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 | $1.1 | $1.17 | +6.4% | — | $2.5B | — |
| Q1 26 | $0.94 | $1.11 | +18.1% | — | $2.4B | — |
| Q4 25 | $1.02 | $1.09 | +6.9% | — | $2.4B | — |
| Q3 25 | $1.01 | $1.15 | +13.9% | — | $2.4B | — |
| Q2 25 | $0.81 | $0.99 | +22.2% | — | $2.3B | — |
| Q1 25 | $0.07 | -$0.82 | -1271.4% | — | $1.8B | — |
| Q4 24 | $0.58 | $0.78 | +34.5% | — | $2.2B | — |
| Q3 24 | $0.52 | $0.95 | +82.7% | — | $2.3B | — |
| Q2 24 | $0.63 | $0.97 | +54.0% | — | $2.2B | — |
| Q1 24 | $0.33 | $0.45 | +36.4% | — | $2.2B | — |
| Q4 23 | $0.45 | $0.45 | 0.0% | — | $2.3B | — |
| Q3 23 | $0.8 | $0.83 | +3.7% | — | $2.2B | — |
| Q2 23 | $0.94 | $0.96 | +2.1% | — | $2.3B | — |
| Q1 23 | $0.87 | $0.82 | -5.7% | — | $2.3B | — |
| Q4 22 | $0.98 | $1.08 | +10.2% | — | $2.4B | — |
| Q3 22 | $1.73 | $1.12 | -35.3% | — | $2.2B | — |
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 | — | $2.39 | — | — | $8.8B | — |
| FY24 | — | $1.82 | — | — | $8.9B | — |
| FY23 | — | $3 | — | — | $9.1B | — |
| FY22 | — | $5.06 | — | — | $9.2B |
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 | $7.2B | $7B | $6.8B | $7.3B | $7.5B | $8.8B | $9.2B | $9.1B | $8.9B | $8.8B |
| YoY change | -3.06% | -2.69% | -3.02% | +7.83% | +2.23% | +17.4% | +5.24% | -1.84% | -1.91% | -1.43% |
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 | 7.2B | 7B | 6.8B | 7.3B | 7.5B | 8.8B | 9.2B | 9.1B | 8.9B | 8.8B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.1B | 2.2B | 2.3B | 2.5B | 2.7B | 3B | 3.4B | 3.6B | 3.3B | 3.4B |
| Operating expenses | 2.1B | 2.2B | 2.3B | 2.5B | 2.7B | 3B | 3.4B | 3.6B | 3.3B | 3.4B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.6B | 1.5B | 1.6B | 2B | 1.4B | 3.9B | 2.3B | 1.1B | 836M | 1.1B |
| Income tax | 470M | 581M | 359M | 246M | 328M | 790M | 627M | 61M | 167M | 199M |
| Net income | 1.1B | 929M | 1.3B | 1.7B | 1.1B | 3.1B | 1.7B | 1B | 668M | 852M |
| Net margin | 14.8% | 13.3% | 18.6% | 23.4% | 14.5% | 34.9% | 18.5% | 11.2% | 7.51% | 9.71% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 2.15 | 2.05 | 2.97 | 4.36 | 2.89 | 8.44 | 5.06 | 3 | 1.82 | 2.39 |
| Diluted EPS | 2.15 | 2.04 | 2.95 | 4.34 | 2.88 | 8.22 | 5.03 | 2.98 | 1.8 | 2.37 |
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 | 2.2B | 2.3B | 2.2B | 2.2B | 2.3B | 2.2B | 1.8B | 2.3B | 2.4B | 2.4B | 2.4B | 2.5B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 891M | 784M | 865M | 863M | 803M | 787M | 888M | 853M | 811M | 808M | 824M | 887M |
| Operating expenses | 891M | 784M | 865M | 863M | 803M | 787M | 888M | 853M | 811M | 808M | 824M | 887M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 228M | 64M | 171M | 257M | 233M | 175M | -284M | 436M | 513M | 386M | 400M | 537M |
| Income tax | -68M | -13M | 14M | -37M | -124M | 314M | -59M | 84M | 115M | 59M | 81M | 127M |
| Net income | 296M | 76M | 157M | 294M | 357M | -140M | -225M | 352M | 398M | 327M | 319M | 410M |
| Net margin | 13.6% | 3.32% | 7.14% | 13.6% | 15.6% | -6.25% | -12.8% | 15.4% | 16.8% | 13.8% | 13.6% | 16.1% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.88 | 0.16 | 0.42 | 0.87 | 1.07 | 0.26 | -0.82 | 1.05 | 1.19 | 0.97 | 0.93 | 1.19 |
| Diluted EPS | 0.88 | 0.16 | 0.42 | 0.86 | 1.06 | 0.26 | -0.82 | 1.04 | 1.18 | 0.95 | 0.93 | 1.18 |
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 | 9.2B | 13.2B | 9.6B | 12B | 13.4B | 17.3B | — | 10.6B | 11.1B | 14B | 11.6B |
| Enterprise value | 54.6B | 49.2B | 42.7B | 19.8B | -7.6B | -4B | — | 4.2B | 980.9M | 6.1B | 28.9B |
| Shares outstanding | 481.1M | 453.7M | 425.2M | 393.2M | 375.6M | 362.6M | 316.7M | 303.8M | 306.9M | 310M | 310M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 8.58 | 14.2 | 7.63 | 7.01 | 12.3 | 5.64 | — | 10.4 | 16.5 | 16.5 | 9.01 |
| P/S | 1.27 | 1.89 | 1.42 | 1.64 | 1.79 | 1.97 | — | 1.17 | 1.24 | 1.6 | 1.47 |
| P/B | 0.69 | 0.98 | 0.73 | 0.83 | 0.91 | 1.01 | — | 0.77 | 0.79 | 0.91 | 0.86 |
| EV/Sales | 7.6 | 7.04 | 6.29 | 2.71 | -1.01 | -0.45 | — | 0.46 | 0.11 | 0.69 | 3.66 |
| Earnings yield | 11.7% | 7.02% | 13.1% | 14.3% | 8.1% | 17.7% | — | 9.62% | 6.04% | 6.07% | 11.1% |
| FCF yield | 14.1% | 0.2% | 4.58% | 0.22% | -4.34% | -6.24% | — | 18% | 9.66% | -3.89% | 6.39% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.68 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 25.3% |
| Net margin | 14.8% | 13.3% | 18.6% | 23.4% | 14.5% | 34.9% | 18.5% | 11.2% | 7.51% | 9.71% | 18.4% |
| ROE | 8.01% | 6.88% | 9.52% | 11.9% | 7.38% | 17.9% | 13.3% | 7.41% | 4.8% | 5.5% | 9.68% |
| ROA | — | — | — | — | — | — | — | — | 0.35% | 0.43% | 0.75% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.35% | 0.44% | 0.73% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 4.93 | 4.06 | 4.05 | 2.76 | 1.65 | 1.01 | 1.54 | 1.47 | 1.38 | 1.38 | 0.01 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.1 | 0.11 | 0.11 |
| Effective tax rate | 29.7% | 38.6% | 22.1% | 12.5% | 23.2% | 20.5% | 26.8% | 5.63% | 20% | 18.9% | 20.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.9 | 15.4 | 16 | 18.6 | 19.9 | 24.2 | 29.2 | 29.9 | 29 | 28.3 | 25.5 |
| EPS (basic) | 2.15 | 2.05 | 2.97 | 4.36 | 2.89 | 8.44 | 5.06 | 3 | 1.82 | 2.39 | 2.39 |
| EPS (diluted) | 2.15 | 2.04 | 2.95 | 4.34 | 2.88 | 8.22 | 5.03 | 2.98 | 1.8 | 2.37 | 4.25 |
| Book value per share | 27.7 | 29.7 | 31.2 | 36.7 | 39.1 | 47 | 40.6 | 45.3 | 45.3 | 50 | 44.4 |
| FCF per share | 2.69 | 0.06 | 1.04 | 0.07 | -1.55 | -2.97 | 8.57 | 6.27 | 3.48 | -1.76 | 2.45 |
| Cash per share | 41.9 | 41.3 | 48.5 | 81.2 | 120.6 | 106 | 98.6 | 87.8 | 95.5 | 94.5 | 26 |
| Capex per share | 6.3 | 3.34 | 1.46 | 3.56 | 4.36 | 4.64 | 1.61 | 1.2 | 1.13 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 42.2% | 21.7% | 9.14% | 19.1% | 21.9% | 19.2% | 5.51% | 4% | 3.91% | — | — |
| Capex / operating cash flow | 89.4% | 59% | 21.6% | 44.5% | 70.6% | 42.9% | 12% | 13.1% | 12.5% | — | — |
| Payout ratio | 10.1% | 19.8% | 19.2% | 15.9% | 26.6% | 12.5% | 28.8% | 46.9% | 72.2% | 57.4% | 28.2% |
| Dividend yield | 1.18% | 1.39% | 2.51% | 2.27% | 2.16% | 2.21% | — | 4.51% | 4.36% | 3.48% | 3.14% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $0.30 |
| May 1, 2026 | $0.30 |
| Feb 2, 2026 | $0.30 |
| Oct 31, 2025 | $0.30 |
| Aug 1, 2025 | $0.30 |
| May 1, 2025 | $0.30 |
| Jan 31, 2025 | $0.30 |
| — |
| FY21 | — | $8.44 | — | — | $8.8B | — |
| FY20 | — | $2.89 | — | — | $7.5B | — |
| FY19 | — | $4.36 | — | — | $7.3B | — |
| FY18 | — | $2.97 | — | — | $6.8B | — |
| FY17 | — | $2.05 | — | — | $7B | — |
| FY16 | — | $2.15 | — | — | $7.2B | — |
| 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 | $2.2B | $2.3B | $2.2B | $2.2B | $2.3B | $2.2B | $1.8B | $2.3B | $2.4B | $2.4B | $2.4B | $2.5B |
| YoY change | -1.41% | -5.95% | -6.23% | -4.37% | +5.62% | -2.18% | -20.2% | +5.45% | +3.31% | +5.45% | +34.1% | +11.4% |
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 | 20.2B | 18.8B | 20.6B | 31.9B | 45.3B | 38.4B | 31.2B | 26.7B | 29.3B | 29.3B |
| Receivables | 476M | 550M | 599M | 589M | 704M | 600M | 786M | 935M | 929M | 941M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 11.8B | 9.2B | 19.1B | 20.1B | 10.5B | 12.2B | 11.8B | 10.5B | 9.3B | 10B |
| Goodwill & intangibles | 480M | 480M | 598M | 924M | 786M | 1.9B | 1.8B | 1.5B | 1.2B | 380M |
| Total assets | — | — | — | — | — | — | — | — | 191.8B | 196B |
| Accounts payable | 1B | 1.1B | 1B | 1.2B | 1B | 794M | 843M | 1.4B | 1.4B | 1.1B |
| Short-term debt | 11.5B | 10.5B | 9.3B | 5.5B | 2.1B | 0 | 1.9B | 2.5B | 1.6B | 4.2B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 54.1B | 44.2B | 44.4B | 34.2B | 22.2B | 17.2B | 17.9B | 17.7B | 17.6B | 17.2B |
| Total liabilities | — | — | — | — | — | — | — | — | 177.9B | 180.5B |
| Shareholders' equity | 13.3B | 13.5B | 13.3B | 14.4B | 14.7B | 17.1B | 12.9B | 13.8B | 13.9B | 15.5B |
| Total debt | 65.6B | 54.7B | 53.7B | 39.8B | 24.3B | 17.2B | 19.8B | 20.2B | 19.2B | 21.3B |
| Net debt | 59.5B | 50.5B | 49.1B | 36.2B | 8.7B | 12.1B | 14.2B | 13.3B | 8.9B | 11.3B |
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 | 30.9B | 26.7B | 28.1B | 25.4B | 28.5B | 29.3B | 28.6B | 28.8B | 29.2B | 29.3B | 29.1B | 27.5B |
| Receivables | 898M | 935M | 941M | 936M | 945M | 929M | 889M | 887M | 896M | 941M | 930M | 950M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 11B | 10.5B | 10.1B | 9.7B | 9.7B | 9.3B | 9.2B | 9.3B | 9.9B | 10B | 9.9B | 9.8B |
| Goodwill & intangibles | 1.8B | 1.5B | 1.5B | 1.5B | 1.5B | 1.2B | 380M | 380M | 380M | 380M | 380M | 380M |
| Total assets | — | — | 192.9B | 192.5B | 193B | 191.8B | 193.3B | 189.5B | 191.7B | 196B | 197.3B | 199.8B |
| Accounts payable | 1.9B | 1.4B | 1.6B | 1.7B | 2B | 1.4B | 2.1B | 1.5B | 1.7B | 1.1B | 1.4B | 1.5B |
| Short-term debt | 7.6B | 2.5B | 4.6B | 6.1B | 5.1B | 1.6B | 2.5B | 2.9B | 3.4B | 4.2B | 3.6B | 5.2B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 14.2B | 17.7B | 12.6B | 11.6B | 13.2B | 17.6B | 16.6B | 16B | 16.9B | 17.2B | 17.5B | 17.2B |
| Total liabilities | — | — | 179.2B | 178.7B | 178.3B | 177.9B | 179.1B | 174.9B | 176.6B | 180.5B | 181.7B | 184.3B |
| Shareholders' equity | 12.8B | 13.8B | 13.7B | 13.9B | 14.7B | 13.9B | 14.2B | 14.5B | 15.1B | 15.5B | 15.6B | 15.5B |
| Total debt | 21.9B | 20.2B | 17.1B | 17.7B | 18.3B | 19.2B | 19B | 18.9B | 20.2B | 21.3B | 21.1B | 22.3B |
| Net debt | 13.4B | 13.3B | 9B | 10.3B | 9.7B | 8.9B | 8.6B | 8.3B | 10B | 11.3B | 11.6B | 14.5B |
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 | 1.1B | 929M | 1.3B | 1.7B | 1.1B | 3.1B | 1.7B | 1B | 668M | — |
| Depreciation & amortization | 2.4B | 1.9B | 1.6B | 1.6B | 1.6B | 1.3B | 1.3B | 1.2B | 1.2B | 1.4B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -160M | -117M | 32M | -140M | -274M | -256M | 1.3B | 92M | 496M | -265M |
| Operating cash flow | 3.4B | 2.6B | 2.9B | 3.1B | 2.3B | 3.9B | 4.2B | 2.8B | 2.8B | 3.7B |
| Capital expenditure | 3B | 1.5B | -620M | -1.4B | -1.6B | -1.7B | -509M | 363M | 348M | — |
| Investing cash flow | -670M | -3.6B | -5.7B | -4.6B | -412M | -7.7B | -2.3B | 1.8B | 3.8B | 2.5B |
| Dividends paid | -108M | -184M | -242M | -273M | -289M | -381M | -494M | -478M | -482M | -489M |
| Share repurchases | -1B | -753M | -939M | -1B | -106M | -4.7B | -1.6B | -33M | -38M | -59M |
| Financing cash flow | -8.8B | -12.1B | -2.1B | -16.1B | -16.2B | -8.4B | 872M | 1.5B | -2.3B | 2B |
| Net change in cash | -6.1B | -13.1B | -4.9B | -17.6B | -14.3B | -12.1B | 2.8B | 6.1B | 4.2B | 8.3B |
| Free cash flow | 1.3B | 27M | 441M | 27M | -581M | -1.1B | 2.7B | 1.9B | 1.1B | -546M |
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 | 296M | 76M | 157M | 308M | 446M | -140M | -225M | 352M | 398M | 327M | 319M | 410M |
| Depreciation & amortization | 310M | 324M | 322M | 306M | 348M | 269M | 361M | 329M | 338M | 369M | 378M | 378M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 587M | -1.1B | 444M | 282M | -299M | 69M | -65M | -69M | 240M | -371M | 202M | 264M |
| Operating cash flow | 1.2B | -669M | 870M | 1.2B | 707M | 162M | 124M | 691M | 1.2B | 640M | 1.4B | 1.4B |
| Capital expenditure | 131M | 153M | 180M | 104M | -316M | 109M | -138M | -309M | — | — | — | — |
| Investing cash flow | 499M | 387M | 2.6B | 325M | 156M | 447M | -1B | 3.1B | 177M | -157M | -175M | -247M |
| Dividends paid | -117M | -118M | -125M | -119M | -119M | -119M | -128M | -120M | -120M | -121M | -130M | -120M |
| Share repurchases | 0 | -4M | -29M | -1M | -1M | -7M | -34M | -1M | -1M | -23M | -147M | -1.5B |
| Financing cash flow | 36M | -409M | -4B | 2B | -662M | 398M | 502M | -213M | 753M | 972M | -589M | -149M |
| Net change in cash | 1.8B | -691M | -559M | 3.5B | 201M | 1B | -414M | 3.6B | 2.1B | 1.5B | 607M | 957M |
| Free cash flow | 987M | -602M | 632M | 750M | 254M | -297M | 121M | -134M | -282M | -251M | 666M | 629M |
| Nov 1, 2024 |
| $0.30 |
| Date | Ratio |
|---|---|
| Apr 10, 2014 | 310:1 |