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 | $1.12 | $1.21 | +8.0% | — | — | — |
| Q4 26 | $1.02 | $1.11 | +8.8% | — | — | — |
| Q3 26 | $0.95 | $0.98 | +3.2% | — | — | — |
| Q2 26 | $0.95 | $1.06 | +11.6% | — | — | — |
| Q1 26 | $0.86 | $0.89 | +3.5% | — | — | — |
| Q4 25 | $0.81 | $0.9 | +11.1% | — | — | — |
| Q3 25 | $0.77 | $0.82 | +6.5% | — | — | — |
| Q2 25 | $0.76 | $0.81 | +6.6% | — | — | — |
| Q1 25 | $0.8 | $0.83 | +3.7% | — | — | — |
| Q4 24 | $0.77 | $0.76 | -1.3% | — | — | — |
| Q3 24 | $0.64 | $0.35 | -45.3% | — | — | — |
| Q2 24 | $0.82 | $0.9 | +9.8% | — | — | — |
| Q1 24 | $0.84 | $0.88 | +4.8% | — | — | — |
| Q4 23 | $0.82 | $0.94 | +14.6% | — | — | — |
| Q3 23 | $0.77 | $0.85 | +10.4% | — | — | — |
| Q2 23 | $0.77 | $0.81 | +5.2% | — | — | — |
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 | — | $3.86 | — | — | $113.1B | — |
| FY24 | — | $3.25 | — | — | $101.9B | — |
| FY23 | — | $3.1 | — | — | $98.6B | — |
| FY22 | — | $3.21 | — | — | $95B |
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 | $83.7B | $87.1B | $91B | $91.2B | $85.5B | $89.1B | $95B | $98.6B | $101.9B | $113.1B |
| YoY change | +0.89% | +4.09% | +4.47% | +0.25% | -6.26% | +4.19% | +6.55% | +3.82% | +3.35% | +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 | 83.7B | 87.1B | 91B | 91.2B | 85.5B | 89.1B | 95B | 98.6B | 101.9B | 113.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 47.3B | 41.8B | 40.5B | 42.1B | 41.2B | 45B | 45.9B | 47.7B | 49.6B | 52.2B |
| Operating expenses | 47.3B | 41.8B | 40.5B | 42.1B | 41.2B | 45B | 45.9B | 47.7B | 49.6B | 52.2B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 25B | 29.2B | 34.6B | 32.8B | 19B | 34B | 31B | 28.3B | 29.3B | 37.7B |
| Income tax | 7.2B | 11B | 6.4B | 5.3B | 1.1B | 2B | 3.4B | 1.8B | 2.1B | 7.2B |
| Net income | 17.8B | 18.2B | 28.1B | 27.4B | 17.9B | 32B | 27.5B | 26.5B | 27.1B | 30.5B |
| Net margin | 21.3% | 20.9% | 30.9% | 30.1% | 20.9% | 35.9% | 29% | 26.9% | 26.6% | 27% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.58 | 1.63 | 2.64 | 2.77 | 1.88 | 3.6 | 3.21 | 3.1 | 3.25 | 3.86 |
| Diluted EPS | 1.5 | 1.56 | 2.61 | 2.75 | 1.87 | 3.57 | 3.19 | 3.08 | 3.21 | 3.81 |
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 | 25.2B | 22B | 25.8B | 25.4B | 25.3B | 25.3B | 27.4B | 26.5B | 28.1B | 31.2B | 30.3B | — |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.8B | 11.6B | 13.8B | 12.1B | 12.1B | 12.3B | 13.4B | 12.9B | 13B | 13B | 14B | — |
| Operating expenses | 11.8B | 11.6B | 13.8B | 12.1B | 12.1B | 12.3B | 13.4B | 12.9B | 13B | 13B | 14B | — |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 8.1B | 3.1B | 7.3B | 7.6B | 7.3B | 7.1B | 8.1B | 7.7B | 9.5B | 12.4B | 10.4B | — |
| Income tax | 293M | -20M | 588M | 663M | 428M | 443M | 720M | 572M | 987M | 4.9B | 1.8B | — |
| Net income | 7.8B | 3.1B | 6.7B | 6.9B | 6.9B | 6.7B | 7.4B | 7.1B | 8.5B | 7.5B | 8.6B | — |
| Net margin | 31% | 14.3% | 25.9% | 27.2% | 27.2% | 26.3% | 27% | 26.9% | 30.2% | 24.1% | 28.4% | — |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.91 | 0.36 | 0.77 | 0.83 | 0.82 | 0.83 | 0.91 | 0.9 | 1.08 | 0.99 | 1.12 | 1.22 |
| Diluted EPS | 0.9 | 0.35 | 0.76 | 0.83 | 0.81 | 0.82 | 0.9 | 0.89 | 1.06 | 0.98 | 1.11 | 1.21 |
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 | 227.3B | 301B | 248.8B | 330.7B | 265.3B | 377.9B | 268.7B | 270.3B | 345.2B | 413.7B | 440.5B |
| Enterprise value | 16.5B | 89.8B | 84.1B | 181.5B | -73.9B | 27.2B | 113.4B | -3.4B | 29B | 153.5B | 385.7B |
| Shares outstanding | 10.3B | 10.2B | 10.1B | 9.4B | 8.8B | 8.5B | 8.1B | 8B | 7.9B | 7.5B | 7.5B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.8 | 16.5 | 8.84 | 12.1 | 14.8 | 11.8 | 9.76 | 10.2 | 12.7 | 13.6 | 14.5 |
| P/S | 2.72 | 3.45 | 2.73 | 3.62 | 3.1 | 4.24 | 2.83 | 2.74 | 3.39 | 3.66 | 3.86 |
| P/B | 0.85 | 1.13 | 0.94 | 1.25 | 0.97 | 1.4 | 0.98 | 0.93 | 1.17 | 1.36 | 1.6 |
| EV/Sales | 0.2 | 1.03 | 0.92 | 1.99 | -0.86 | 0.31 | 1.19 | -0.03 | 0.28 | 1.36 | 3.38 |
| Earnings yield | 7.84% | 6.06% | 11.3% | 8.29% | 6.74% | 8.46% | 10.2% | 9.81% | 7.86% | 7.37% | 6.88% |
| FCF yield | 7.6% | 3.28% | 15.9% | 18.7% | 14.3% | -1.9% | -2.35% | 16.6% | -2.55% | 3.05% | 6.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.41 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 38.3% |
| Net margin | 21.3% | 20.9% | 30.9% | 30.1% | 20.9% | 35.9% | 29% | 26.9% | 26.6% | 27% | 29.5% |
| ROE | 6.7% | 6.82% | 10.6% | 10.4% | 6.56% | 11.8% | 10.1% | 9.09% | 9.18% | 10.1% | 11.2% |
| ROA | — | — | — | — | — | — | — | — | 0.83% | 0.89% | 0.97% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.87% | 0.93% | 0.94% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 0.9 | 0.97 | 0.94 | 1 | 1.03 | 1.13 | 1.11 | 1.15 | 1.11 | 1.21 | 0.03 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.1 | 0.11 | 0.11 |
| Effective tax rate | 28.8% | 37.6% | 18.6% | 16.3% | 5.8% | 5.88% | 11.1% | 6.45% | 7.25% | 19.1% | 20.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.14 | 8.55 | 9.02 | 9.72 | 9.77 | 10.5 | 11.7 | 12.3 | 13 | 15 | 15.6 |
| EPS (basic) | 1.58 | 1.63 | 2.64 | 2.77 | 1.88 | 3.6 | 3.21 | 3.1 | 3.25 | 3.86 | 3.86 |
| EPS (diluted) | 1.5 | 1.56 | 2.61 | 2.75 | 1.87 | 3.57 | 3.19 | 3.08 | 3.21 | 3.81 | 4.33 |
| Book value per share | 25.9 | 26.2 | 26.3 | 28.2 | 31.2 | 31.8 | 33.7 | 36.3 | 37.6 | 40.3 | 39.3 |
| FCF per share | 1.68 | 0.97 | 3.91 | 6.58 | 4.34 | -0.85 | -0.78 | 5.6 | -1.12 | 1.68 | 7.63 |
| Cash per share | 43.9 | 46.2 | 41 | 44.1 | 71 | 77.1 | 56.5 | 75.7 | 81.8 | 83.2 | 124.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 23.5% | 31.3% | 24.5% | 21.6% | 43.2% | 25.2% | 31.2% | 34.3% | 35% | 31.3% | 25.9% |
| Dividend yield | 1.85% | 1.89% | 2.77% | 1.79% | 2.91% | 2.13% | 3.19% | 3.36% | 2.75% | 2.31% | 1.78% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.32 |
| Jun 5, 2026 | $0.28 |
| Mar 6, 2026 | $0.28 |
| — |
| FY21 | — | $3.6 | — | — | $89.1B | — |
| FY20 | — | $1.88 | — | — | $85.5B | — |
| FY19 | — | $2.77 | — | — | $91.2B | — |
| FY18 | — | $2.64 | — | — | $91B | — |
| FY17 | — | $1.63 | — | — | $87.1B | — |
| FY16 | — | $1.58 | — | — | $83.7B | — |
| 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 | $25.2B | $22B | $25.8B | $25.4B | $25.3B | $25.3B | $27.4B | $26.5B | $28.1B | $31.2B | $30.3B | — |
| YoY change | +2.71% | -10.5% | -1.68% | +0.71% | +0.71% | +15.4% | +6% | +4.28% | +10.8% | +23% | +10.6% | — |
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 | 451.5B | 471.2B | 414.3B | 414.3B | 621.5B | 654.5B | 458.3B | 608.1B | 642.9B | 626.1B |
| Receivables | 58.8B | 61.6B | 65.8B | 55.9B | 64.2B | 72.3B | 67.5B | 81.9B | 82.2B | 98.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 143.4B | 140.2B | 137.9B | 137.9B | 137.9B | 138B | 138B | 138B | 138B | 138B |
| Total assets | — | — | — | — | — | — | — | — | 3.3T | 3.4T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 23.9B | 32.7B | 20.2B | 24.2B | 19.3B | 23.8B | 26.9B | 32.1B | 43.4B | 48.1B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 216.8B | 227.4B | 229.4B | 240.9B | 262.9B | 280.1B | 276B | 302.2B | 283.3B | 317.8B |
| Total liabilities | — | — | — | — | — | — | — | — | 3T | 3.1T |
| Shareholders' equity | 266.2B | 267.1B | 265.3B | 264.8B | 272.9B | 270.1B | 273.2B | 291.6B | 295.6B | 303.2B |
| Total debt | 240.8B | 260.1B | 249.6B | 265.1B | 282.3B | 303.9B | 302.9B | 334.3B | 326.7B | 365.9B |
| Net debt | 83.2B | 91.5B | 64.7B | 96.4B | -104.8B | -51.5B | 65.5B | -7.1B | 30.2B | 126.6B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 513.5B | 525.3B | 608.1B | 634.3B | 620.3B | 619.5B | 642.9B | 657.1B | 653.4B | 645B | 626.1B | 618.8B |
| Receivables | 74B | 74.3B | 81.9B | 86.1B | 81B | 91.3B | 82.2B | 80.3B | 94B | 99.9B | 98.2B | 96.1B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 138B | 138B | 138B | 138B | 138B | 138B | 138B | 138B | 138B | 138B | 138B | 138B |
| Total assets | — | — | — | 3.3T | 3.3T | 3.3T | 3.3T | 3.3T | 3.4T | 3.4T | 3.4T | 3.5T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 41B | 40.2B | 32.1B | 38.9B | 40.4B | 38.4B | 43.4B | 41.5B | 47.9B | 54.2B | 48.1B | 82.8B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 286.1B | 290.4B | 302.2B | 296.3B | 290.5B | 296.9B | 283.3B | 304.1B | 313.4B | 311.5B | 317.8B | 300.8B |
| Total liabilities | — | — | — | — | 3T | 3T | 3T | 3.1T | 3.1T | 3.1T | 3.1T | 3.2T |
| Shareholders' equity | 283.3B | 287.1B | 291.6B | 293.6B | 293.9B | 296.5B | 295.6B | 295.6B | 299.6B | 304.2B | 303.2B | 300.7B |
| Total debt | 327.1B | 330.6B | 334.3B | 335.2B | 330.9B | 335.4B | 326.7B | 345.6B | 361.3B | 365.7B | 365.9B | 383.6B |
| Net debt | -54.4B | -29.2B | -7.1B | 14B | 1.9B | 31.6B | 30.2B | 64.8B | 85.9B | 111B | 126.6B | 133.7B |
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 | 17.8B | 18.2B | 28.1B | 27.4B | 17.9B | 32B | 27.5B | 26.5B | 27.1B | 30.5B |
| Depreciation & amortization | 2.2B | 2.1B | 2.1B | 1.7B | 1.8B | 1.9B | 2B | 2.1B | 2.2B | 2.3B |
| Stock-based compensation | 1.4B | 1.6B | 1.7B | 2B | 2B | 2.8B | 2.9B | 2.9B | 3.4B | 4B |
| Change in working capital | -16.7B | -34.8B | -11.8B | -3.2B | 4.1B | -56.6B | -75B | 20.4B | -50B | -54.6B |
| Operating cash flow | 11.1B | -201M | 21.6B | 37.9B | 27.4B | -25.1B | -33.9B | 58.3B | -15.8B | 12.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -29.7B | 228M | -12.2B | -27B | -193.5B | -313.2B | 79.5B | -9.5B | -52.6B | -2.9B |
| Dividends paid | -4.2B | -5.7B | -6.9B | -5.9B | -7.7B | -8.1B | -8.6B | -9.1B | -9.5B | -9.6B |
| Share repurchases | -5.1B | -12.8B | -24.6B | -30.7B | -8.1B | -27.1B | -5.7B | -4.6B | -18.4B | -24.1B |
| Financing cash flow | -26.5B | -6.4B | -28.9B | -28.1B | -10.1B | 678M | 24.8B | 11.6B | -29.1B | -259M |
| Net change in cash | -45.2B | -6.3B | -19.5B | -17.1B | -176.2B | -337.6B | 70.4B | 60.4B | -97.5B | 9.4B |
| Free cash flow | 17.3B | 9.9B | 39.5B | 61.8B | 38B | -7.2B | -6.3B | 45B | -8.8B | 12.6B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 7.4B | 7.8B | 3.1B | 6.7B | 6.9B | 6.9B | 6.7B | 7.4B | 7.2B | 8.5B | 7.5B | 8.6B |
| Depreciation & amortization | 510M | 517M | 527M | 538M | 543M | 549M | 559M | 565M | 571M | 584M | 594M | 605M |
| Stock-based compensation | 832M | 588M | 728M | 865M | 845M | 832M | 891M | 999M | 1B | 1B | 969M | 1B |
| Change in working capital | 11.5B | 3.1B | 22.7B | -29.8B | 5.9B | -53B | 26.9B | -6.8B | -38.3B | 25.3B | -34.8B | 21.3B |
| Operating cash flow | 21.8B | 10.1B | 31.8B | -23.4B | 17.4B | -48.6B | 37.5B | 2B | -30.1B | 46.9B | -22.9B | 41.8B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 37.8B | -28B | -86.9B | -41.8B | 29.8B | -6.8B | -33.8B | -18.1B | 11B | -5.5B | 9.7B | 20.8B |
| Dividends paid | -2.1B | -2.4B | -2.2B | -2.5B | -2.2B | -2.5B | -2.3B | -2.6B | -2.2B | -2.5B | -2.4B | -2.6B |
| Share repurchases | -550M | -1B | -811M | -2.5B | -5.4B | -5.5B | -4.9B | -7.2B | -5.3B | -5.3B | -6.3B | -8.2B |
| Financing cash flow | -12.7B | 8.2B | -11.1B | 218M | -10.7B | -12.9B | -5.7B | 4.4B | 2.6B | -1.7B | -8.6B | 8.7B |
| Net change in cash | 46.9B | -9.7B | -66.2B | -65B | 36.4B | -68.3B | -1.9B | -11.7B | -16.4B | 39.6B | -21.8B | 71.2B |
| Free cash flow | 11.8B | 11.8B | 32.7B | -15.5B | 18.1B | -37.3B | 25.9B | -2.2B | -9.1B | 46.9B | -22.9B | 41.8B |
| Dec 5, 2025 |
| $0.28 |
| Sep 5, 2025 | $0.28 |
| Jun 6, 2025 | $0.26 |
| Mar 7, 2025 | $0.26 |
| Dec 6, 2024 | $0.26 |
| Date | Ratio |
|---|---|
| Aug 30, 2004 | 2:1 |
| Feb 28, 1997 | 2:1 |
| Nov 21, 1986 | 2:1 |