Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
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 % |
|---|---|---|---|---|---|---|
| Q2 26 | $2.33 | $2.5 | +7.3% | — | $3.9B | — |
| Q1 26 | $2.01 | $2.07 | +3.0% | — | $3.5B | — |
| Q4 25 | $2.22 | $2.19 | -1.4% | — | $4.6B | — |
| Q3 25 | $2.2 | $2.1 | -4.5% | — | $3.7B | — |
| Q2 25 | $1.97 | $2.16 | +9.6% | — | $3.7B | — |
| Q1 25 | $1.83 | $1.81 | -1.1% | — | $3.7B | — |
| Q4 24 | $1.93 | $1.94 | +0.5% | — | $4.8B | — |
| Q3 24 | $2.01 | $1.76 | -12.4% | — | $3B | — |
| Q2 24 | $1.84 | $1.63 | -11.4% | — | $4.3B | — |
| Q1 24 | $1.73 | $1.65 | -4.6% | — | $4.1B | — |
| Q4 23 | $1.69 | $1.83 | +8.3% | — | $2.7B | — |
| Q3 23 | $1.62 | $1.72 | +6.2% | — | $4.6B | — |
| Q2 23 | $1.65 | $1.53 | -7.3% | — | $3.6B | — |
| Q1 23 | $1.51 | $1.48 | -2.0% | — | $2.8B | — |
| Q4 22 | $1.53 | $1.7 | +11.1% | — | $3.1B | — |
| Q3 22 | $1.45 | $1.69 | +16.6% | — | $4.6B | — |
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 | — | $5.32 | — | — | $15.6B | — |
| FY24 | — | $6.77 | — | — | $16.1B | — |
| FY23 | — | $2.58 | — | — | $13.7B | — |
| FY22 | — | $18.9 | — | — | $17.5B |
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 | $12.4B | $14.1B | $14.2B | $16.2B | $14.7B | $14.4B | $17.5B | $13.7B | $16.1B | $15.6B |
| YoY change | +3.59% | +13.7% | +1.02% | +13.9% | -9.13% | -2.13% | +21.5% | -22.1% | +18% | -3.11% |
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 | 12.4B | 14.1B | 14.2B | 16.2B | 14.7B | 14.4B | 17.5B | 13.7B | 16.1B | 15.6B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.7B | 3.9B | 4.1B | 4.5B | 4.6B | — | — | — | — | — |
| Operating expenses | 7.5B | 7.8B | 8.3B | 9B | 9.3B | 5.1B | 5B | 5.1B | 5.4B | 5.4B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.6B | 2.3B | 1.8B | 1.7B | 1.7B | 1.9B | 6B | 738.8M | 1.9B | 1.4B |
| Income tax | 229.9M | -72.3M | 230.7M | 249.2M | 265M | 283.9M | 1.2B | 68.7M | 291.7M | 160.5M |
| Net income | 1.4B | 2.3B | 1.6B | 1.4B | 1.4B | 1.6B | 4.8B | 670.1M | 1.6B | 1.3B |
| Net margin | 11% | 16.5% | 10.9% | 8.9% | 9.69% | 11.3% | 27.4% | 4.9% | 9.91% | 8.03% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 4.55 | 8 | 5.41 | 5 | 5.08 | 5.87 | 18.9 | 2.58 | 6.77 | 5.32 |
| Diluted EPS | 4.5 | 7.88 | 5.36 | 4.96 | 5.05 | 5.79 | 18.6 | 2.55 | 6.68 | 5.25 |
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 | 4.6B | 2.7B | 4.1B | 4.3B | 3B | 4.8B | 3.7B | 3.7B | 3.7B | 4.6B | 3.5B | 3.9B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.6B | -1.1B | 627.1M | 443.9M | -293.8M | 1.1B | 28.9M | 503.1M | 248.4M | 635.6M | 481.8M | 496.3M |
| Income tax | 354.8M | -268M | 95.1M | 87.1M | -100.4M | 209.9M | -34M | 69.6M | 14.5M | 110.4M | 68.9M | 66M |
| Net income | 1.3B | -839.2M | 532M | 356.8M | -193.4M | 902.5M | 62.9M | 433.5M | 233.9M | 525.2M | 412.9M | 430.3M |
| Net margin | 27.2% | -31.2% | 13.1% | 8.28% | -6.42% | 19% | 1.7% | 11.8% | 6.35% | 11.5% | 11.7% | 11% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 5.17 | — | 2.26 | 1.51 | -0.96 | — | 0.21 | 1.81 | 0.97 | — | 1.96 | 1.87 |
| Diluted EPS | 5.1 | — | 2.22 | 1.49 | -0.96 | — | 0.21 | 1.79 | 0.95 | — | 1.93 | 1.84 |
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 | 16.7B | 20.4B | 12.6B | 15.2B | 13.6B | 18.9B | 21.1B | 18.6B | 17.5B | 19.7B | 24.5B |
| Enterprise value | -37.7B | -38.3B | -47.2B | -53.6B | -63.6B | -57.2B | -42.6B | -4.6B | -8.3B | -8.6B | 23.5B |
| Shares outstanding | 289.4M | 288.9M | 285.8M | 276.6M | 273.3M | 261.7M | 251.1M | 236.4M | 226.2M | 222.8M | 222.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.3 | 8.77 | 8.12 | 10.5 | 9.49 | 11.6 | 4.39 | 27.8 | 11 | 15.7 | 16.3 |
| P/S | 1.35 | 1.45 | 0.89 | 0.94 | 0.92 | 1.31 | 1.2 | 1.36 | 1.09 | 1.26 | 1.57 |
| P/B | 1.61 | 1.57 | 1.07 | 1.02 | 0.8 | 1.15 | 2.05 | 1.66 | 1.53 | 1.59 | 2.03 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 10.9 |
| EV/Sales | -3.05 | -2.71 | -3.31 | -3.3 | -4.32 | -3.96 | -2.43 | -0.34 | -0.52 | -0.55 | 1.5 |
| Earnings yield | 8.13% | 11.4% | 12.3% | 9.49% | 10.5% | 8.6% | 22.8% | 3.6% | 9.12% | 6.39% | 6.12% |
| FCF yield | 22.1% | 19.7% | 40.1% | 35.2% | 26.6% | 16.5% | 14.5% | 19.8% | 25.9% | 22.6% | 4.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | 4.93 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 12.3% |
| Net margin | 11% | 16.5% | 10.9% | 8.9% | 9.69% | 11.3% | 27.4% | 4.9% | 9.91% | 8.03% | 9.93% |
| ROE | 13.1% | 17.8% | 13.1% | 9.66% | 8.47% | 9.89% | 46.7% | 5.98% | 13.9% | 10.1% | 12.9% |
| ROA | — | — | — | — | — | — | — | — | 0.51% | 0.37% | 0.35% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.52% | 0.37% | 0.46% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 1.59 |
| Debt / equity | 0.31 | 0.25 | 0.28 | 0.26 | 0.26 | 0.26 | 0.4 | 0.36 | 0.36 | 0.32 | 0.35 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.01 | 0.01 | 0.01 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | -0.84 |
| Effective tax rate | 14.4% | 0% | 12.9% | 14.7% | 15.6% | 14.9% | 19.9% | 9.3% | 15.4% | 11.3% | 14% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 42.8 | 48.8 | 49.8 | 58.6 | 53.9 | 55.1 | 69.8 | 57.8 | 71.3 | 70.1 | 71.8 |
| EPS (basic) | 4.55 | 8 | 5.41 | 5 | 5.08 | 5.87 | 18.9 | 2.58 | 6.77 | 5.32 | 5.32 |
| EPS (diluted) | 4.5 | 7.88 | 5.36 | 4.96 | 5.05 | 5.79 | 18.6 | 2.55 | 6.68 | 5.25 | 7.02 |
| Book value per share | 35.9 | 45.1 | 41.5 | 54.1 | 61.7 | 62.9 | 40.9 | 47.4 | 50.7 | 55.6 | 56.6 |
| FCF per share | 12.8 | 13.9 | 17.7 | 19.4 | 13.2 | 11.9 | 12.2 | 15.6 | 20 | 19.9 | 22.2 |
| Cash per share | 199.3 | 214.1 | 220.7 | 262.6 | 298.4 | 307.6 | 269.8 | 115 | 132.3 | 144.7 | 29.7 |
| Capex per share | 0.54 | 0.57 | 0.32 | 0.48 | 0.4 | 0.5 | 0.46 | 0.43 | 0.3 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.25% | 1.17% | 0.65% | 0.82% | 0.74% | 0.9% | 0.66% | 0.75% | 0.43% | — | — |
| Capex / operating cash flow | 12% | 11.6% | 7.52% | 9.08% | 6.38% | 9.74% | 2.21% | -40.3% | 3.72% | — | — |
| Payout ratio | 34.1% | 23.2% | 38.5% | 42% | 43% | 40.2% | 13.4% | 93.3% | 41.2% | 54.5% | 45.4% |
| Dividend yield | 2.78% | 2.65% | 4.74% | 3.98% | 4.53% | 3.46% | 3.05% | 3.36% | 3.76% | 3.48% | 2.93% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 3, 2026 | $0.84 |
| Jun 1, 2026 | $0.82 |
| Mar 11, 2026 | $0.80 |
| — |
| FY21 | — | $5.87 | — | — | $14.4B | — |
| FY20 | — | $5.08 | — | — | $14.7B | — |
| FY19 | — | $5 | — | — | $16.2B | — |
| FY18 | — | $5.41 | — | — | $14.2B | — |
| FY17 | — | $8 | — | — | $14.1B | — |
| FY16 | — | $4.55 | — | — | $12.4B | — |
| 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 | $4.6B | $2.7B | $4.1B | $4.3B | $3B | $4.8B | $3.7B | $3.7B | $3.7B | $4.6B | $3.5B | $3.9B |
| YoY change | -0.58% | -13.8% | +43.8% | +21.2% | -34.5% | +76.6% | -8.82% | -14.8% | +22.2% | -3.69% | -4.51% | +6.39% |
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 | 57.7B | 61.9B | 63.1B | 72.6B | 81.6B | 80.5B | 67.7B | 27.2B | 29.9B | 32.2B |
| Receivables | 1.4B | 1.5B | 1.4B | 1.7B | 1.7B | 1.8B | 25.4B | 24.6B | 23.3B | 22.9B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 4.7B | 4.8B | 4.8B | 7B | 6.9B | 6.5B | 6.3B | 6.2B | 5.9B | 5.7B |
| Total assets | — | — | — | — | — | — | — | — | 313.7B | 341.4B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 51.4M | 39.5M | 42.9M | 93.4M | 84.7M | 79.8M | 380.6M | 61.1M | 152.7M | 27.7M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 3.1B | 3.2B | 3.3B | 3.7B | 4.3B | 4.3B | 3.7B | 3.9B | 4B | 3.9B |
| Total liabilities | — | — | — | — | — | — | — | — | 302.2B | 329B |
| Shareholders' equity | 10.4B | 13B | 11.8B | 15B | 16.9B | 16.5B | 10.3B | 11.2B | 11.5B | 12.4B |
| Total debt | 3.2B | 3.2B | 3.3B | 3.8B | 4.4B | 4.4B | 4.1B | 4B | 4.1B | 4B |
| Net debt | 457.5M | 747.1M | 325M | 1.3B | 1.5B | 2B | -770.3M | -715.7M | -103.9M | -477M |
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 | — | — | — | — | — | — | — | — | 32B | 32.2B | 31.7B | 33.1B |
| Receivables | — | — | — | — | — | — | — | — | 23B | 22.9B | 22.4B | 22.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 5.7B | 5.7B | 5.7B | 5.7B |
| Total assets | — | — | — | — | — | — | — | — | 334.5B | 341.4B | 332.7B | 352.8B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | 13M | 27.7M | 18.2M | 16.2M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | — | — | — | — | — | — | — | — | 3.9B | 3.9B | 3.9B | 4.3B |
| Total liabilities | — | — | — | — | — | — | — | — | 322.4B | 329B | 320.3B | 339.9B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 12.1B | 12.4B | 12.4B | 12.9B |
| Total debt | — | — | — | — | — | — | — | — | 3.9B | 4B | 3.9B | 4.3B |
| Net debt | — | — | — | — | — | — | — | — | -1.2B | -477M | -108.1M | -918.9M |
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 | 1.4B | 2.3B | 1.6B | 1.4B | 1.4B | 1.6B | 4.8B | 670.1M | 1.6B | 1.3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 84.4M | 82.7M | 77.4M | 82.6M | 87.2M | 96.1M | 91.3M | 99.4M | 108.7M | 109.9M |
| Change in working capital | 143.4M | -505.7M | 30.5M | 364.7M | 329.8M | 99.2M | 933M | -527.5M | 127.5M | 36.1M |
| Operating cash flow | 1.3B | 1.4B | 1.2B | 1.5B | 1.7B | 1.3B | 5.3B | -253M | 1.8B | 4.5B |
| Capital expenditure | -154.9M | -164.8M | -92.3M | -132.4M | -108.8M | -129.9M | -116.3M | -102M | -68.8M | — |
| Investing cash flow | -4.3B | -3.5B | -4.5B | -6.5B | -4B | -3.2B | 2B | -1.4B | -4.8B | -3.5B |
| Dividends paid | -464.9M | -540M | -598.6M | -606M | -614.5M | -654.1M | -642.3M | -625.5M | -658.4M | -684M |
| Share repurchases | -277.3M | -220.4M | -671.6M | -281M | -307M | -937.2M | -1.7B | -740.4M | -1B | -902.7M |
| Financing cash flow | 1.5B | -384M | 1.1B | 1.7B | 1.6B | 1.9B | -1.7B | -2.6B | 300.3M | -181.8M |
| Net change in cash | -1.5B | -2.4B | -2.2B | -3.3B | -669.4M | 80M | 5.6B | -4.2B | -2.7B | 830.3M |
| Free cash flow | 3.7B | 4B | 5.1B | 5.4B | 3.6B | 3.1B | 3.1B | 3.7B | 4.5B | 4.4B |
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 | — | — | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | — | 1B | 1.7B | 187.1M | 2.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | 125M | -2.8B | -784.4M | -1.1B |
| Dividends paid | — | — | — | — | — | — | — | — | -172.9M | -172.4M | -173.5M | -176.5M |
| Share repurchases | — | — | — | — | — | — | — | — | -227.7M | -275.4M | -235M | -257.7M |
| Financing cash flow | -102.1M | -229.9M | 607.5M | -98.6M | 649.9M | 655M | 40.8M | -57.9M | 318.1M | 651.4M | 386.7M | 152.2M |
| Net change in cash | -102.1M | -229.9M | 607.5M | -98.6M | 649.9M | 655M | 40.8M | -57.9M | 1.4B | -381.6M | -210.6M | 1.2B |
| Free cash flow | — | — | — | — | — | — | — | — | 979.8M | 1.7B | 153.3M | 2B |
| Dec 3, 2025 |
| $0.79 |
| Sep 4, 2025 | $0.78 |
| Jun 2, 2025 | $0.76 |
| Mar 12, 2025 | $0.75 |
| Dec 2, 2024 | $0.73 |