -262M | -262M | -253M | -254M | -254M | -255M | -291M | -357M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | -150M | -159M |
| Financing cash flow | -2.7B | -1.2B | 1.9B | 953M | 93M | -125M | 1.1B | -1.1B | -415M | 383M | 907M | -986M |
| Net change in cash | -1.5B | -666M | 869M | 1.9B | -2.1B | 2.2B | 1.3B | 527M | 2.9B | 2.2B | 3.7B | 92M |
| Free cash flow | 976M | 838M | 432M | 245M | -490M | 1.5B | 459M | 500M | 446M | 810M | 400M | 1B |