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 27 | $2.1 | $2.28 | +8.6% | — | — | — |
| Q1 27 | $1.94 | $2.02 | +4.1% | — | — | — |
| Q4 26 | $1.95 | $2.05 | +5.1% | — | — | — |
| Q3 26 | $1.84 | $1.93 | +4.9% | — | — | — |
| Q2 26 | $1.72 | $1.84 | +7.0% | — | — | — |
| Q1 26 | $1.57 | $1.52 | -3.2% | — | — | — |
| Q4 25 | $1.67 | $1.76 | +5.4% | — | — | — |
| Q3 25 | $1.61 | $1.22 | -24.2% | — | — | — |
| Q2 25 | $1.62 | $1.63 | +0.6% | — | — | — |
| Q1 25 | $1.55 | $1.58 | +1.9% | — | — | — |
| Q4 24 | $1.61 | $1.69 | +5.0% | — | — | — |
| Q3 24 | $1.65 | $1.26 | -23.6% | — | — | — |
| Q2 24 | $1.73 | $1.73 | 0.0% | — | — | — |
| Q1 24 | $1.83 | $1.7 | -7.1% | — | — | — |
| Q4 23 | $2.02 | $1.85 | -8.4% | — | — | — |
| Q3 23 | $1.99 | $2.06 | +3.5% | — | — | — |
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 | — | $5.84 | — | — | $37.1B | — |
| FY24 | — | $5.94 | — | — | $24.1B | — |
| FY23 | — | $5.84 | — | — | $31.8B | — |
| FY22 | — | $8.05 | — | — | $31.5B |
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 | $25.9B | $26.7B | $28.2B | $30.4B | $31.1B | $30.9B | $31.5B | $31.8B | $24.1B | $37.1B |
| YoY change | +9.69% | +3.13% | +5.49% | +7.68% | +2.34% | -0.58% | +1.93% | +0.88% | -24.3% | +54.1% |
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 | 25.9B | 26.7B | 28.2B | 30.4B | 31.1B | 30.9B | 31.5B | 31.8B | 24.1B | 37.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 7.6B | 8B | 8B | 9.1B | 9.1B | 8.9B | 9.3B | 10.2B | 7.5B | 11.5B |
| Operating expenses | 7.6B | 8B | 8B | 9.1B | 9.1B | 8.9B | 9.3B | 10.2B | 7.5B | 11.5B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 9.4B | 10.3B | 11.1B | 11.3B | 8.4B | 12.8B | 12.9B | 9.8B | 7.1B | 10.5B |
| Income tax | 2B | 2B | 2.4B | 2.5B | 1.5B | 2.9B | 2.8B | 2.2B | 1.5B | 2.8B |
| Net income | 7.4B | 8.2B | 8.7B | 8.8B | 6.9B | 10B | 10.2B | 7.5B | 5.7B | 7.8B |
| Net margin | 28.4% | 30.8% | 30.9% | 29% | 22% | 32.2% | 32.3% | 23.7% | 23.5% | 20.9% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 5.8 | 6.55 | 6.9 | 6.72 | 5.43 | 7.74 | 8.05 | 5.84 | 5.94 | 5.84 |
| Diluted EPS | 5.77 | 6.49 | 6.82 | 6.68 | 5.3 | 7.7 | 8.02 | 5.78 | 5.87 | 5.67 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.9B | — | — | — | 6.1B | — | — | — | 9.6B | 9.9B | 9.6B | 10.3B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.6B | — | — | — | 1.9B | — | — | — | 3B | 3.1B | 3B | 3.3B |
| Operating expenses | 2.6B | — | — | — | 1.9B | — | — | — | 3B | 3.1B | 3B | 3.3B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.5B | — | — | — | 1.6B | — | — | — | 2.9B | 3.2B | 3.4B | 3.9B |
| Income tax | 138M | — | — | — | 365.9M | — | — | — | 656M | 872M | 799M | 947M |
| Net income | 1.4B | — | — | — | 1.2B | — | — | — | 2.2B | 2.3B | 2.6B | 3B |
| Net margin | 17.5% | — | — | — | 19.9% | — | — | — | 23% | 23.3% | 27.4% | 28.6% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | — | 1.7 | 1.59 | 1.43 | — | 0.82 | 1.48 | 1.84 | — | 1.75 | 2.01 | 2.27 |
| Diluted EPS | — | 1.68 | 1.57 | 1.41 | — | 0.66 | 1.48 | 1.84 | — | 1.73 | 2 | 2.27 |
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 | 94B | 112.8B | 94.7B | 101.8B | 73.2B | 115.6B | 84.2B | 70.4B | — | — | 113B |
| Enterprise value | 240.1B | 224.3B | 231B | 274.1B | 175.4B | 241.2B | 275.7B | 243.4B | — | — | -58.9B |
| Shares outstanding | 1.7B | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B | 877.8M | 1.2B | 1.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.8 | 13.7 | 10.9 | 11.6 | 10.7 | 11.6 | 8.27 | 9.35 | — | — | 17.3 |
| P/S | 3.63 | 4.22 | 3.35 | 3.35 | 2.35 | 3.74 | 2.67 | 2.21 | — | — | 3.24 |
| P/B | 1.63 | 1.83 | 1.4 | 1.45 | 1.04 | 1.59 | 1.13 | 0.89 | — | — | 1.77 |
| EV/Sales | 9.26 | 8.39 | 8.19 | 9.02 | 5.64 | 7.8 | 8.75 | 7.66 | — | — | -2.37 |
| Earnings yield | 7.83% | 7.31% | 9.22% | 8.64% | 9.36% | 8.61% | 12.1% | 10.7% | — | — | 5.78% |
| FCF yield | 4.45% | 14.7% | 18.4% | -12% | 76.4% | -11.5% | 19.4% | 44.4% | — | — | 6.42% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 41.2% |
| Net margin | 28.4% | 30.8% | 30.9% | 29% | 22% | 32.2% | 32.3% | 23.7% | 23.5% | 20.9% | 28.4% |
| ROE | 12.7% | 13.4% | 12.9% | 12.5% | 9.72% | 13.7% | 13.6% | 9.57% | 9.39% | 8.76% | 11.5% |
| ROA | — | — | — | — | — | — | — | — | 0.56% | 0.53% | 0.68% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.57% | 0.54% | 0.66% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 3.84 | 3.52 | 3.5 | 3.62 | 3.1 | 3.37 | 4.16 | 3.99 | 3.58 | 3.55 | 0.03 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.21 | 0.22 | 0.23 |
| Effective tax rate | 21.6% | 19.8% | 21.4% | 21.9% | 18.4% | 22.4% | 21.3% | 22.8% | 20.5% | 26.2% | 24.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.8 | 15.3 | 16 | 17.1 | 17.7 | 17.5 | 18.1 | 18.3 | 27.4 | 29.8 | 28.6 |
| EPS (basic) | 5.8 | 6.55 | 6.9 | 6.72 | 5.43 | 7.74 | 8.05 | 5.84 | 5.94 | 5.84 | 5.84 |
| EPS (diluted) | 5.77 | 6.49 | 6.82 | 6.68 | 5.3 | 7.7 | 8.02 | 5.78 | 5.87 | 5.67 | 5.4 |
| Book value per share | 33.1 | 35.3 | 38.4 | 39.5 | 40 | 41.3 | 42.9 | 45.2 | 68.6 | 71.2 | 52.9 |
| FCF per share | 2.39 | 9.49 | 9.87 | -6.88 | 31.7 | -7.52 | 9.4 | 18 | 12.4 | 4.07 | 5.16 |
| Cash per share | 43.5 | 60.4 | 56.9 | 45.9 | 66.2 | 68.1 | 68.5 | 81 | 88.2 | 86.9 | 445.6 |
| Capex per share | 0.2 | 0 | 0.24 | 0.1 | 0.44 | 0.26 | 0.33 | 0.25 | 0.4 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.34% | 0.01% | 1.47% | 0.61% | 2.48% | 1.49% | 1.81% | 1.39% | 1.45% | — | — |
| Capex / operating cash flow | -7.45% | 0.01% | 1.13% | 0.94% | 2.07% | 0.95% | 0.45% | 6.03% | -2.91% | — | — |
| Payout ratio | 48.8% | 46.1% | 47.8% | 50.5% | 66.5% | 46.2% | 50.3% | 72% | 71.8% | 75.7% | 58% |
| Dividend yield | 3.83% | 3.37% | 4.41% | 4.36% | 6.23% | 3.98% | 6.08% | 7.7% | — | — | 3.46% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 7, 2026 | $0.803 |
| Apr 7, 2026 | $0.792 |
| Jul 2, 2025 | $0.806 |
| — |
| FY21 | — | $7.74 | — | — | $30.9B | — |
| FY20 | — | $5.43 | — | — | $31.1B | — |
| FY19 | — | $6.72 | — | — | $30.4B | — |
| FY18 | — | $6.9 | — | — | $28.2B | — |
| FY17 | — | $6.55 | — | — | $26.7B | — |
| FY16 | — | $5.8 | — | — | $25.9B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.9B | — | — | — | $6.1B | — | — | — | $9.6B | $9.9B | $9.6B | $10.3B |
| YoY change | +4.57% | — | — | — | -23.3% | — | — | — | +57.7% | — | — | — |
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 | 76B | 105.6B | 100.3B | 81.5B | 116.5B | 120.1B | 119.3B | 140.8B | 77.4B | 108.1B |
| Receivables | 3.9B | 3.9B | 4.7B | 5.1B | 4.8B | 4.4B | 5.4B | 7.1B | 5.3B | 7.7B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 2.5B | 2.4B | 2.7B | 2.7B | 5.9B | 5.6B | 5.7B | 5.6B | 3.8B | 4.9B |
| Goodwill & intangibles | 24.3B | 24.2B | 35.4B | 34.9B | 34B | 33.2B | 33.7B | 34.4B | 24.1B | 32.3B |
| Total assets | — | — | — | — | — | — | — | — | 1T | 1.5T |
| Accounts payable | 8B | 8.8B | 9.4B | 9.2B | 8.3B | 8.9B | 12.6B | 17B | 12B | 17.9B |
| Short-term debt | 97.1B | 93.6B | 93.4B | 113.5B | 60.1B | 84B | 130.1B | 119.9B | 74B | 112.3B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 124.9B | 123.5B | 143.3B | 140.2B | 158.6B | 161.7B | 180.7B | 193.9B | 141.3B | 202.5B |
| Total liabilities | — | — | — | — | — | — | — | — | 950.8B | 1.4T |
| Shareholders' equity | 57.8B | 61.6B | 67.7B | 70.2B | 70.5B | 72.9B | 74.7B | 78.7B | 60.2B | 88.6B |
| Total debt | 222.1B | 217.1B | 236.6B | 253.8B | 218.7B | 245.7B | 310.9B | 313.8B | 215.3B | 314.9B |
| Net debt | 175.7B | 157.5B | 174.4B | 207B | 142.3B | 159.3B | 245B | 223.5B | 169.6B | 248.9B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 140.8B | 171.4B | 169.3B | 127.9B | 77.4B | 192.6B | 189.4B | 191.8B | 108.1B | 191.8B | 205.1B | 190.9B |
| Receivables | 7.1B | — | — | — | 5.3B | — | — | — | 7.7B | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 5.6B | — | — | — | 3.8B | — | — | — | 4.9B | — | — | — |
| Goodwill & intangibles | 34.4B | 17B | 17.1B | 12.3B | 24.1B | 16.2B | 16.1B | 16.1B | 32.3B | 16.1B | 16B | 16B |
| Total assets | — | — | 1.4T | 1T | 1T | 1.4T | 1.4T | 1.4T | 1.5T | 1.5T | 1.5T | 1.5T |
| Accounts payable | 17B | — | — | — | 12B | — | — | — | 17.9B | — | — | — |
| Short-term debt | 119.9B | 118.9B | 115.1B | 79.9B | 74B | 114.2B | 109.6B | 109.4B | 112.3B | 124B | 130.3B | 132.6B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 193.9B | 186.9B | 188.2B | 137.3B | 141.3B | 194.9B | 192.5B | 192.4B | 202.5B | 195.9B | 209.8B | 216.7B |
| Total liabilities | — | — | 1.3T | 954.1B | 950.8B | 1.4T | 1.3T | 1.3T | 1.4T | 1.4T | 1.4T | 1.5T |
| Shareholders' equity | 78.7B | 80.5B | 81.1B | 60.2B | 60.2B | 86.4B | 86.5B | 85.5B | 88.6B | 89B | 88.6B | 90.6B |
| Total debt | 313.8B | 305.8B | 303.3B | 217.2B | 215.3B | 309.1B | 302.1B | 301.8B | 314.9B | 319.8B | 340.1B | 349.3B |
| Net debt | 223.5B | 238.6B | 244.7B | 175B | 169.6B | 238.9B | 238.6B | 232.1B | 248.9B | 246B | 260.8B | 286.9B |
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 | 7.4B | 8.2B | 8.7B | 8.8B | 6.9B | 10B | 10.2B | 7.5B | 5.7B | 7.8B |
| Depreciation & amortization | 684M | 761M | 848M | 1.1B | 1.5B | 1.5B | 1.5B | 1.8B | 1.3B | 1.6B |
| Stock-based compensation | 7M | 8M | 6M | 7M | 5M | 7M | 10M | 14M | 9.3M | 15M |
| Change in working capital | -848M | 41B | 40.9B | 24.6B | 44.7B | 51.5B | 130.8B | 14B | -6.6B | 2.7B |
| Operating cash flow | -4.7B | 37B | 36.7B | 19.7B | 37.3B | 48.9B | 127.2B | 7.3B | -12B | 5.4B |
| Capital expenditure | -348M | 3M | -416M | -186M | -771M | -462M | -571M | -442M | -350.1M | — |
| Investing cash flow | -31.2B | 1.5B | -13B | -2.8B | -26.1B | 29.7B | -37.1B | -6.5B | -23.6B | 2.3B |
| Dividends paid | -3.6B | -3.8B | -4.2B | -4.4B | -4.6B | -4.6B | -5.1B | -5.4B | -4.1B | -5.9B |
| Share repurchases | -770M | -1.6B | -1.3B | -1.4B | -679M | -1.3B | -3.4B | 0 | -214.8M | -2.6B |
| Financing cash flow | -1.6B | -2.9B | -2.9B | -1.3B | 143M | -2.8B | -4.6B | -2.8B | -6.3B | -6.3B |
| Net change in cash | -37.5B | 35.6B | 20.8B | 15.6B | 11.4B | 75.8B | 85.5B | -1.9B | -42B | 1.4B |
| Free cash flow | 4.2B | 16.6B | 17.4B | -12.2B | 55.9B | -13.3B | 16.4B | 31.3B | 10.9B | 5.1B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | — | — | — | — | 2.2B | 2.3B | 2.6B | 3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 403M | 385M | 410M | 398M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 2M | 8M | 2M | -1M |
| Change in working capital | — | — | — | — | — | — | — | — | 5B | 9.9B | 23B | 19.2B |
| Operating cash flow | — | — | — | — | — | — | — | — | -6.2B | 12.9B | 17.1B | -16.8B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | 1.8B | 1.1B | -8.4B | -578M |
| Dividends paid | — | — | — | — | — | — | — | — | -1.5B | -1.5B | -1.5B | -1.5B |
| Share repurchases | — | — | — | — | — | — | — | — | -655M | -485M | -642M | -1B |
| Financing cash flow | 482M | 1.5B | 337.8M | 344.4M | 505M | 1.5B | 2M | 10M | -117M | -3.9B | -2.6B | -1.2B |
| Net change in cash | 482M | 1.5B | 337.8M | 344.4M | 505M | 1.5B | 2M | 10M | -4.5B | 10.2B | 6.1B | -18.6B |
| Free cash flow | — | — | — | — | — | — | — | — | -6.3B | 12.6B | 17B | -16.9B |
| Apr 1, 2025 |
| $0.737 |
| Jan 7, 2025 | $0.7359 |
| Oct 2, 2024 | $0.7842 |
| Jul 3, 2024 | $0.7748 |
| Apr 1, 2024 | $0.7807 |
| Date | Ratio |
|---|---|
| Apr 29, 2004 | 2:1 |