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 | $10.8 | $11.1 | +2.4% | — | $4.9B | — |
| Q1 26 | $10.2 | $11.3 | +10.3% | — | $4.8B | — |
| Q4 25 | $10.3 | $10.8 | +5.0% | — | $5B | — |
| Q3 25 | $9.76 | $9.87 | +1.1% | — | $4.8B | — |
| Q2 25 | $9 | $9.11 | +1.2% | — | $4.4B | — |
| Q1 25 | $9.08 | $9.5 | +4.6% | — | $4.4B | — |
| Q4 24 | $8.79 | $10.6 | +20.4% | — | $4.5B | — |
| Q3 24 | $8.92 | $8.1 | -9.2% | — | $4.4B | — |
| Q2 24 | $8.53 | $8.53 | 0.0% | — | $4.2B | — |
| Q1 24 | $8.2 | $8.39 | +2.3% | — | $4.1B | — |
| Q4 23 | $7.7 | $7.2 | -6.5% | — | $4B | — |
| Q3 23 | $7.56 | $6.96 | -7.9% | — | $3.9B | — |
| Q2 23 | $7.38 | $7.44 | +0.8% | — | $3.9B | — |
| Q1 23 | $7.21 | $7.25 | +0.6% | — | $3.7B | — |
| Q4 22 | $6.48 | $6.94 | +7.1% | — | $3.6B | — |
| Q3 22 | $5.85 | $6.43 | +9.9% | — | $3.5B | — |
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 | — | $36.9 | — | — | $18.5B | — |
| FY24 | — | $33.7 | — | — | $17.3B | — |
| FY23 | — | $24.2 | — | — | $15.5B | — |
| FY22 | — | $28.3 | — | — | $14.3B |
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 | $11.8B | $12.1B | $12.8B | $12.8B | $11.9B | $13.4B | $14.3B | $15.5B | $17.3B | $18.5B |
| YoY change | -3.04% | +2.81% | +5.79% | -0.63% | -6.7% | +12.4% | +6.59% | +8.96% | +11.1% | +7.04% |
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 | 11.8B | 12.1B | 12.8B | 12.8B | 11.9B | 13.4B | 14.3B | 15.5B | 17.3B | 18.5B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 6.3B | 6.6B | 6.8B | 7.1B | 7.2B | 8.5B | 8.7B | 8.9B | 9.9B | 10.6B |
| Operating expenses | 6.3B | 6.6B | 6.8B | 7.1B | 7.2B | 8.5B | 8.7B | 8.9B | 9.9B | 10.6B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 1.2B | 1.1B | 208M | 269M | 283M | 382M | 491M | 513M | 516M | 528M |
| Pretax income | 1.6B | 2.2B | 2.5B | 2.2B | 1.8B | 4.2B | 3.9B | 3.2B | 4.3B | 4.5B |
| Income tax | 278M | 734M | 386M | 339M | 297M | 768M | 782M | 678M | 866M | 941M |
| Net income | 1.3B | 1.5B | 2.1B | 1.9B | 1.5B | 3.4B | 3.1B | 2.6B | 3.4B | 3.6B |
| Net margin | 11.1% | 12.2% | 16.3% | 14.8% | 12.9% | 25.5% | 22.1% | 16.5% | 19.7% | 19.3% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 7.9 | 9.6 | 14.4 | 14.1 | 12.4 | 29.1 | 28.3 | 24.2 | 33.7 | 36.9 |
| Diluted EPS | 7.81 | 9.44 | 14.2 | 13.9 | 12.2 | 28.5 | 27.7 | 23.7 | 33 | 36.3 |
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 | 3.9B | 4B | 4.1B | 4.2B | 4.4B | 4.5B | 4.4B | 4.4B | 4.8B | 5B | 4.8B | 4.9B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.2B | 2.3B | 2.4B | 2.4B | 2.5B | 2.6B | 2.5B | 2.5B | 2.7B | 2.9B | 2.7B | 3.1B |
| Operating expenses | 2.2B | 2.3B | 2.4B | 2.4B | 2.5B | 2.6B | 2.5B | 2.5B | 2.7B | 2.9B | 2.7B | 3.1B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 127M | 123M | 129M | 129M | 131M | 127M | 129M | 136M | 130M | 133M | 166M | 140M |
| Pretax income | 1.1B | 494M | 1.2B | 1.1B | 645M | 1.4B | 687M | 1.4B | 1.2B | 1.3B | 1.1B | 1.4B |
| Income tax | 245M | 117M | 229M | 222M | 134M | 281M | 104M | 291M | 262M | 284M | 229M | 329M |
| Net income | 872M | 377M | 990M | 829M | 511M | 1.1B | 583M | 1.1B | 912M | 1B | 915M | 1.1B |
| Net margin | 22.2% | 9.44% | 23.9% | 19.6% | 11.6% | 23.8% | 13.4% | 24.2% | 19% | 20.3% | 19% | 22.5% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 8.31 | 3.64 | 9.63 | 8.16 | 5.09 | 10.8 | 5.92 | 10.9 | 9.47 | 10.6 | 9.81 | 12.1 |
| Diluted EPS | 8.14 | 3.57 | 9.46 | 8.02 | 5 | 10.6 | 5.83 | 10.7 | 9.33 | 10.5 | 9.68 | 12 |
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 | 18.4B | 26.1B | 15.2B | 22.3B | 24.1B | — | 32.8B | 38B | 51.2B | 44.8B | 43.8B |
| Enterprise value | -9.3B | -2.1B | -14.1B | -9.7B | -14.1B | — | -9.7B | -15.3B | -4B | -13.1B | 37.6B |
| Shares outstanding | 166.3M | 154.1M | 145.6M | 134.1M | 123.8M | 110.9M | 105.3M | 100.2M | 96.2M | 91.3M | 91.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.1 | 17.6 | 7.24 | 11.8 | 15.7 | — | 10.4 | 14.9 | 15.1 | 12.6 | 12.3 |
| P/S | 1.56 | 2.15 | 1.18 | 1.75 | 2.02 | — | 2.3 | 2.45 | 2.97 | 2.42 | 2.2 |
| P/B | 2.93 | 4.36 | 2.72 | 3.9 | 4.1 | — | 8.62 | 8.05 | 9.79 | 6.83 | 6.85 |
| EV/Sales | -0.79 | -0.18 | -1.1 | -0.76 | -1.19 | — | -0.68 | -0.99 | -0.23 | -0.71 | 1.89 |
| Earnings yield | 7.12% | 5.67% | 13.8% | 8.47% | 6.38% | — | 9.61% | 6.72% | 6.64% | 7.96% | 8.1% |
| FCF yield | 12.1% | 5.21% | 16% | 9.84% | 18.6% | — | 12.9% | 11.8% | 12.5% | 18.2% | 6.62% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.08 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 30.7% |
| Net margin | 11.1% | 12.2% | 16.3% | 14.8% | 12.9% | 25.5% | 22.1% | 16.5% | 19.7% | 19.3% | 19.9% |
| ROE | 20.9% | 24.7% | 37.5% | 33% | 26.1% | 57.5% | 82.8% | 54% | 65.1% | 54.4% | 63.4% |
| ROA | — | — | — | — | — | — | — | — | 1.87% | 1.87% | 2.28% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 1.87% | 1.87% | 2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 2.18 |
| Debt / equity | 0.86 | 0.88 | 0.86 | 0.86 | 0.84 | 0.87 | 1.42 | 1.22 | 1.05 | 0.9 | 0.68 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.03 | 0.03 | 0.03 |
| Interest coverage | 7.6 | 11.7 | 11.1 | 11.4 | 12.3 | 22.9 | 20.9 | 11 | 14 | 14.8 | 16.4 |
| Effective tax rate | 17.5% | 33.2% | 15.5% | 15.2% | 16.2% | 18.4% | 19.9% | 21% | 20.3% | 20.9% | 21.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 71 | 78.7 | 88.2 | 95.1 | 96.1 | 120.7 | 135.4 | 155.1 | 179.5 | 202.5 | 210.9 |
| EPS (basic) | 7.9 | 9.6 | 14.4 | 14.1 | 12.4 | 29.1 | 28.3 | 24.2 | 33.7 | 36.9 | 36.9 |
| EPS (diluted) | 7.81 | 9.44 | 14.2 | 13.9 | 12.2 | 28.5 | 27.7 | 23.7 | 33 | 36.3 | 39.9 |
| Book value per share | 37.8 | 38.9 | 38.4 | 42.7 | 47.4 | 53.6 | 36.1 | 47.2 | 54.4 | 71.8 | 72 |
| FCF per share | 13.5 | 8.83 | 16.7 | 16.4 | 36.2 | 28.9 | 40.1 | 44.9 | 66.7 | 89.4 | 86.8 |
| Cash per share | 199.7 | 217.7 | 234.6 | 275.6 | 348.4 | 354.5 | 455.1 | 590.2 | 630.9 | 697.9 | 116.6 |
| Capex per share | 0.55 | 1.05 | 1.11 | 1.07 | 1.19 | 1.08 | 1.73 | 1.84 | 1.83 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.78% | 1.34% | 1.26% | 1.12% | 1.24% | 0.9% | 1.28% | 1.18% | 1.02% | — | — |
| Capex / operating cash flow | 5.68% | 6.1% | 10.2% | 4.95% | 12.7% | 5.07% | 4.18% | 8.97% | 6.47% | — | — |
| Payout ratio | 36.5% | 33.2% | 24.1% | 26.6% | 32.4% | 15% | 17% | 21.5% | 16.9% | 16.7% | 15.7% |
| Dividend yield | 2.6% | 1.88% | 3.33% | 2.26% | 2.07% | — | 1.63% | 1.45% | 1.12% | 1.33% | 1.37% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 3, 2026 | $1.70 |
| May 4, 2026 | $1.70 |
| Feb 9, 2026 | $1.60 |
| — |
| FY21 | — | $29.1 | — | — | $13.4B | — |
| FY20 | — | $12.4 | — | — | $11.9B | — |
| FY19 | — | $14.1 | — | — | $12.8B | — |
| FY18 | — | $14.4 | — | — | $12.8B | — |
| FY17 | — | $9.6 | — | — | $12.1B | — |
| FY16 | — | $7.9 | — | — | $11.8B | — |
| 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 | $3.9B | $4B | $4.1B | $4.2B | $4.4B | $4.5B | $4.4B | $4.4B | $4.8B | $5B | $4.8B | $4.9B |
| YoY change | +12.7% | +10.4% | +10.8% | +8.88% | +12% | +12.8% | +5.02% | +3.67% | +8.96% | +10.2% | +10.5% | +12.9% |
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 | 33.2B | 33.5B | 34.2B | 37B | 43.1B | 39.3B | 47.9B | 59.1B | 60.7B | 63.7B |
| Receivables | 5.3B | 5.8B | 6.2B | 7.2B | 7.8B | 16.2B | 15.6B | 15.1B | 14.5B | 14.9B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | — | — | — | — | — | — | 181.4B | 190.9B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 200M | 200M | 201M | 201M | 200M | 200M | 1.5B | 751M | 701M | 200M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 5.2B | 5.1B | 4.6B | 4.7B | 4.7B | 5B | 3.9B | 5B | 4.8B | 5.7B |
| Total liabilities | — | — | — | — | — | — | — | — | 176.2B | 184.4B |
| Shareholders' equity | 6.3B | 6B | 5.6B | 5.7B | 5.9B | 5.9B | 3.8B | 4.7B | 5.2B | 6.5B |
| Total debt | 5.4B | 5.3B | 4.8B | 4.9B | 4.9B | 5.2B | 5.4B | 5.8B | 5.5B | 5.9B |
| Net debt | 3B | 2.7B | 1.7B | 1.1B | -1.9B | -2.1B | -1.7B | -1.8B | -3B | -4.2B |
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 | 55.3B | 59.1B | 59.5B | 59.6B | 63.1B | 60.7B | 11.1B | 46.4B | 46.9B | 63.7B | 45.8B | 47.5B |
| Receivables | 14.8B | 15.1B | 14.9B | 14.8B | 14.8B | 14.5B | 14.7B | 14.7B | 15B | 14.9B | 15.1B | 16B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | 179.8B | 179.7B | 186B | 181.4B | 179.1B | 184.9B | 190.1B | 190.9B | 184.4B | 197.9B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 201M | 751M | 201M | 201M | 201M | 701M | 201M | 201M | 201M | 200M | 200M | 200M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 5.8B | 5B | 5.5B | 5.8B | 5.7B | 4.8B | 6B | 5.8B | 5.7B | 5.7B | 5.6B | 6.3B |
| Total liabilities | — | — | — | 174.7B | 180.3B | 176.2B | 173.6B | 178.8B | 183.6B | 184.4B | 178.2B | 191.5B |
| Shareholders' equity | 3.8B | 4.7B | 4.9B | 5B | 5.7B | 5.2B | 5.4B | 6.1B | 6.5B | 6.5B | 6.2B | 6.4B |
| Total debt | 6B | 5.8B | 5.7B | 6B | 5.9B | 5.5B | 6.2B | 6B | 5.9B | 5.9B | 5.8B | 6.5B |
| Net debt | -1.1B | -1.8B | -1.5B | -1.9B | -4.8B | -3B | -1.8B | -2.4B | -3.9B | -4.2B | -2.7B | -3.7B |
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 | 1.3B | 1.5B | 2.1B | 1.9B | 1.5B | 3.4B | 3.1B | 2.6B | 3.4B | 3.6B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 134M | 121M | 144M | 135M | 146M | 152M | 170M | 187M | 193M | 206M |
| Change in working capital | 208M | 899M | -683M | 1.2B | -227M | -1.3B | 777M | -694M | -1B | -555M |
| Operating cash flow | 1.6B | 2.7B | 1.6B | 2.9B | 1.2B | 2.4B | 4.3B | 2.1B | 2.7B | 8.3B |
| Capital expenditure | -92M | -162M | -162M | -143M | -147M | -120M | -182M | -184M | -176M | — |
| Investing cash flow | -1.1B | -391M | -647M | -3.2B | -2.9B | -4.4B | -13.5B | -9.1B | -313M | -893M |
| Dividends paid | -479M | -491M | -506M | -504M | -497M | -511M | -534M | -550M | -574M | -596M |
| Share repurchases | -1.7B | -1.5B | -1.6B | -1.9B | -1.4B | -2B | -2B | -2.1B | -2.4B | -2.9B |
| Financing cash flow | -1.2B | -1.8B | -1.3B | 1.2B | 949M | 1.7B | 8.4B | 4.4B | -5.2B | -5.2B |
| Net change in cash | -672M | 465M | -328M | 948M | -841M | -328M | -766M | -2.7B | -2.8B | 2.3B |
| Free cash flow | 2.2B | 1.4B | 2.4B | 2.2B | 4.5B | 3.2B | 4.2B | 4.5B | 6.4B | 8.2B |
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 | 872M | 377M | 990M | 829M | 511M | 1.1B | 583M | 1.1B | 912M | 1B | 915M | 1.1B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 46M | 49M | 42M | 48M | 48M | 55M | 49M | 46M | 50M | 61M | 39M | 50M |
| Change in working capital | 110M | -239M | 268M | -629M | 400M | -1B | 525M | -1.2B | -601M | 673M | -768M | -1.4B |
| Operating cash flow | 1.1B | 98M | 1.5B | 279M | 870M | 85M | 1.1B | 157M | 2.2B | 2.7B | 459M | 2.9B |
| Capital expenditure | -50M | -50M | -52M | -17M | -49M | -58M | -36M | -38M | — | — | — | — |
| Investing cash flow | -1.3B | -1.9B | -532M | 244M | 701M | -726M | -1.7B | 886M | 1.2B | -1.4B | -544M | -632M |
| Dividends paid | -139M | -136M | -138M | -147M | -145M | -144M | -144M | -152M | -151M | -149M | -148M | -152M |
| Share repurchases | -545M | -467M | -628M | -573M | -582M | -665M | -730M | -581M | -701M | -895M | -874M | -779M |
| Financing cash flow | -322M | 381M | -1.4B | -1.1B | -1.2B | -1.5B | -488M | -1.9B | -1.9B | -871M | -1.5B | -198M |
| Net change in cash | -545M | -1.4B | -437M | -580M | 398M | -2.1B | -1.1B | -897M | 1.5B | 425M | -1.6B | 2.1B |
| Free cash flow | 875M | 2.1B | 1.4B | 1.7B | 3B | 325M | 1.6B | 1.7B | 2.2B | 2.6B | 430M | 2.8B |
| Nov 10, 2025 |
| $1.60 |
| Aug 4, 2025 | $1.60 |
| May 5, 2025 | $1.60 |
| Feb 10, 2025 | $1.48 |
| Nov 4, 2024 | $1.48 |