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 | $0.2 | $0.16 | -20.0% | — | $11.7B | — |
| Q1 26 | $0.2 | $0.2 | 0.0% | — | $12B | — |
| Q4 25 | $0.2 | $0.21 | +5.0% | — | $13.6B | — |
| Q2 25 | $0.17 | $0.17 | 0.0% | — | $8.9B | — |
| Q1 25 | $0.17 | $0.18 | +5.9% | — | $12B | — |
| Q4 24 | $0.17 | $0.18 | +5.9% | — | $14.2B | — |
| Q3 24 | $0.16 | $0.09 | -43.8% | — | $2.4B | — |
| Q2 24 | $0.16 | $0.08 | -50.0% | — | $10.4B | — |
| Q1 24 | $0.13 | $0.08 | -38.5% | — | $11.5B | — |
| Q4 23 | $0.15 | $0.12 | -20.0% | — | $11.4B | — |
| Q3 23 | $0.16 | $0.14 | -12.5% | — | $10.4B | — |
| Q2 23 | $0.14 | $0.13 | -7.1% | — | $8.9B | — |
| Q1 23 | $0.09 | $0.11 | +22.2% | — | $9.3B | — |
| Q4 22 | $0.14 | $0.48 | +242.9% | — | $11.1B | — |
| Q3 22 | $0.19 | $0.05 | -73.7% | — | $9.9B | — |
| Q2 22 | $0.21 | $0.11 | -47.6% | — | $10.4B | — |
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 | — | $1.63 | — | — | $46.7B | — |
| FY24 | — | $1.81 | — | — | $48.5B | — |
| FY23 | — | $1.21 | — | — | $40B | — |
| FY22 | — | $1.83 | — | — | $43.2B |
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 | $36.8B | $37.9B | $38.3B | $46.9B | $32.6B | $48.7B | $43.2B | $40B | $48.5B | $46.7B |
| YoY change | +104.7% | +2.94% | +1.21% | +22.5% | -30.7% | +49.5% | -11.3% | -7.43% | +21.4% | -3.79% |
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 | 36.8B | 37.9B | 38.3B | 46.9B | 32.6B | 48.7B | 43.2B | 40B | 48.5B | 46.7B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 13.6B | 14.7B | 16.7B | 16.8B | 15.4B | 15.8B | 16.8B | 18.1B | 18.9B | 19.4B |
| Operating expenses | 13.6B | 14.7B | 16.7B | 16.8B | 15.4B | 15.8B | 16.8B | 18.1B | 18.9B | 19.4B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 16.4B | 14.5B | 15.9B | 22.3B | 9.7B | 24.8B | 19.6B | 11.9B | 19.2B | 16.7B |
| Income tax | 8.9B | 5.4B | 3.1B | 5.6B | -3.8B | 9.2B | 5.2B | 2.4B | 5.8B | 3.8B |
| Net income | 7.5B | 9.1B | 12.8B | 16.6B | 13.5B | 15.6B | 14.3B | 9.5B | 13.4B | 13B |
| Net margin | 20.3% | 24.1% | 33.4% | 35.4% | 41.3% | 32% | 33.2% | 23.8% | 27.6% | 27.8% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.93 | 1.13 | 1.6 | 2.09 | 1.71 | 1.98 | 1.83 | 1.21 | 1.81 | 1.63 |
| Diluted EPS | 0.93 | 1.13 | 1.6 | 2.09 | 1.71 | 1.98 | 1.83 | 1.21 | 1.81 | 1.63 |
Revenue, gross profit, operating income, and net income per period.
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 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.9B | 10.4B | 11.4B | 11.5B | 10.4B | 2.4B | 14.2B | 12B | 8.9B | 13.6B | 12B | 11.7B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4.5B | 4.6B | 4.5B | 4.7B | 4.8B | 938.8M | 4.6B | 5B | 5B | 4.4B | 5.1B | 5B |
| Operating expenses | 4.5B | 4.6B | 4.5B | 4.7B | 4.8B | 938.8M | 4.6B | 5B | 5B | 4.4B | 5.1B | 5B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 3.1B | 3.5B | 2.6B | 4.4B | 5.3B | 1B | 4.1B | 4.6B | 2B | 5B | 4.7B | 3.4B |
| Income tax | 1.5B | 716.7M | 553.9M | 1.4B | 1.6B | 338.1M | 1B | 1.5B | -3M | 1.1B | 1.4B | 431.3M |
| Net income | 1.6B | 2.8B | 2.1B | 3.1B | 3.6B | 711.3M | 3.1B | 3.2B | 2B | 3.9B | 3.3B | 3B |
| Net margin | 18% | 26.8% | 18.2% | 26.6% | 35.1% | 29.2% | 21.7% | 26.2% | 22.4% | 28.9% | 27.3% | 25.4% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.21 | 0.37 | — | 0.41 | 0.48 | 0.49 | — | 0.42 | 0.26 | — | 0.43 | 0.39 |
| Diluted EPS | 0.21 | 0.37 | — | 0.41 | 0.48 | 0.49 | — | 0.42 | 0.26 | — | 0.43 | 0.39 |
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 | 198.9B | 216B | 247.7B | 269.6B | 191.9B | 119.4B | 119.3B | 145B | — | — | 42.8B |
| Enterprise value | 223.4B | 188.7B | 237.1B | 237.2B | 73.2B | 15.2B | 40.9B | 35.9B | — | — | 32.8B |
| Shares outstanding | 22.4B | 22.3B | 22.3B | 22.2B | 22.2B | 22.2B | 22.1B | 22.1B | 7.5B | 3.8B | 3.8B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 26.6 | 23.6 | 19.3 | 16.2 | 14.3 | 7.67 | 8.32 | 15.3 | — | — | 16.7 |
| P/S | 5.41 | 5.7 | 6.46 | 5.74 | 5.89 | 2.45 | 2.76 | 3.63 | — | — | 0.88 |
| P/B | 2.35 | 2.48 | 2.7 | 2.77 | 1.81 | 1.13 | 1.08 | 1.26 | — | — | 0.43 |
| EV/Sales | 6.07 | 4.98 | 6.18 | 5.05 | 2.25 | 0.31 | 0.95 | 0.9 | — | — | 3.52 |
| Earnings yield | 3.75% | 4.23% | 5.17% | 6.17% | 7.01% | 13% | 12% | 6.55% | — | — | 5.98% |
| FCF yield | 2.62% | 22.4% | 2.13% | 7.95% | 20.9% | 3.47% | 3.34% | 22.9% | — | — | 14.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -2.35 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 33.2% |
| Net margin | 20.3% | 24.1% | 33.4% | 35.4% | 41.3% | 32% | 33.2% | 23.8% | 27.6% | 27.8% | 28.7% |
| ROE | 8.8% | 10.5% | 14% | 17.1% | 12.7% | 14.7% | 13% | 8.27% | 11.2% | 10.2% | 11.2% |
| ROA | — | — | — | — | — | — | — | — | 1.08% | 1.02% | 1.11% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 1.14% | 1.08% | 0.99% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 1.28 | 0.91 | 1.03 | 0.86 | 0.66 | 0.93 | 1.14 | 1.25 | 0.19 | 0.22 | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.02 | 0.02 | 0.02 |
| Effective tax rate | 54.4% | 37% | 19.5% | 25.3% | 0% | 37.1% | 26.7% | 20.3% | 30.1% | 22.5% | 19.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.64 | 1.7 | 1.72 | 2.11 | 1.47 | 2.19 | 1.95 | 1.81 | 6.5 | 12.3 | 25.8 |
| EPS (basic) | 0.93 | 1.13 | 1.6 | 2.09 | 1.71 | 1.98 | 1.83 | 1.21 | 1.81 | 1.63 | 1.63 |
| EPS (diluted) | 0.93 | 1.13 | 1.6 | 2.09 | 1.71 | 1.98 | 1.83 | 1.21 | 1.81 | 1.63 | 0.34 |
| Book value per share | 3.79 | 3.9 | 4.12 | 4.37 | 4.78 | 4.77 | 5 | 5.19 | 16.1 | 33.3 | 13.1 |
| FCF per share | 0.23 | 2.17 | 0.24 | 0.96 | 1.8 | 0.19 | 0.18 | 1.5 | -3.18 | 0.35 | 2.9 |
| Cash per share | 3.76 | 4.77 | 4.71 | 5.23 | 8.49 | 9.13 | 9.26 | 11.4 | 39.8 | 71.4 | 91.7 |
| Capex per share | 0.04 | 0.05 | 0.06 | 0.09 | 0.05 | 0.05 | 0.04 | 0.06 | 0.07 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.26% | 2.82% | 3.32% | 4.04% | 3.65% | 2.31% | 2.26% | 3.32% | 1.08% | — | — |
| Capex / operating cash flow | 2.08% | 1.59% | -30.1% | 12% | 1.72% | 2.83% | -2.41% | 4.11% | -3.25% | — | — |
| Payout ratio | 43% | 61.9% | 47.5% | 41.8% | 76.4% | 63.7% | 51.6% | 57.4% | 41.9% | 50.1% | 130.7% |
| Dividend yield | 1.61% | 2.62% | 2.45% | 2.58% | 5.36% | 8.3% | 6.2% | 3.76% | — | — | 7.33% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 30, 2026 | $0.105 |
| Apr 23, 2026 | $0.106 |
| Jul 21, 2025 | $0.096 |
| — |
| FY21 | — | $1.98 | — | — | $48.7B | — |
| FY20 | — | $1.71 | — | — | $32.6B | — |
| FY19 | — | $2.09 | — | — | $46.9B | — |
| FY18 | — | $1.6 | — | — | $38.3B | — |
| FY17 | — | $1.13 | — | — | $37.9B | — |
| FY16 | — | $0.93 | — | — | $36.8B | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.9B | $10.4B | $11.4B | $11.5B | $10.4B | $2.4B | $14.2B | $12B | $8.9B | $13.6B | $12B | $11.7B |
| YoY change | -14.1% | +4.41% | +2.75% | +23.3% | +16.3% | -76.5% | +24.6% | +4.25% | -14.4% | -3.58% | +0.15% | +31.6% |
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 | 84.1B | 106.5B | 104.9B | 116.2B | 188.7B | 202.8B | 205.1B | 253B | 297B | 271.4B |
| Receivables | 0 | 0 | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 9.4B | 9.2B | 9.4B | 12.6B | 12.4B | 11.6B | 11B | 7.1B | 6B | 5B |
| Goodwill & intangibles | 62.9B | 60.4B | 63.4B | 65B | 65.3B | 61.6B | 63.2B | 64.8B | 65.7B | 66.5B |
| Total assets | — | — | — | — | — | — | — | — | 1.2T | 1.3T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 108.6B | 79.2B | 94.3B | 83.9B | 70B | 98.7B | 126.7B | 144B | 23.1B | 28.1B |
| Total liabilities | — | — | — | — | — | — | — | — | 1.1T | 1.1T |
| Shareholders' equity | 84.8B | 87.1B | 91.6B | 97.2B | 106.1B | 106B | 110.7B | 114.9B | 119.8B | 126.6B |
| Total debt | 108.6B | 79.2B | 94.3B | 83.9B | 70B | 98.7B | 126.7B | 144B | 23.1B | 28.1B |
| Net debt | 82.3B | 58.6B | 74.8B | 63.8B | -8.9B | -2.9B | -23B | -50B | -181.7B | -173.9B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 211.3B | 275.7B | 253B | 249.3B | 268.4B | 64.1B | 297B | 323.7B | 296.1B | 271.4B | 298.2B | 282.7B |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 10.3B | 9.2B | 7.1B | 6.7B | 6.5B | 1.2B | 6B | 5.7B | 5.7B | 5B | 5B | 5.7B |
| Goodwill & intangibles | 63.8B | 64.2B | 64.8B | 64.8B | 65B | 12.7B | 65.7B | 65.6B | 65.7B | 66.5B | 66.3B | 66.3B |
| Total assets | — | — | — | 1.1T | 1.2T | 239.5B | 1.2T | 1.3T | 1.2T | 1.3T | 1.3T | 1.3T |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 146.1B | 146.5B | 144B | 152.1B | 150.8B | 31.4B | 23.1B | 23.4B | 24.3B | 28.1B | 29.3B | 31.7B |
| Total liabilities | — | — | — | 1T | 1.1T | 216.4B | 1.1T | 1.1T | 1.1T | 1.1T | 1.2T | 1.2T |
| Shareholders' equity | 113.1B | 113.8B | 114.9B | 115.8B | 117.6B | 23.1B | 119.8B | 121.9B | 123.3B | 126.6B | 128.3B | 129.1B |
| Total debt | 146.1B | 146.5B | 144B | 152.1B | 150.8B | 31.4B | 23.1B | 23.4B | 24.3B | 28.1B | 29.3B | 31.7B |
| Net debt | -12.7B | -76.2B | -50B | -39B | -52.6B | -17.6B | -181.7B | -205.5B | -199.7B | -173.9B | -210.3B | -189B |
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 | 7.5B | 9.1B | 12.8B | 16.6B | 13.5B | 15.6B | 14.3B | 9.5B | 13.4B | 13B |
| Depreciation & amortization | 1.5B | 1.7B | 1.7B | 2.4B | 2.6B | 2.4B | 2.6B | 2.7B | 2.7B | 2.6B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 26.8B | 57.7B | -15.6B | -1.1B | 61.4B | 21.8B | -56.2B | 27B | -30.2B | -15.5B |
| Operating cash flow | 40B | 67.4B | -4.2B | 15.8B | 69.1B | 39.8B | -40.5B | 32.4B | -16B | 5B |
| Capital expenditure | -830.9M | -1.1B | -1.3B | -1.9B | -1.2B | -1.1B | -977.6M | -1.3B | -521.6M | — |
| Investing cash flow | -947.5M | -987.3M | -856M | -1.1B | -539.3M | -876.3M | -1.3B | -1.5B | -746.1M | -378.4M |
| Dividends paid | -3.2B | -5.7B | -6.1B | -7B | -10.3B | -9.9B | -7.4B | -5.5B | -5.6B | -6.5B |
| Share repurchases | -90M | -378.8M | -312.3M | -219.7M | -110.2M | — | -506.3M | — | — | — |
| Financing cash flow | -18.2B | -44.3B | -3.3B | -26.2B | -34.2B | 252.8M | 13.6B | 6.5B | 840.3M | 5.3B |
| Net change in cash | 20.9B | 22.2B | -8.4B | -11.6B | 34.4B | 39.2B | -28.2B | 37.4B | -16B | 9.9B |
| Free cash flow | 5.2B | 48.4B | 5.3B | 21.4B | 40.1B | 4.1B | 4B | 33.3B | -23.7B | 1.3B |
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 | 2.8B | 2.1B | 3.1B | 3.6B | 711.3M | 3.1B | 3.2B | 2B | — | 3.9B | 3.3B | 3B |
| Depreciation & amortization | 692.9M | 673.6M | 681.8M | 668.7M | 134.3M | 691.5M | 703.3M | 621.3M | — | 649.4M | 663.3M | 659.8M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 68.1B | 16.9B | -54.4B | 39.8B | 6.4B | -48.3B | 24.6B | -16.4B | — | -18.4B | 36.3B | 10B |
| Operating cash flow | 70.1B | 17.6B | -52B | 43.5B | 7.4B | -45.3B | 32.7B | -11.1B | — | -19.8B | 39.6B | 17.7B |
| Capital expenditure | -76.9M | -835.2M | -39.6M | -156.6M | -16.3M | -241.6M | — | — | — | — | — | — |
| Investing cash flow | -146.1M | -1.1B | 172K | -304.8M | -30.8M | -283.2M | -75.3M | -92.3M | — | -13.7M | -63.3M | 84.3M |
| Dividends paid | -1.3B | -1.4B | -1.6B | -1.3B | -251.1M | -1.5B | -1.5B | -2.4B | — | 1.1B | -2.2B | -1.6B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -23.9B | -20B | -909.5M | -4.4B | 1.4B | -976.5M | 2.6B | -5.6B | -44.1B | 6.5B | 1.1B | 125.9B |
| Net change in cash | 46.1B | -3.4B | -52.9B | 38.8B | 8.7B | -46.6B | 35.2B | -16.7B | -44.1B | -13.3B | 40.6B | 143.7B |
| Free cash flow | 59.5B | -13.4B | -22B | 13.3B | 5.4B | -42.9B | 32.2B | -12B | — | -21.3B | 38.9B | 16.1B |
| Apr 23, 2025 |
| $0.068 |
| Jan 24, 2025 | $0.066 |
| Oct 21, 2024 | $0.0463 |
| Jul 25, 2024 | $0.0738 |
| Apr 22, 2024 | $0.0792 |