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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $1.92 | $3.05 | +58.9% | — | — | — |
| Q4 26 | $1.43 | $1.54 | +7.7% | — | — | — |
| Q3 26 | $1.57 | $1.76 | +12.1% | — | — | — |
| Q2 26 | $1.39 | $1.54 | +10.8% | — | — | — |
| Q1 26 | $1.31 | $1.58 | +20.6% | — | — | — |
| Q4 25 | $1.18 | $1.13 | -4.2% | — | — | — |
| Q3 25 | $1.25 | $1.34 | +7.2% | — | — | — |
| Q2 25 | $1.17 | $1.34 | +14.5% | — | — | — |
| Q1 25 | $1.1 | $1.28 | +16.4% | — | — | — |
| Q4 24 | $1 | $1.05 | +5.0% | — | — | — |
| Q3 24 | $1.06 | $1.3 | +22.6% | — | — | — |
| Q2 24 | $1.15 | $1.13 | -1.7% | — | — | — |
| Q1 24 | $1.11 | $1.11 | 0.0% | — | — | — |
| Q4 23 | $1.53 | $1.33 | -13.1% | — | — | — |
| Q3 23 | $1.64 | $1.84 | +12.2% | — | — | — |
| Q2 23 | $1.58 | $1.4 | -11.4% | — | — | — |
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 | — | $6.01 | — | — | $3.4B | — |
| FY24 | — | $4.95 | — | — | $3.1B | — |
| FY23 | — | $4.39 | — | — | $3.1B | — |
| FY22 | — | $5.8 | — | — | $3.2B |
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 | $2.4B | $2.6B | $2.8B | $2.8B | $2.8B | $2.9B | $3.2B | $3.1B | $3.1B | $3.4B |
| YoY change | +15% | +9.48% | +6.63% | +1.87% | -1.55% | +4.34% | +8.28% | -1.17% | +0.48% | +8.15% |
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 | 2.4B | 2.6B | 2.8B | 2.8B | 2.8B | 2.9B | 3.2B | 3.1B | 3.1B | 3.4B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B | 1.5B |
| Operating expenses | 1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B | 1.5B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 705M | 936M | 1.1B | 1.1B | 672M | 1.4B | 1.2B | 886M | 1B | 1.2B |
| Income tax | 236M | 344M | 259M | 237M | 133M | 317M | 245M | 206M | 228M | 276M |
| Net income | 469M | 592M | 884M | 816M | 539M | 1.1B | 907M | 680M | 784M | 899M |
| Net margin | 19.7% | 22.7% | 31.8% | 28.8% | 19.3% | 38.8% | 28.8% | 21.8% | 25% | 26.6% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 2 | 2.71 | 4.36 | 4.41 | 3.06 | 6.8 | 5.8 | 4.39 | 4.95 | 6.01 |
| Diluted EPS | 1.99 | 2.6 | 4.08 | 4.16 | 3.02 | 6.79 | 5.79 | 4.35 | 4.95 | 6.01 |
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 | 765M | 731M | 742M | 767M | 792M | 820M | 795M | 838M | 861M | 891M | 849M | 1.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 341M | 332M | 362M | 350M | 347M | 353M | 375M | 366M | 360M | 391M | 390M | 370M |
| Operating expenses | 341M | 332M | 362M | 350M | 347M | 353M | 375M | 366M | 360M | 391M | 390M | 370M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 228M | 150M | 203M | 262M | 277M | 270M | 239M | 312M | 285M | 339M | 294M | 583M |
| Income tax | 53M | 24M | 50M | 61M | 63M | 54M | 69M | 68M | 63M | 76M | 61M | 130M |
| Net income | 175M | 126M | 153M | 201M | 214M | 216M | 170M | 244M | 222M | 263M | 233M | 453M |
| Net margin | 22.9% | 17.2% | 20.6% | 26.2% | 27% | 26.3% | 21.4% | 29.1% | 25.8% | 29.5% | 27.4% | 39.8% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.13 | 0.78 | 0.96 | 1.28 | 1.37 | 1.34 | 1.13 | 1.63 | 1.48 | 1.76 | 1.56 | 3.05 |
| Diluted EPS | 1.13 | 0.78 | 0.96 | 1.28 | 1.37 | 1.34 | 1.13 | 1.63 | 1.48 | 1.76 | 1.56 | 3.05 |
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 | 8.8B | 10.2B | 7.9B | 9.1B | 7.1B | 10.1B | 7.4B | 6.5B | 8B | 8.6B | 9.2B |
| Enterprise value | -5.7B | -2.3B | -2.9B | -3.3B | -8.9B | -23.8B | 1.2B | -4B | -1.2B | -31.9M | 9.3B |
| Shares outstanding | 203.9M | 200.8M | 193.6M | 176M | 163.7M | 159.9M | 150.1M | 147.7M | 147.2M | 147.1M | 147.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.7 | 17.2 | 8.92 | 11.2 | 13.2 | 8.95 | 8.13 | 9.53 | 10.2 | 9.58 | 8.05 |
| P/S | 3.68 | 3.91 | 2.83 | 3.22 | 2.55 | 3.47 | 2.34 | 2.08 | 2.55 | 2.54 | 2.5 |
| P/B | 1.15 | 1.33 | 1.04 | 1.24 | 0.9 | 1.35 | 1.51 | 1.14 | 1.3 | 1.2 | 1.21 |
| EV/Sales | -2.4 | -0.88 | -1.03 | -1.17 | -3.19 | -8.18 | 0.39 | -1.28 | -0.37 | -0.01 | 2.54 |
| Earnings yield | 5.35% | 5.8% | 11.2% | 8.93% | 7.58% | 11.2% | 12.3% | 10.5% | 9.82% | 10.4% | 12.4% |
| FCF yield | 4.56% | 7.44% | 13.3% | 6.35% | 7.7% | 4.19% | 17.4% | 11.9% | 13.2% | 11.1% | 9.58% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 52.1% |
| Net margin | 19.7% | 22.7% | 31.8% | 28.8% | 19.3% | 38.8% | 28.8% | 21.8% | 25% | 26.6% | 31.8% |
| ROE | 6.14% | 7.71% | 11.7% | 11.1% | 6.83% | 15.1% | 18.5% | 11.9% | 12.8% | 12.5% | 16.4% |
| ROA | — | — | — | — | — | — | — | — | 0.88% | 1.01% | 1.32% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.9% | 1.04% | 1.33% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 0.14 | 0.52 | 0.69 | 0.37 | 0.17 | 0.14 | 1.58 | 0.36 | 0.57 | 0.48 | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.04 | 0.04 | 0.02 |
| Effective tax rate | 33.5% | 36.8% | 22.7% | 22.5% | 19.8% | 21.9% | 21.3% | 23.3% | 22.5% | 23.5% | 22% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.7 | 13 | 14.4 | 16.1 | 17 | 18.2 | 21 | 21.1 | 21.3 | 23 | 25.1 |
| EPS (basic) | 2 | 2.71 | 4.36 | 4.41 | 3.06 | 6.8 | 5.8 | 4.39 | 4.95 | 6.01 | 6.01 |
| EPS (diluted) | 1.99 | 2.6 | 4.08 | 4.16 | 3.02 | 6.79 | 5.79 | 4.35 | 4.95 | 6.01 | 7.85 |
| Book value per share | 37.4 | 38.2 | 39.1 | 41.8 | 48.2 | 46.7 | 32.6 | 38.5 | 41.6 | 48.8 | 52.2 |
| FCF per share | 1.96 | 3.78 | 5.41 | 3.3 | 3.35 | 2.65 | 8.53 | 5.23 | 7.14 | 6.47 | 11.5 |
| Cash per share | 76.1 | 82.1 | 82.5 | 86.2 | 106 | 218.4 | 92.7 | 84.8 | 85.8 | 82.4 | 25.6 |
| Capex per share | 0.96 | 0.84 | 0.67 | 0.66 | 1.04 | 1.29 | 1.27 | 0.76 | 0.66 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 8.22% | 6.48% | 4.64% | 4.13% | 6.13% | 7.08% | 6.03% | 3.63% | 3.1% | — | — |
| Capex / operating cash flow | 37.8% | 20.8% | 10.7% | 15.8% | 54.3% | 23.1% | 14.6% | 14.2% | 9.61% | — | — |
| Payout ratio | 23% | 21.8% | 26.7% | 31.9% | 48.1% | 23.1% | 29.7% | 41.5% | 36.9% | 29.7% | 22.9% |
| Dividend yield | 1.23% | 1.26% | 2.99% | 2.85% | 3.64% | 2.58% | 3.65% | 4.35% | 3.62% | 3.1% | 3.04% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 13, 2026 | $0.48 |
| May 14, 2026 | $0.45 |
| Feb 12, 2026 | $0.45 |
| — |
| FY21 | — | $6.8 | — | — | $2.9B | — |
| FY20 | — | $3.06 | — | — | $2.8B | — |
| FY19 | — | $4.41 | — | — | $2.8B | — |
| FY18 | — | $4.36 | — | — | $2.8B | — |
| FY17 | — | $2.71 | — | — | $2.6B | — |
| FY16 | — | $2 | — | — | $2.4B | — |
| 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 | $765M | $731M | $742M | $767M | $792M | $820M | $795M | $838M | $861M | $891M | $849M | $1.1B |
| YoY change | -7.61% | -16.3% | -11.6% | -1.67% | +3.53% | +12.2% | +7.14% | +9.26% | +8.71% | +8.66% | +6.79% | +35.7% |
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 | 15.5B | 16.5B | 16B | 15.2B | 17.3B | 34.9B | 13.9B | 12.5B | 12.6B | 12.1B |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 337M | 374M | 388M | 395M | 407M | 451M | 465M | 441M | 386M | 353M |
| Goodwill & intangibles | 2B | 2B | 2B | 2B | 2B | 2B | 2.1B | 2.1B | 2.1B | 2.2B |
| Total assets | — | — | — | — | — | — | — | — | 88.8B | 89B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 500M | 3.6B | 4.5B | 1B | 0 | 0 | 7.1B | 1.5B | 2.5B | 2B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 535M | 383M | 724M | 1.7B | 1.3B | 1B | 651M | 542M | 950M | 1.5B |
| Total liabilities | — | — | — | — | — | — | — | — | 82.7B | 81.8B |
| Shareholders' equity | 7.6B | 7.7B | 7.6B | 7.4B | 7.9B | 7.5B | 4.9B | 5.7B | 6.1B | 7.2B |
| Total debt | 1B | 4B | 5.2B | 2.7B | 1.3B | 1B | 7.8B | 2.1B | 3.5B | 3.5B |
| Net debt | -1.1B | 2.7B | 4B | 1.3B | -281M | -9.9B | 5.8B | -137M | -26M | 587M |
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 | 12.6B | 12.5B | 12.4B | 12.5B | 11.9B | 12.6B | 12.1B | 11.7B | 12.4B | 12.1B | 11.6B | 11.5B |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | 441M | — | — | — | 386M | — | — | — | 353M | — | — |
| Goodwill & intangibles | 1.1B | 2.1B | 1.1B | 1.1B | 1.1B | 2.1B | 1.1B | 1.1B | 1.1B | 2.2B | 1.1B | 1.1B |
| Total assets | — | — | 87.1B | 87.6B | 87B | 88.8B | 88B | 88.9B | 88.5B | 89B | 88B | 89B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | 1.5B | — | — | — | 2.5B | — | — | — | 2B | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 540M | 542M | 544M | 546M | 548M | 950M | 964M | 970M | 1.5B | 1.5B | 2B | 2B |
| Total liabilities | — | — | 81.2B | 81.6B | 80.6B | 82.7B | 81.7B | 82.3B | 81.7B | 81.8B | 80.7B | 81.4B |
| Shareholders' equity | 5.3B | 5.7B | 5.8B | 6B | 6.4B | 6.1B | 6.3B | 6.6B | 6.9B | 7.2B | 7.3B | 7.7B |
| Total debt | 540M | 2.1B | 544M | 546M | 548M | 3.5B | 964M | 970M | 1.5B | 3.5B | 2B | 2B |
| Net debt | -1.9B | -137M | -1.9B | -2.4B | -1.8B | -26M | -1.8B | -1.6B | -1.7B | 587M | -439M | -255M |
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 | 469M | 592M | 884M | 816M | 539M | 1.1B | 907M | 680M | 784M | 899M |
| Depreciation & amortization | 123M | 179M | 193M | 188M | 86M | -14M | 110M | 140M | 124M | 116M |
| Stock-based compensation | 26M | 25M | 26M | 27M | 26M | 28M | 30M | 33M | 33M | 35M |
| Change in working capital | -76M | -93M | 130M | -269M | -249M | -172M | 342M | -108M | 110M | -53M |
| Operating cash flow | 519M | 814M | 1.2B | 742M | 315M | 891M | 1.3B | 793M | 1B | 1.1B |
| Capital expenditure | -196M | -169M | -129M | -117M | -171M | -206M | -190M | -113M | -97M | — |
| Investing cash flow | -1.4B | -1.8B | -763M | 2.3B | -7.5B | -14.4B | 6B | 4.5B | 74M | 2.1B |
| Dividends paid | -108M | -129M | -236M | -260M | -259M | -261M | -269M | -282M | -289M | -267M |
| Share repurchases | -223M | -465M | -672M | -1.1B | -76M | -926M | -202M | -51M | -410M | -41M |
| Financing cash flow | -104M | 316M | -1.9B | -7.6B | -1.7B | -2.1B | 18.3B | -6.5B | -835M | -543M |
| Net change in cash | -939M | -654M | -1.4B | -4.5B | -8.9B | -15.6B | 25.6B | -1.2B | 248M | 2.6B |
| Free cash flow | 400M | 759M | 1B | 580M | 548M | 423M | 1.3B | 772M | 1.1B | 952M |
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 | 175M | 126M | 153M | 201M | 214M | 216M | 170M | 244M | 222M | 263M | 233M | 453M |
| Depreciation & amortization | 36M | 32M | 32M | 31M | 32M | 29M | 28M | 29M | 30M | 29M | 30M | 27M |
| Stock-based compensation | 4M | 5M | 16M | 8M | 4M | 5M | 17M | 6M | 6M | 6M | 18M | 6M |
| Change in working capital | 14M | -356M | -12M | 57M | -117M | 182M | -64M | -273M | 170M | 114M | -228M | 20M |
| Operating cash flow | 255M | -215M | 207M | 282M | 109M | 411M | 167M | -12M | 438M | 518M | 423M | 422M |
| Capital expenditure | -31M | -29M | -30M | -17M | -22M | -28M | -27M | -31M | — | — | — | — |
| Investing cash flow | -218M | 1.6B | 374M | -91M | 1.6B | -1.8B | 1.8B | 266M | -94M | 87M | 1.1B | 633M |
| Dividends paid | -73M | -71M | -71M | -72M | -72M | -74M | -66M | -65M | -68M | -68M | -68M | -68M |
| Share repurchases | 0 | -1M | -35M | 0 | 0 | -375M | -41M | 0 | 0 | 0 | -77M | -75M |
| Financing cash flow | -1.2B | -39M | 403M | 684M | -2.8B | 385M | -470M | 2.5B | -1.9B | -722M | -2.1B | 697M |
| Net change in cash | -1.2B | 1.3B | 984M | 875M | -1.1B | -986M | 1.5B | 2.8B | -1.5B | -117M | -566M | 1.8B |
| Free cash flow | 280M | -274M | 231M | 234M | 97M | 489M | 152M | -93M | 413M | 480M | 398M | 389M |
| Nov 13, 2025 |
| $0.45 |
| Aug 14, 2025 | $0.45 |
| May 15, 2025 | $0.43 |
| Feb 13, 2025 | $0.43 |
| Nov 14, 2024 | $0.43 |
| Date | Ratio |
|---|---|
| May 15, 1997 | 4:1 |
| Jan 27, 1993 | 2:1 |
| Aug 17, 1981 | 3:2 |