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 | $1.32 | $1.39 | +5.3% | — | $4B | — |
| Q1 26 | $1.09 | $0.93 | -14.7% | — | $3.1B | — |
| Q4 25 | $1.5 | $1.41 | -6.0% | — | $4B | — |
| Q3 25 | $1.42 | $1.63 | +14.8% | — | $3.9B | — |
| Q2 25 | $1.41 | $1.16 | -17.7% | — | $3.6B | — |
| Q1 25 | $1.11 | $0.78 | -29.7% | — | $2.7B | — |
| Q4 24 | $1.21 | $1.34 | +10.7% | — | $3.5B | — |
| Q3 24 | $1.42 | $1.3 | -8.5% | — | $3.5B | — |
| Q2 24 | $1.31 | $1.24 | -5.3% | — | $3.1B | — |
| Q1 24 | $0.85 | $0.76 | -10.6% | — | $3.2B | — |
| Q4 23 | $1 | $0.75 | -25.0% | — | $3.4B | — |
| Q3 23 | $1.15 | $1.23 | +7.0% | — | $2.7B | — |
| Q2 23 | $1.01 | $1.01 | 0.0% | — | $3B | — |
| Q1 23 | $0.81 | $0.52 | -35.8% | — | $2.4B | — |
| Q4 22 | $1.17 | $1.06 | -9.4% | — | $2.6B | — |
| Q3 22 | $1.42 | $1.07 | -24.6% | — | $3.3B | — |
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 | — | $2.22 | — | — | $14.1B | — |
| FY24 | — | $4.69 | — | — | $13.4B | — |
| FY23 | — | $1.91 | — | — | $11.5B | — |
| FY22 | — | $4.13 | — | — | $11.5B | — |
| FY21 | — | $8.5 | — | — | $15.1B | — |
| FY20 | — | $5.02 | — | — | $10.7B | — |
| FY19 | — | $3.89 | — | — | $8.5B | — |
| FY18 | — | $2.3 | — | — | $7.6B | — |
| FY17 | — | $2.44 | — | — | $7.7B | — |
| FY16 | — | $1.92 | — | — | $7.3B | — |
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 | $7.3B | $7.7B | $7.6B | $8.5B | $10.7B | $15.1B | $11.5B | $11.5B | $13.4B | $14.1B |
| YoY change | +8.9% | +5.59% | -0.9% | +11.5% | +26.4% | +40.8% | -24% | +0.58% | +15.9% | +5.88% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| 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 | $2.7B | $3.4B | $3.2B | $3.1B | $3.5B | $3.5B | $2.7B | $3.6B | $3.9B | $4B | $3.1B | $4B |
| YoY change | -16.9% | +31.8% | +34.3% | +1.22% | +29.9% | +4.66% | -17.6% | +16.8% | +11.9% | +12% | +16.9% | +11% |
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 | 7.3B | 7.7B | 7.6B | 8.5B | 10.7B | 15.1B | 11.5B | 11.5B | 13.4B | 14.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.3B | 2.5B | 2.5B | 2.7B | 3B | 3.5B | 3.2B | 2.9B | 3.1B | 3.4B |
| Operating expenses | 3.9B | 4.2B | 4.3B | 4.4B | 4.7B | 5.5B | 4.9B | 4.4B | 4.7B | 5.1B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 1.2B | — | — | — | — | — | — | — | — | — |
| Pretax income | 955M | 864M | 750M | 1.4B | 1.8B | 3.6B | 1.7B | 693M | 1.7B | 1.4B |
| Income tax | 347M | 235M | 120M | 308M | 322M | 813M | 439M | 192M | 367M | 753M |
| Net income | 692M | 794M | 635M | 1.1B | 1.5B | 2.8B | 1.3B | 518M | 1.4B | 679M |
| Net margin | 9.54% | 10.4% | 8.36% | 12.7% | 13.6% | 18.7% | 11.4% | 4.5% | 10.4% | 4.8% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.92 | 2.44 | 2.3 | 3.89 | 5.02 | 8.5 | 4.13 | 1.91 | 4.69 | 2.22 |
| Diluted EPS | 1.92 | 2.38 | 2.26 | 3.83 | 4.99 | 8.44 | 4.1 | 1.91 | 4.65 | 2.21 |
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 | 2.7B | 3.4B | 3.2B | 3.1B | 3.5B | 3.5B | 2.7B | 3.6B | 3.9B | 4B | 3.1B | 4B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 734M | 742M | 727M | 779M | 810M | 832M | 770M | 867M | 899M | 901M | 827M | 965M |
| Operating expenses | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.1B | 1.3B | 1.3B | 1.3B | 1.2B | 1.4B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 603M | -168M | 331M | 458M | 313M | 640M | 111M | 382M | 453M | 451M | 498M | 338M |
| Income tax | 141M | -53M | 63M | 116M | 44M | 144M | 29M | 98M | 90M | 536M | 175M | 63M |
| Net income | 477M | -114M | 269M | 343M | 271M | 508M | 83M | 293M | 389M | -86M | 321M | 276M |
| Net margin | 17.6% | -3.38% | 8.29% | 11.2% | 7.7% | 14.4% | 3.1% | 8.2% | 9.88% | -2.18% | 10.3% | 6.96% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.58 | -0.25 | 0.92 | 1.13 | 0.98 | 1.65 | 0.3 | 1.02 | 1.33 | -0.43 | 0.9 | 1.08 |
| Diluted EPS | 1.57 | -0.25 | 0.91 | 1.12 | 0.97 | 1.65 | 0.3 | 1.02 | 1.33 | -0.43 | 0.9 | 1.08 |
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 | 3.9B | 3.2B | 3.3B | 4B | 30.8B | 36.4B | 21.2B | 26.6B | 31B | 31.7B |
| Receivables | 322M | 317M | 306M | 346M | 3.6B | 4.3B | 5.9B | 9.4B | 13.9B | 18B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 7.1B | 7.5B | 7.3B | 7.1B | 14.3B | 15B | 17.7B | 19.8B | 23.3B | 24.7B |
| Total assets | — | — | — | — | — | — | — | — | 95.4B | 109B |
| Accounts payable | 42M | 39M | 35M | 44M | 115M | 129M | 156M | 339M | 191M | 246M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 987M | 759M | 836M | 1.3B | 3.1B | 3.5B | 3.7B | 4.3B | 4.7B | 4.8B |
| Total liabilities | — | — | — | — | — | — | — | — | 86.8B | 100B |
| Shareholders' equity | 6.9B | 4.5B | 4.6B | 5.4B | 8.4B | 9.5B | 6.6B | 7.5B | 8.5B | 9B |
| Total debt | 987M | 759M | 836M | 1.3B | 3.1B | 3.5B | 3.7B | 4.3B | 4.7B | 4.8B |
| Net debt | -62M | -351M | -9M | 288M | 627M | -370M | 1.6B | 1.8B | 1.3B | 2.4B |
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 | 23.9B | 26.6B | 27B | 29.2B | 31.1B | 31B | 30.6B | 31.8B | 32.4B | 31.7B | 30.9B | 31.3B |
| Receivables | 7.9B | 9.4B | 10.5B | 11.5B | 12.9B | 13.9B | 15.2B | 16.3B | 17.3B | 18B | 20.5B | 21.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 19.4B | 19.8B | 21.1B | 21.8B | 22.9B | 23.3B | 23.6B | 24B | 24.3B | 24.7B | 24.8B | 25.1B |
| Total assets | — | — | 84.5B | 88.8B | 94.7B | 95.4B | 98.2B | 102.3B | 106.6B | 109B | 111.5B | 114.5B |
| Accounts payable | 2.4B | 339M | 3.1B | 3.4B | 4.4B | 191M | 3.3B | 3.7B | 3.8B | 246M | 3.3B | 3.9B |
| Short-term debt | — | — | — | — | — | — | — | -3M | -3M | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 4.1B | 4.3B | 4.3B | 4.6B | 4.6B | 4.7B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.7B |
| Total liabilities | — | — | 76.7B | 80.8B | 85.8B | 86.8B | 89.4B | 93.5B | 97.3B | 100B | 102.8B | 105.7B |
| Shareholders' equity | 6.6B | 7.5B | 7.8B | 8B | 8.9B | 8.5B | 8.8B | 8.8B | 9.3B | 9B | 8.7B | 8.8B |
| Total debt | 4.1B | 4.3B | 4.3B | 4.6B | 4.6B | 4.7B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.7B |
| Net debt | 1.3B | 1.8B | 984M | 7M | -690M | 1.3B | 441M | 1.9B | 1.5B | 2.4B | 2.6B | 1.7B |
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 | 692M | 794M | 635M | 1.1B | 1.5B | 2.8B | 1.3B | 518M | 1.4B | 679M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 58M | 44M | 31M | 38M | 39M | 42M | 49M | 60M | 82M | 88M |
| Change in working capital | -16M | -144M | -13M | 138M | -104M | 278M | -263M | 449M | -267M | 378M |
| Operating cash flow | 734M | 694M | 653M | 1.3B | 1.3B | 2.9B | 677M | 850M | 875M | 5.8B |
| Capital expenditure | -284M | -145M | -62M | -92M | -110M | -131M | -138M | -132M | -146M | — |
| Investing cash flow | -330M | -25M | -427M | -566M | -2.6B | -7.9B | -10.9B | -9.5B | -8.5B | -9.5B |
| Dividends paid | -239M | -278M | -328M | -344M | -389M | -446M | -489M | -500M | -532M | -546M |
| Share repurchases | -276M | -70M | -20M | -86M | -236M | -463M | -553M | -24M | 0 | -251M |
| Financing cash flow | -447M | -1.1B | -461M | -521M | 2B | 5B | 4.1B | 3.1B | 1.7B | 2.3B |
| Net change in cash | -43M | -391M | -235M | 163M | 747M | -97M | -6.1B | -5.6B | -5.9B | -1.4B |
| Free cash flow | 872M | 588M | 860M | 1B | 1.5B | 4B | 4.2B | 6.3B | 6.7B | 5.7B |
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 | 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 | 477M | -114M | 269M | 343M | 271M | 508M | 83M | 293M | 389M | -86M | 321M | 276M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 15M | 17M | 16M | 17M | 15M | 34M | 21M | 20M | 23M | 24M | 23M | 23M |
| Change in working capital | -46M | 384M | -92M | 246M | 532M | -581M | 18M | -109M | 40M | 429M | -4M | -89M |
| Operating cash flow | 329M | 327M | 111M | 550M | 814M | -228M | 150M | 1.9B | 1.3B | 1.5B | 875M | 1.9B |
| Capital expenditure | -32M | -31M | -35M | -41M | -40M | -30M | -37M | — | — | — | — | — |
| Investing cash flow | -1.6B | -3.5B | -1.1B | -2B | -2.1B | -3.2B | -866M | -3.5B | -2.2B | -2.9B | -1B | -156M |
| Dividends paid | -123M | -134M | -130M | -131M | -130M | -141M | -136M | -135M | -135M | -140M | -140M | -138M |
| Share repurchases | -2M | 0 | 0 | 0 | 0 | 0 | -24M | -154M | -43M | -30M | -78M | -60M |
| Financing cash flow | 526M | 610M | 254M | 1.9B | -308M | -144M | 671M | 375M | 965M | 244M | -99M | -785M |
| Net change in cash | -789M | -2.5B | -767M | 463M | -1.6B | -3.6B | -45M | -1.3B | 106M | -1.2B | -264M | 930M |
| Free cash flow | 1B | 2.2B | 1.6B | 1.3B | 2.3B | 1.5B | 1.1B | 1.9B | 1.3B | 1.5B | 848M | 1.8B |
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 | 7.7B | — | 8B | 11.5B | 10.3B | 13.8B | 10B | 13.3B | 14.7B | 14.8B | 11B |
| Enterprise value | 4.8B | — | 5.5B | 8.8B | -17.4B | -19.1B | -7.6B | -9B | -11.7B | -12.1B | 13.2B |
| Shares outstanding | 338.8M | 271M | 273M | 273M | 284M | 285M | 275M | 270M | 271M | 271M | 271M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.1 | — | 12.5 | 10.7 | 7.09 | 4.89 | 7.64 | 25.6 | 10.5 | 21.8 | 14.4 |
| P/S | 1.06 | — | 1.05 | 1.36 | 0.96 | 0.92 | 0.87 | 1.15 | 1.1 | 1.05 | 0.72 |
| P/B | 1.12 | — | 1.72 | 2.14 | 1.23 | 1.46 | 1.52 | 1.78 | 1.72 | 1.65 | 1.48 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 5.49 |
| EV/Sales | 0.65 | — | 0.72 | 1.04 | -1.63 | -1.27 | -0.66 | -0.78 | -0.87 | -0.86 | 0.86 |
| Earnings yield | 8.98% | — | 7.98% | 9.37% | 14.1% | 20.4% | 13.1% | 3.9% | 9.48% | 4.59% | 6.96% |
| FCF yield | 11.3% | — | 10.8% | 8.93% | 14.3% | 28.7% | 42.3% | 47.8% | 45.5% | 38.4% | 32.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.44 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 10.7% |
| Net margin | 9.54% | 10.4% | 8.36% | 12.7% | 13.6% | 18.7% | 11.4% | 4.5% | 10.4% | 4.8% | 5.03% |
| ROE | 10% | 17.8% | 13.7% | 20.1% | 17.3% | 29.8% | 19.9% | 6.94% | 16.3% | 7.57% | 10.2% |
| ROA | — | — | — | — | — | — | — | — | 1.46% | 0.62% | 1.23% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 1.93% | 0.81% | 1.01% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 0.94 |
| Debt / equity | 0.14 | 0.17 | 0.18 | 0.24 | 0.37 | 0.37 | 0.56 | 0.57 | 0.55 | 0.53 | 0.54 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.05 | 0.04 | 0.04 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | 0.32 |
| Interest coverage | 15.9 | 19 | 18.4 | 30.1 | 20.8 | 32.2 | 16 | 4.98 | 9.33 | 6.77 | 8.16 |
| Effective tax rate | 36.3% | 27.2% | 16% | 22.5% | 18% | 22.8% | 25.4% | 27.7% | 21.1% | 53.9% | 49.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 21.4 | 28.3 | 27.8 | 31 | 37.7 | 52.9 | 41.7 | 42.7 | 49.3 | 52.2 | 57.1 |
| EPS (basic) | 1.92 | 2.44 | 2.3 | 3.89 | 5.02 | 8.5 | 4.13 | 1.91 | 4.69 | 2.22 | 2.22 |
| EPS (diluted) | 1.92 | 2.38 | 2.26 | 3.83 | 4.99 | 8.44 | 4.1 | 1.91 | 4.65 | 2.21 | 2.87 |
| Book value per share | 20.4 | 16.5 | 17 | 19.7 | 29.5 | 33.2 | 23.9 | 27.6 | 31.5 | 33.1 | 27.8 |
| FCF per share | 2.57 | 2.17 | 3.15 | 3.75 | 5.17 | 13.9 | 15.3 | 23.5 | 24.6 | 21 | 20.3 |
| Cash per share | 11.6 | 11.9 | 12.2 | 14.5 | 108.5 | 127.6 | 77.3 | 98.4 | 114.6 | 117 | 15 |
| Capex per share | 0.84 | 0.54 | 0.23 | 0.34 | 0.39 | 0.46 | 0.5 | 0.49 | 0.54 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.91% | 1.89% | 0.82% | 1.09% | 1.03% | 0.87% | 1.2% | 1.15% | 1.09% | — | — |
| Capex / operating cash flow | 38.7% | 20.9% | 9.49% | 7.36% | 8.56% | 4.53% | 20.4% | 15.5% | 16.7% | — | — |
| Payout ratio | 34.5% | 35% | 51.7% | 32% | 26.8% | 15.8% | 37.4% | 96.5% | 38.2% | 80.4% | 71.8% |
| Dividend yield | 3.1% | — | 4.12% | 3% | 3.78% | 3.23% | 4.9% | 3.76% | 3.63% | 3.69% | 5.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 16, 2026 | $0.52 |
| Jun 16, 2026 | $0.52 |
| Mar 17, 2026 | $0.52 |
| Dec 17, 2025 | $0.5014 |
| Sep 16, 2025 | $0.50 |
| Jun 16, 2025 | $0.50 |
| Mar 17, 2025 | $0.50 |
| Dec 17, 2024 | $0.50 |
| Date | Ratio |
|---|---|
| Dec 17, 2025 | 1037:1000 |
| Dec 1, 2022 | 104:100 |
| Oct 2, 2017 | 1385:1000 |
| Jul 1, 2014 | 1216:1000 |