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 26 | $0.74 | $0.76 | +2.7% | — | $8.2B | — |
| Q4 25 | $0.43 | $0.49 | +14.0% | — | $7.1B | — |
| Q3 25 | $0.54 | $0.56 | +3.7% | — | $7.2B | — |
| Q2 25 | $0.6 | $0.63 | +5.0% | — | $7.2B | — |
| Q1 25 | $0.61 | $0.69 | +13.1% | — | $7.7B | — |
| Q4 24 | $0.19 | $0.21 | +10.5% | — | $8.7B | — |
| Q3 24 | — | $0.56 | — | — | $8.6B | — |
| Q2 24 | $0.4 | $0.42 | +5.0% | — | $6.3B | — |
| Q1 24 | $0.45 | $0.51 | +13.3% | — | $7B | — |
| Q4 23 | -$0.13 | $0.16 | +223.1% | — | $5.6B | — |
| Q1 23 | — | $0.58 | — | — | $7.2B | — |
| Q4 22 | — | $0.3 | — | — | $5.8B | — |
| Q3 22 | — | $0.44 | — | — | $6B | — |
| Q2 22 | — | $0.27 | — | — | $6.7B | — |
| Q1 22 | — | $0.45 | — | — | $6.5B | — |
| Q4 21 | — | $0.36 | — | — | $5.2B | — |
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 | — | $1.75 | — | — | $29.1B | — |
| FY24 | — | $1.44 | — | — | $35.7B | — |
| FY23 | — | $1.11 | — | — | $25.4B | — |
| FY22 | — | $1.23 | — | — | $24.7B |
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 | $21.4B | $21.1B | $21.1B | $21.6B | $21.6B | $22B | $24.7B | $25.4B | $35.7B | $29.1B |
| YoY change | -2.69% | -1.67% | +0.28% | +2.33% | -0.05% | +1.57% | +12.6% | +2.65% | +40.6% | -18.4% |
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 | 21.4B | 21.1B | 21.1B | 21.6B | 21.6B | 22B | 24.7B | 25.4B | 35.7B | 29.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.1B | 2.4B | 2.2B | 2.1B | 2B | 2B | 2.3B | 2.6B | 3.8B | 2.7B |
| Operating expenses | 2.6B | 2.7B | 2.5B | 2.3B | 2.3B | 2.1B | 2.3B | 2.1B | 3.8B | 2.8B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 3.2B | 3.5B | 3.5B | 4.4B | 3.1B | 8.2B | 7B | 6.6B | 11B | 9.1B |
| Income tax | 993M | 2.1B | 911M | 1B | 604M | 1.1B | 1B | 1.2B | 2.4B | 1.9B |
| Net income | 2.8B | -720M | 2.6B | 3.4B | 2.5B | 7.1B | 6B | 5.3B | 8.6B | 7.2B |
| Net margin | 13.2% | -3.42% | 12.2% | 15.5% | 11.4% | 32.1% | 24.2% | 21% | 24.2% | 24.8% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.42 | -0.41 | 0.38 | 0.57 | 0.35 | 1.5 | 1.23 | 1.11 | 1.44 | 1.75 |
| Diluted EPS | 0.41 | -0.41 | 0.37 | 0.56 | 0.34 | 1.46 | 1.19 | 1.08 | 1.39 | 1.69 |
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 | 6.3B | 5.6B | 7B | 6.3B | 8.6B | 8.7B | 7.7B | 7.2B | 7.2B | 7.1B | 8.2B | 8.3B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 3.9B | -12.5B | 4.1B | -4B | 5.2B | -16.3B | 4.4B | -4.3B | 4.2B | -12.7B | 4.4B | 4.5B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.9B | 110M | 2.3B | 1.9B | 2.9B | 2.3B | 2.7B | 2.5B | 2.1B | 1.9B | 2.8B | 3.3B |
| Income tax | 343M | -23M | 465M | 427M | 542.4M | 609.7M | 621M | 552M | 365M | 388M | 638M | 731M |
| Net income | 1.5B | 133M | 1.8B | 1.5B | 2.4B | 1.7B | 2.1B | 1.9B | 1.7B | 1.5B | 2.2B | 2.5B |
| Net margin | 24.6% | 2.37% | 26.1% | 23.9% | 27.8% | 18.9% | 27.2% | 26.9% | 23.9% | 20.8% | 26.7% | 30.2% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.33 | — | 0.41 | — | 0.43 | 0.27 | 0.52 | — | 0.42 | 0.34 | 0.56 | 0.67 |
| Diluted EPS | 0.33 | — | 0.41 | — | 0.43 | 0.27 | 0.52 | — | 0.42 | 0.34 | 0.56 | 0.67 |
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 | 37.4B | 37.3B | 26B | 33B | 27.9B | 35.4B | 25.7B | 24.3B | — | — | — |
| Enterprise value | 34.4B | 6B | -1.6B | 28.4B | -19.2B | -36.5B | -47.3B | -23.8B | — | — | — |
| Shares outstanding | 3.4B | 3.4B | 3.4B | 3.5B | 3.5B | 3.4B | 3.3B | 3.1B | 5B | 3.5B | 3.5B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.2 | — | 10 | 9.84 | 11.3 | 5.02 | 4.3 | 4.56 | — | — | — |
| P/S | 1.74 | 1.77 | 1.23 | 1.53 | 1.29 | 1.61 | 1.04 | 0.96 | — | — | — |
| P/B | 0.52 | 0.57 | 0.41 | 0.5 | 0.42 | 0.51 | 0.37 | 0.34 | — | — | — |
| EV/Sales | 1.6 | 0.28 | -0.08 | 1.31 | -0.89 | -1.66 | -1.91 | -0.94 | — | — | — |
| Earnings yield | 7.56% | — | 9.95% | 10.2% | 8.83% | 19.9% | 23.3% | 21.9% | — | — | — |
| FCF yield | 25.6% | 158.7% | 30% | -6.95% | 201.6% | 133.2% | 110.9% | -10.9% | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 13.2% | -3.42% | 12.2% | 15.5% | 11.4% | 32.1% | 24.2% | 21% | 24.2% | 24.8% | 24.8% |
| ROE | 3.96% | -1.09% | 4.05% | 5.11% | 3.68% | 10.1% | 8.62% | 7.41% | 8.77% | 9.22% | 9.22% |
| ROA | — | — | — | — | — | — | — | — | 0.42% | 0.47% | 0.47% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.42% | 0.47% | 0.47% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 1.39 | 2.12 | 2.34 | 2.22 | 2.15 | 2.38 | 2.65 | 2.46 | 2.56 | 2.81 | 2.81 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.12 | 0.14 | 0.14 |
| Effective tax rate | 30.7% | 58.3% | 26.1% | 23% | 19.7% | 13.9% | 14.8% | 18.8% | 21.6% | 21.1% | 21.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 6.3 | 6.15 | 6.14 | 6.24 | 6.2 | 6.41 | 7.51 | 8.24 | 7.11 | 8.26 | 8.26 |
| EPS (basic) | 0.42 | -0.41 | 0.38 | 0.57 | 0.35 | 1.5 | 1.23 | 1.11 | 1.44 | 1.75 | 1.75 |
| EPS (diluted) | 0.41 | -0.41 | 0.37 | 0.56 | 0.34 | 1.46 | 1.19 | 1.08 | 1.39 | 1.69 | 1.69 |
| Book value per share | 21 | 19.3 | 18.5 | 18.9 | 19.2 | 20.5 | 21 | 23.3 | 19.6 | 22.2 | 22.2 |
| FCF per share | 2.82 | 17.3 | 2.26 | -0.66 | 16.1 | 13.8 | 8.65 | -0.86 | 1.5 | 4.78 | 4.78 |
| Cash per share | 30.1 | 49.9 | 51.4 | 43.3 | 54.8 | 69.7 | 77.9 | 72.9 | 57 | 65.1 | 65.1 |
| Capex per share | 0.4 | 0.34 | 0.4 | 0.5 | 0.38 | 0.5 | 0.53 | 0.56 | 0.43 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.29% | 5.57% | 6.55% | 8.08% | 6.13% | 7.83% | 7.06% | 6.77% | 6% | — | — |
| Capex / operating cash flow | -6.39% | 2.81% | -6.64% | 137.1% | 27.1% | -33.5% | -9.92% | 3.22% | -49.8% | — | — |
| Payout ratio | 46.1% | -176.8% | 64.2% | 57% | 38% | 19.3% | 33.1% | 42.4% | 35.6% | 31.2% | 31.2% |
| Dividend yield | 3.49% | 3.41% | 6.39% | 5.79% | 3.36% | 3.84% | 7.7% | 9.3% | — | — | — |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 7, 2026 | $0.313 |
| Feb 20, 2026 | $0.307 |
| Aug 8, 2025 | $0.16 |
| — |
| FY21 | — | $1.5 | — | — | $22B | — |
| FY20 | — | $0.35 | — | — | $21.6B | — |
| FY19 | — | $0.57 | — | — | $21.6B | — |
| FY18 | — | $0.38 | — | — | $21.1B | — |
| FY17 | — | -$0.41 | — | — | $21.1B | — |
| FY16 | — | $0.42 | — | — | $21.4B | — |
| 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 | $6.3B | $5.6B | $7B | $6.3B | $8.6B | $8.7B | $7.7B | $7.2B | $7.2B | $7.1B | $8.2B | $8.3B |
| YoY change | +5.16% | -3.25% | -3.92% | +0.62% | +37.7% | +55.6% | +10.9% | +13.6% | -16.8% | -18.8% | +5.89% | +16% |
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 | 102.4B | 171.1B | 177.1B | 150.3B | 191.1B | 238.6B | 256.4B | 224.6B | 286B | 229.8B |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 6.6B | 5.2B | 5.5B | 7.2B | 4B | -2.5B | -1.9B | -2.2B | -3.1B | -2.1B |
| Goodwill & intangibles | 15.5B | 15.7B | 15.9B | 16.2B | 15.9B | 16.1B | 16.5B | 15.6B | 22.5B | 16.6B |
| Total assets | — | — | — | — | — | — | — | — | 2.1T | 1.5T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 99.3B | 139.7B | 149.5B | 145.6B | 144B | 166.6B | 183.4B | 176.6B | 252.8B | 219.9B |
| Total liabilities | — | — | — | — | — | — | — | — | 2T | 1.5T |
| Shareholders' equity | 71.4B | 66B | 63.8B | 65.7B | 66.9B | 70B | 69.3B | 71.9B | 98.6B | 78.2B |
| Total debt | 99.3B | 139.7B | 149.5B | 145.6B | 144B | 166.6B | 183.4B | 176.6B | 252.8B | 219.9B |
| Net debt | -3B | -31.4B | -27.6B | -4.6B | -47.1B | -72B | -73B | -48.1B | -33.3B | -9.8B |
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 | 262.8B | 224.6B | 251.3B | 243.5B | 283.1B | 286B | 239.5B | 225.7B | 237.4B | 229.8B | 235.3B | 245.9B |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | -2.2B | — | — | — | -3.1B | — | — | — | -2.1B | — | — |
| Goodwill & intangibles | 8.3B | 15.6B | 7.8B | 7.8B | 10.7B | 22.5B | 8.3B | 8.2B | 8.3B | 16.6B | 8.4B | 8.9B |
| Total assets | — | — | 1.6T | 1.6T | 2T | 2.1T | 1.6T | 1.6T | 1.6T | 1.5T | 1.7T | 1.7T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 114B | 176.6B | 118.8B | 108.6B | 132.6B | 252.8B | 110.5B | 117.4B | 121.5B | 219.9B | 136.8B | 137.9B |
| Total liabilities | — | — | — | 1.5T | 1.9T | 2T | 1.5T | 1.5T | 1.6T | 1.5T | 1.6T | 1.7T |
| Shareholders' equity | 69B | 71.9B | 72.3B | 71.8B | 94.3B | 98.6B | 75.5B | 76.4B | 76.8B | 78.2B | 77.1B | 79.8B |
| Total debt | 114B | 176.6B | 118.8B | 108.6B | 132.6B | 252.8B | 110.5B | 117.4B | 121.5B | 219.9B | 136.8B | 137.9B |
| Net debt | -148.8B | -48.1B | -132.5B | -134.9B | -150.5B | -33.3B | -129B | -108.3B | -115.9B | -9.8B | -98.5B | -107.9B |
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 | 3.2B | 3.5B | 3.5B | 4.4B | 3.1B | 8.2B | 7B | 6.6B | 11B | 9.1B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -4.3B | 37.2B | -19.8B | -2.8B | 4.8B | -16.4B | -11.3B | 36.1B | -18.6B | 21.4B |
| Operating cash flow | -21.1B | 41.7B | -20.8B | 1.3B | 4.9B | -5.1B | -17.6B | 53.4B | -4.3B | 18.7B |
| Capital expenditure | -1.3B | -1.2B | -1.4B | -1.7B | -1.3B | -1.7B | -1.7B | -1.7B | -2.1B | — |
| Investing cash flow | 36.7B | 3.5B | 1.2B | -24B | -18.4B | 4.3B | -21.7B | -23.4B | -24.3B | 3.5B |
| Dividends paid | -1.3B | -1.3B | -1.7B | -1.9B | -936M | -1.4B | -2B | -2.3B | -3.1B | -2.3B |
| Share repurchases | -1.7B | -1.9B | -4.1B | -3.1B | -1.4B | -1.7B | -4.1B | -5.2B | -6.9B | -6.2B |
| Financing cash flow | -1.3B | 961M | -6.8B | 690M | 2.7B | 107M | 696M | -1.4B | 1.1B | 2.3B |
| Net change in cash | 14.3B | 46.2B | -26.4B | -22B | -10.8B | -760M | -38.6B | 28.6B | -27.6B | 24.4B |
| Free cash flow | 9.6B | 59.3B | 7.8B | -2.3B | 56.2B | 47.2B | 28.5B | -2.6B | 7.5B | 16.9B |
| Feb 28, 2025 |
| $0.2737 |
| Aug 16, 2024 | $0.1491 |
| Feb 29, 2024 | $0.2671 |
| Aug 10, 2023 | $0.1398 |
| Feb 23, 2023 | $0.2435 |
| Date | Ratio |
|---|---|
| Feb 19, 2014 | 74:73 |
| Sep 19, 2013 | 1085:1000 |
| May 6, 2002 | 4:1 |
| Jun 8, 1990 | 7:5 |