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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $3.14 | $3.42 | +8.9% | — | — | — |
| Q3 26 | $2.91 | $3.09 | +6.2% | — | — | — |
| Q2 26 | $3.22 | $4.06 | +26.1% | — | — | — |
| Q1 26 | $3.31 | $3.77 | +13.9% | — | — | — |
| Q4 25 | $2.83 | $3.41 | +20.5% | — | — | — |
| Q3 25 | $2.15 | $2.2 | +2.3% | — | — | — |
| Q2 25 | $2.64 | $2.94 | +11.4% | — | — | — |
| Q1 25 | $2.53 | $2.53 | 0.0% | — | — | — |
| Q4 24 | $2.25 | $2.5 | +11.1% | — | — | — |
| Q3 24 | $2.44 | $2.34 | -4.1% | — | — | — |
| Q2 24 | $2.41 | $3.06 | +27.0% | — | — | — |
| Q1 24 | $1.98 | $2.29 | +15.7% | — | — | — |
| Q4 23 | $1.85 | $1.88 | +1.6% | — | — | — |
| Q3 23 | $1.72 | $1.68 | -2.3% | — | — | — |
| Q2 23 | $1.87 | $2.31 | +23.5% | — | — | — |
| Q1 23 | $1.24 | $1.44 | +16.1% | — | — | — |
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 | — | $13.5 | — | — | $28.1B | — |
| FY24 | — | $10.5 | — | — | $26.4B | — |
| FY23 | — | $8.09 | — | — | $24.3B | — |
| FY22 | — | $5.69 | — | — | $21.9B |
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 | $16.3B | $17.2B | $18.8B | $20.5B | $20.3B | $21.6B | $21.9B | $24.3B | $26.4B | $28.1B |
| YoY change | +1.84% | +5.35% | +9.25% | +9.38% | -0.92% | +6.54% | +0.95% | +11.3% | +8.44% | +6.39% |
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 | 16.3B | 17.2B | 18.8B | 20.5B | 20.3B | 21.6B | 21.9B | 24.3B | 26.4B | 28.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | 19M | -9M | 7M | 15M | -3M | 6M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 86M | 85M | 105M | 170M | 126M | 81M | 73M | 84M | 88M | 110M |
| Pretax income | 447M | 723M | 1.8B | 2.6B | 2.1B | 2.9B | 2.3B | 3.1B | 3.8B | 4.8B |
| Income tax | -166M | 985M | 268M | 475M | 383M | 534M | 443M | 584M | 738M | 924M |
| Net income | 896M | -3.1B | 1.8B | 2.1B | 1.7B | 2.4B | 1.8B | 2.5B | 3.1B | 3.8B |
| Net margin | 5.5% | -18.2% | 9.64% | 10.2% | 8.55% | 11% | 8.32% | 10.3% | 11.8% | 13.7% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 2.31 | -8.61 | 5.03 | 5.72 | 4.79 | 7 | 5.69 | 8.09 | 10.5 | 13.5 |
| Diluted EPS | 2.27 | -8.61 | 4.95 | 5.66 | 4.76 | 1.47 | 5.44 | 7.97 | 10.3 | 13.3 |
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 | 6.1B | 6.3B | 6.4B | 6.5B | 6.7B | 6.8B | 6.8B | 7B | 7.1B | 7.2B | 7.2B | 7.1B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 5M | 5M | -3M | — | — | 0 | — | — | 6M | 0 | — | — |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 21M | 18M | 19M | 26M | 24M | 19M | 22M | 30M | 31M | 27M | 27M | 34M |
| Pretax income | 813M | 950M | 911M | 912M | 952M | 1.1B | 783M | 1.2B | 1.3B | 1.4B | 1.1B | 1.2B |
| Income tax | 162M | 179M | 158M | 174M | 185M | 221M | 153M | 251M | 238M | 282M | 201M | 251M |
| Net income | 651M | 771M | 753M | 738M | 767M | 853M | 630M | 995M | 1.1B | 1.1B | 856M | 1.3B |
| Net margin | 10.7% | 12.2% | 11.8% | 11.4% | 11.4% | 12.5% | 9.3% | 14.3% | 15.1% | 15.8% | 12% | 18.2% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 2.12 | 2.55 | 2.51 | 2.48 | 2.6 | 2.93 | 2.18 | 3.49 | 3.82 | 4.05 | 3.08 | 4.73 |
| Diluted EPS | 2.09 | 2.51 | 2.47 | 2.44 | 2.56 | 2.88 | 2.15 | 3.44 | 3.77 | 3.98 | 3.04 | 4.68 |
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 | 18.5B | 20.5B | 15.9B | 21.9B | 17.5B | 23.1B | 23.9B | 24.7B | 32.2B | 38.9B | 34.1B |
| Enterprise value | -12B | -15B | -19.4B | -18.5B | -26.6B | -18.7B | -12.1B | -14.7B | 15.8B | 21.1B | 34.4B |
| Shares outstanding | 387.7M | 363.7M | 358.4M | 360.9M | 358.3M | 334.9M | 315.1M | 307.1M | 293.9M | 282.4M | 282.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.6 | — | 8.82 | 10.5 | 10.1 | 9.75 | 13.1 | 9.86 | 10.3 | 10.1 | 8.68 |
| P/S | 1.13 | 1.19 | 0.85 | 1.07 | 0.86 | 1.07 | 1.09 | 1.01 | 1.22 | 1.39 | 1.16 |
| P/B | 1.09 | 1.52 | 1.22 | 1.35 | 0.95 | 1.3 | 1.75 | 1.61 | 1.95 | 2.05 | 1.77 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 6.15 |
| EV/Sales | -0.73 | -0.87 | -1.04 | -0.9 | -1.31 | -0.86 | -0.55 | -0.61 | 0.6 | 0.75 | 1.17 |
| Earnings yield | 4.85% | — | 11.3% | 9.51% | 9.9% | 10.3% | 7.61% | 10.1% | 9.68% | 9.86% | 11.5% |
| FCF yield | 9.97% | 9.46% | 17.1% | 15.4% | 21.4% | 17.1% | 16% | 16.2% | 17.9% | 14.8% | 16.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.24 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 17.6% |
| Net margin | 5.5% | -18.2% | 9.64% | 10.2% | 8.55% | 11% | 8.32% | 10.3% | 11.8% | 13.7% | 14.9% |
| ROE | 5.3% | -23.2% | 13.8% | 12.8% | 9.36% | 13.3% | 13.3% | 16.3% | 18.9% | 20.2% | 22.1% |
| ROA | — | — | — | — | — | — | — | — | 3.84% | 4.46% | 3.85% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 4.1% | 4.73% | 5.22% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 1.77 |
| Debt / equity | 0.29 | 0.37 | 0.36 | 0.3 | 0.23 | 0.28 | 0.32 | 0.28 | 0.27 | 0.23 | 0.22 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.05 | 0.05 | 0.05 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | 0.07 |
| Interest coverage | 2.37 | 3.29 | 6.88 | 10.9 | 9.98 | 13.4 | 11.6 | 16.5 | 20.3 | 24.9 | 26.2 |
| Effective tax rate | 0% | 100% | 15.3% | 18.6% | 18.1% | 18.4% | 19.6% | 18.9% | 19.2% | 19.4% | 19.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 42 | 47.2 | 52.3 | 56.8 | 56.7 | 64.6 | 69.4 | 79.2 | 89.8 | 99.4 | 105.8 |
| EPS (basic) | 2.31 | -8.61 | 5.03 | 5.72 | 4.79 | 7 | 5.69 | 8.09 | 10.5 | 13.5 | 13.5 |
| EPS (diluted) | 2.27 | -8.61 | 4.95 | 5.66 | 4.76 | 1.47 | 5.44 | 7.97 | 10.3 | 13.3 | 14.5 |
| Book value per share | 43.6 | 37.1 | 36.6 | 45.1 | 51.8 | 53.3 | 43.4 | 49.9 | 56 | 67.2 | 71.1 |
| FCF per share | 4.75 | 5.32 | 7.59 | 9.38 | 10.5 | 11.8 | 12.2 | 13 | 19.6 | 20.4 | 21 |
| Cash per share | 91.2 | 111.2 | 111.7 | 125.4 | 135.3 | 139.6 | 128 | 142.6 | 70.4 | 78.4 | 14.7 |
| Capex per share | 0.58 | 0.69 | 0.34 | 0.29 | 0.32 | 0.4 | 0.56 | 0.7 | 0.49 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.37% | 1.46% | 0.65% | 0.51% | 0.56% | 0.61% | 0.8% | 0.88% | 0.55% | — | — |
| Capex / operating cash flow | -50.3% | -4.83% | 25.5% | 10.1% | 69.9% | -84.7% | -13.9% | -63% | 95.4% | — | — |
| Payout ratio | 37.3% | -10.9% | 21% | 21.8% | 27.5% | 21.3% | 29% | 21.9% | 18.5% | 16% | 16% |
| Dividend yield | 1.81% | 1.67% | 2.38% | 2.07% | 2.72% | 2.19% | 2.21% | 2.22% | 1.79% | 1.58% | 1.9% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.60 |
| Jun 1, 2026 | $0.60 |
| Mar 2, 2026 | $0.60 |
| — |
| FY21 | — | $7 | — | — | $21.6B | — |
| FY20 | — | $4.79 | — | — | $20.3B | — |
| FY19 | — | $5.72 | — | — | $20.5B | — |
| FY18 | — | $5.03 | — | — | $18.8B | — |
| FY17 | — | -$8.61 | — | — | $17.2B | — |
| FY16 | — | $2.31 | — | — | $16.3B | — |
| 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 | $6.1B | $6.3B | $6.4B | $6.5B | $6.7B | $6.8B | $6.8B | $7B | $7.1B | $7.2B | $7.2B | $7.1B |
| YoY change | +10.6% | +8.14% | +8.77% | +7.44% | +10% | +7.54% | +5.8% | +7.79% | +6.45% | +5.57% | +5.61% | +2.51% |
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 | 35.4B | 40.4B | 40B | 45.3B | 48.5B | 46.7B | 40.3B | 43.8B | 20.7B | 22.1B |
| Receivables | 7.4B | 8B | 8.4B | 9.9B | 10.3B | 11B | 11.9B | 12.7B | 13.1B | 13.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 1.2B | 3.9B | 3.9B | 6B | 5.7B | 5.5B | 5.4B | 5.2B | 5.1B | 5B |
| Total assets | — | — | — | — | — | — | — | — | 80.9B | 86B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 416M | 320M | 413M | 500M | 0 | — | 0 | 0 | 0 | 0 |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 4.5B | 4.7B | 4.3B | 4.3B | 4.4B | 4.9B | 4.4B | 4.4B | 4.4B | 4.4B |
| Total liabilities | — | — | — | — | — | — | — | — | 64.5B | 67B |
| Shareholders' equity | 16.9B | 13.5B | 13.1B | 16.3B | 18.6B | 17.8B | 13.7B | 15.3B | 16.4B | 19B |
| Total debt | 4.9B | 5B | 4.7B | 4.8B | 4.4B | 4.9B | 4.4B | 4.4B | 4.4B | 4.4B |
| Net debt | 4.6B | 4.8B | 4.6B | 4.7B | 4.2B | 4.7B | 4.1B | 4.2B | 4.2B | 4.2B |
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 | 41.4B | 43.8B | 19B | 19.6B | 20.5B | 20.7B | 21.1B | 21.2B | 21.9B | 22.1B | 21.8B | 21B |
| Receivables | 12.5B | 12.7B | 13.1B | 13.4B | 13.2B | 13.1B | 13.6B | 13.8B | 13.6B | 13.5B | 13.8B | 14B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 5.3B | 5.2B | 5.2B | 5.2B | 5.1B | 5.1B | 5.1B | 5B | 5B | 5B | 4.9B | 4.3B |
| Total assets | — | — | — | 79B | 81.2B | 80.9B | 82.3B | 83.6B | 85B | 86B | 86.3B | 88B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | 0 | — | — | — | 0 | — | — | — | 0 | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B |
| Total liabilities | — | — | — | 63.4B | 64.2B | 64.5B | 65.5B | 66.1B | 66.5B | 67B | 67.4B | 68.3B |
| Shareholders' equity | 13.7B | 15.3B | 15.5B | 15.7B | 17B | 16.4B | 16.8B | 17.5B | 18.4B | 19B | 18.9B | 19.6B |
| Total debt | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B | 4.4B |
| Net debt | 4.3B | 4.2B | 4.1B | 4.2B | 4.1B | 4.2B | 4.2B | 4.2B | 4.2B | 4.2B | 4.2B | 4.2B |
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 | 896M | -3.1B | 1.8B | 2.1B | 1.7B | 2.4B | 1.8B | 2.5B | 3.1B | 3.8B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -129M | -1.1B | -339M | 427M | -72M | -664M | -1.3B | -899M | -880M | -722M |
| Operating cash flow | -445M | -5.2B | 478M | 1B | 163M | -157M | -1.3B | -341M | 152M | 5.9B |
| Capital expenditure | -224M | -250M | -122M | -105M | -114M | -133M | -175M | -215M | -145M | — |
| Investing cash flow | 1B | -1.1B | -1.5B | -1.6B | -1.8B | -1.6B | -654M | -2.4B | -3.5B | -3.2B |
| Dividends paid | -334M | -341M | -379M | -454M | -478M | -506M | -527M | -549M | -577M | -613M |
| Share repurchases | -1.3B | -1B | 0 | -200M | -150M | -1.7B | -1.6B | -1.4B | -1.5B | -1.6B |
| Financing cash flow | -2.7B | -2.3B | -830M | -862M | -1.2B | -1.6B | -2.7B | -2B | -2.1B | -2.2B |
| Net change in cash | -2.2B | -8.5B | -1.8B | -1.5B | -2.8B | -3.3B | -4.6B | -4.7B | -5.4B | 539M |
| Free cash flow | 1.8B | 1.9B | 2.7B | 3.4B | 3.8B | 4B | 3.8B | 4B | 5.8B | 5.8B |
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 | 651M | 771M | 753M | 738M | 767M | 853M | 630M | 995M | 1.1B | 1.1B | 856M | 1.3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 437M | 33M | -688M | -637M | 357M | 88M | -968M | -456M | 355M | 347M | -897M | -938M |
| Operating cash flow | 562M | 328M | -417M | -457M | 553M | 473M | -878M | -107M | 1.8B | 1.8B | 1B | 1.2B |
| Capital expenditure | -52M | -64M | -50M | -61M | -60M | 26M | -38M | -40M | — | — | — | — |
| Investing cash flow | -1.3B | -1.2B | -332M | -734M | -1B | -1.4B | -441M | -643M | -1.1B | -1B | -131M | -429M |
| Dividends paid | -137M | -134M | -146M | -145M | -144M | -142M | -155M | -154M | -153M | -151M | -172M | -170M |
| Share repurchases | -350M | -350M | -350M | -350M | -400M | -414M | -400M | -415M | -400M | -400M | -450M | -466M |
| Financing cash flow | -489M | -485M | -502M | -498M | -545M | -553M | -554M | -564M | -555M | -544M | -624M | -638M |
| Net change in cash | -1.2B | -1.3B | -1.3B | -1.7B | -1B | -1.5B | -1.9B | -1.3B | 166M | 221M | 290M | 122M |
| Free cash flow | 1.7B | 1.6B | 1B | 1.2B | 1.6B | 1.9B | 947M | 1.3B | 1.8B | 1.8B | 1B | 1.2B |
| Dec 1, 2025 |
| $0.60 |
| Sep 2, 2025 | $0.52 |
| Jun 2, 2025 | $0.52 |
| Mar 3, 2025 | $0.52 |
| Dec 2, 2024 | $0.52 |
| Date | Ratio |
|---|---|
| Jul 16, 1998 | 2:1 |