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 | $1.96 | $2.24 | +14.3% | — | — | — |
| Q3 26 | $1.6 | $1.66 | +3.7% | — | — | — |
| Q2 26 | $1.9 | $2.21 | +16.3% | — | — | — |
| Q1 26 | $1.88 | $2.36 | +25.5% | — | — | — |
| Q4 25 | $1.52 | $1.6 | +5.3% | — | — | — |
| Q3 25 | $1.74 | $1.91 | +9.8% | — | — | — |
| Q2 25 | $1.63 | $2.06 | +26.4% | — | — | — |
| Q1 25 | $1.77 | $1.84 | +4.0% | — | — | — |
| Q4 24 | $1.11 | $0.41 | -63.1% | — | — | — |
| Q3 24 | $1.31 | $1.45 | +10.7% | — | — | — |
| Q2 24 | $1.77 | $0.23 | -87.0% | — | — | — |
| Q1 24 | $1.85 | $2.02 | +9.2% | — | — | — |
| Q4 23 | $1.63 | $1.52 | -6.7% | — | — | — |
| Q3 23 | $1.8 | $0.97 | -46.1% | — | — | — |
| Q2 23 | $1.79 | $1.39 | -22.3% | — | — | — |
| Q1 23 | $2.21 | $2.23 | +0.9% | — | — | — |
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 | — | $5.94 | — | — | $18.3B | — |
| FY24 | — | $18.7 | — | — | $18B | — |
| FY23 | — | -$4.92 | — | — | $11.7B | — |
| FY22 | — | $7.93 | — | — | $18.9B |
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 | $13.3B | $14.3B | $16.4B | $17.3B | $17.6B | $17.6B | $18.9B | $11.7B | $18B | $18.3B |
| YoY change | -1.78% | +6.95% | +15.2% | +5.1% | +1.85% | +0.15% | +7.52% | -38.1% | +53.6% | +1.96% |
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 | 13.3B | 14.3B | 16.4B | 17.3B | 17.6B | 17.6B | 18.9B | 11.7B | 18B | 18.3B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.7B | 1.8B | 2B | 2.2B | 2.1B | 2.3B | 2.2B | 2.4B | 2.7B | 2.6B |
| Operating expenses | 1.9B | 2.1B | 2.3B | 2.6B | 2.6B | -1.2B | -370M | 688M | 580M | 2.8B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 73M | 23M | 611M | 31M | 699M | 815M | 765M | 938M | 821M | 774M |
| Pretax income | 1.5B | 1.1B | 1.9B | 919M | 423M | 4.6B | 1.7B | -1.1B | 4B | 1.3B |
| Income tax | 266M | -949M | 244M | 33M | -76M | 865M | 367M | -396M | 747M | 161M |
| Net income | 1.2B | 2.1B | 1.6B | 886M | 499M | 3.8B | 1.4B | -752M | 3.3B | 1.2B |
| Net margin | 8.94% | 14.6% | 9.99% | 5.13% | 2.84% | 21.5% | 7.17% | -6.42% | 18.2% | 6.42% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 5.27 | 9.53 | 7.88 | 4.51 | 2.59 | 7.93 | 7.93 | -4.92 | 18.7 | 5.94 |
| Diluted EPS | 5.03 | 9.22 | 7.4 | 4.38 | 2.56 | 7.43 | 7.78 | -4.92 | 18.4 | 5.83 |
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 | — | — | — | — | — | — | — | — | 4.6B | 5B | 5.3B | 4.6B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | -304M | 4M | 1B | -1.4B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | 206M | 199M | 184M | 202M |
| Pretax income | — | — | — | — | — | — | — | — | 524M | 915M | -246M | 1.6B |
| Income tax | — | — | — | — | — | — | — | — | 79M | 161M | -74M | 311M |
| Net income | — | — | — | — | — | — | — | — | 445M | 754M | -172M | 1.3B |
| Net margin | — | — | — | — | — | — | — | — | 9.69% | 15.2% | -3.23% | 29.1% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 4.83 | -7.34 | 6.99 | 5.18 | -3.29 | 9.8 | -4.41 | 3.88 | 2.15 | 3.89 | -1.08 | 6.85 |
| Diluted EPS | 4.79 | -7.35 | 6.93 | 5.11 | -3.29 | 9.63 | -4.41 | 3.8 | 2.12 | 3.8 | -1.1 | 6.72 |
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 | 15B | 16.8B | 10.6B | 11.6B | 9.7B | 12.1B | 5.3B | 4.6B | 5.4B | 8.1B | 7.8B |
| Enterprise value | -71.9B | -74.6B | -80B | -90B | -108.4B | -102.6B | -91.2B | -12.3B | -15B | -20.2B | -29.3B |
| Shares outstanding | 226.3M | 218.1M | 205.9M | 196.7M | 192.3M | 177.2M | 171M | 169.6M | 170.6M | 182.7M | 182.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.6 | 8.06 | 6.44 | 13.1 | 19.4 | 3.2 | 3.87 | — | 1.65 | 6.91 | 3.51 |
| P/S | 1.13 | 1.18 | 0.64 | 0.67 | 0.55 | 0.69 | 0.28 | 0.39 | 0.3 | 0.44 | 0.41 |
| P/B | 1.04 | 0.97 | 0.74 | 0.59 | 0.43 | 0.58 | 1.03 | 0.66 | 0.65 | 0.75 | 0.77 |
| EV/Sales | -5.39 | -5.23 | -4.87 | -5.21 | -6.17 | -5.83 | -4.82 | -1.05 | -0.83 | -1.1 | -1.51 |
| Earnings yield | 7.95% | 12.4% | 15.5% | 7.63% | 5.16% | 31.2% | 25.8% | — | 60.5% | 14.5% | 28.5% |
| FCF yield | 8.48% | 4.7% | 18.4% | -23.1% | 5.52% | -1.79% | 68.7% | -45.3% | -37.1% | -2.05% | 26.4% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 4.61% |
| Net margin | 8.94% | 14.6% | 9.99% | 5.13% | 2.84% | 21.5% | 7.17% | -6.42% | 18.2% | 6.42% | 12.2% |
| ROE | 8.23% | 12% | 11.4% | 4.5% | 2.2% | 18.2% | 26.6% | -10.9% | 39.6% | 10.8% | 22.6% |
| ROA | — | — | — | — | — | — | — | — | 0.84% | 0.28% | 0.28% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.84% | 0.28% | 0.55% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 2.18 |
| Debt / equity | 0.37 | 0.31 | 0.41 | 0.32 | 0.29 | 0.32 | 1.3 | 0.89 | 0.77 | 0.59 | 0.64 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.02 | 0.02 | 0.02 |
| Interest coverage | 5.4 | 5.47 | 7.35 | 3.82 | 2.49 | 18.2 | 7.1 | -2.47 | 13 | 6.89 | 9.78 |
| Effective tax rate | 18.2% | 0% | 12.9% | 3.59% | 0% | 18.6% | 21.3% | 0% | 18.6% | 12% | 16.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 58.9 | 65.4 | 79.8 | 87.8 | 91.4 | 99.4 | 110.7 | 69.1 | 105.4 | 100.4 | 101.1 |
| EPS (basic) | 5.27 | 9.53 | 7.88 | 4.51 | 2.59 | 7.93 | 7.93 | -4.92 | 18.7 | 5.94 | 5.94 |
| EPS (diluted) | 5.03 | 9.22 | 7.4 | 4.38 | 2.56 | 7.43 | 7.78 | -4.92 | 18.4 | 5.83 | 11.9 |
| Book value per share | 64 | 79.4 | 69.7 | 100.1 | 118 | 117.1 | 29.8 | 40.6 | 48.5 | 59.7 | 54.1 |
| FCF per share | 5.62 | 3.61 | 9.44 | -13.7 | 2.78 | -1.22 | 21.1 | -12.2 | -11.8 | -0.91 | -6.76 |
| Cash per share | 407.4 | 443.5 | 468.1 | 547.9 | 648.6 | 684.7 | 602.7 | 135.6 | 156.6 | 190.3 | 237.9 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 20% | 12.6% | 17.6% | 34.2% | 62.3% | 8.44% | 22.8% | -51.5% | 12.2% | 35.3% | 15.2% |
| Dividend yield | 1.59% | 1.56% | 2.74% | 2.61% | 3.21% | 2.64% | 5.9% | 8.46% | 7.36% | 5.11% | 4.4% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 10, 2026 | $0.45 |
| Apr 10, 2026 | $0.45 |
| Jan 12, 2026 | $0.45 |
| — |
| FY21 | — | $7.93 | — | — | $17.6B | — |
| FY20 | — | $2.59 | — | — | $17.6B | — |
| FY19 | — | $4.51 | — | — | $17.3B | — |
| FY18 | — | $7.88 | — | — | $16.4B | — |
| FY17 | — | $9.53 | — | — | $14.3B | — |
| FY16 | — | $5.27 | — | — | $13.3B | — |
| 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 | — | — | — | — | — | — | — | — | $4.6B | $5B | $5.3B | $4.6B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 92.2B | 96.7B | 96.4B | 107.8B | 124.8B | 121.3B | 103.1B | 23B | 26.7B | 34.8B |
| Receivables | 5.7B | 5.3B | 18.3B | 17.6B | 17B | 20.3B | 20B | 29.8B | 28.8B | 28B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 4.5B | 2.7B | 3.6B | 3.6B | 3.6B | 3.6B | 2.3B | 2.3B | 2.3B | 2.3B |
| Total assets | — | — | — | — | — | — | — | — | 390.8B | 417.2B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 0 | 450M | 0 | 550M | 250M | 550M | 500M | 250M | 300M | 400M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 5.3B | 4.9B | 5.8B | 5.7B | 6.4B | 6.1B | 6.1B | 5.9B | 6.1B | 6B |
| Total liabilities | — | — | — | — | — | — | — | — | 382.6B | 406.3B |
| Shareholders' equity | 14.5B | 17.3B | 14.3B | 19.7B | 22.7B | 20.8B | 5.1B | 6.9B | 8.3B | 10.9B |
| Total debt | 5.3B | 5.3B | 5.8B | 6.2B | 6.7B | 6.6B | 6.6B | 6.1B | 6.4B | 6.4B |
| Net debt | 2.6B | 3.7B | 3.5B | 3.6B | 4.9B | 4B | 3.3B | 2.8B | 554M | -3.1B |
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 | 22.5B | 23B | 24.3B | 26.6B | 27.7B | 26.7B | 26.6B | 30.1B | 33.9B | 34.8B | 34.8B | 39.4B |
| Receivables | 18.4B | 29.8B | 29.5B | 29.1B | 29.2B | 28.8B | 28.6B | 28.4B | 28.7B | 28B | 27.7B | 27.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B |
| Total assets | — | — | 383.4B | 384.5B | 396.8B | 390.8B | 382.9B | 399.1B | 415.3B | 417.2B | 406.2B | 429.8B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 0 | 250M | 503M | 450M | 300M | 300M | 0 | 0 | 0 | 400M | 400M | 400M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 5.7B | 5.9B | 5.7B | 5.7B | 5.7B | 6.1B | 5.9B | 5.8B | 5.8B | 6B | 6B | 6.5B |
| Total liabilities | — | — | 375.8B | 376.6B | 387.8B | 382.6B | 374.7B | 389.5B | 404.8B | 406.3B | 395.9B | 418.4B |
| Shareholders' equity | 3.2B | 6.9B | 7.5B | 7.9B | 9B | 8.3B | 8.2B | 9.5B | 10.5B | 10.9B | 10.2B | 11.3B |
| Total debt | 5.7B | 6.1B | 6.2B | 6.2B | 6B | 6.4B | 5.9B | 5.8B | 5.8B | 6.4B | 6.4B | 6.9B |
| Net debt | 3.2B | 2.8B | 2.1B | 691M | -29M | 554M | 1.6B | -1.4B | -4.9B | -3.1B | -976M | -3.3B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.2B | 2.1B | 1.6B | 886M | 499M | 3.8B | 1.4B | -752M | 3.3B | 1.2B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 172M | 162M | 631M | -29M | -119M | 139M | -584M | — | — | — |
| Operating cash flow | 1.6B | 2.3B | 2.4B | 1.3B | 774M | -362M | -1.9B | -3.1B | -64M | -167M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -2.5B | -3.4B | -4B | -2.4B | -8.9B | -2.4B | -11.4B | -2.5B | 3.3B | -2.5B |
| Dividends paid | -238M | -262M | -289M | -303M | -311M | -319M | -310M | -387M | -398M | -416M |
| Share repurchases | -879M | -725M | -900M | -550M | -275M | -1.1B | -550M | 0 | 0 | — |
| Financing cash flow | 1.9B | 2.3B | 4.6B | 8.4B | 8.1B | 4.7B | 8.8B | 5.4B | 3.6B | 7.9B |
| Net change in cash | 995M | 1.2B | 3B | 7.2B | -12M | 1.9B | -4.6B | -158M | 6.9B | 5.2B |
| Free cash flow | 1.3B | 788M | 1.9B | -2.7B | 534M | -217M | 3.6B | -2.1B | -2B | -167M |
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 | 853M | -1.2B | 1.2B | 894M | -528M | 1.7B | -722M | 699M | 446M | 754M | -172M | 1.3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | -472M | -521M | -1.2B | 682M | 172M | 271M | 270M | -255M | -1.1B | 233M | 138M | -558M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -1.2B | -458M | 1.9B | 1.2B | -110M | -381M | -1.6B | 197M | 2.4B | -3.5B | -2.9B | 3.2B |
| Dividends paid | -111M | -87M | -111M | -88M | -111M | -88M | -111M | -88M | -120M | -97M | -120M | -98M |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 153M | 3.4B | 466M | 1.6B | 1.3B | 284M | 805M | 1.3B | 2.4B | 2.5B | 1.2B | 804M |
| Net change in cash | -1.5B | 2.4B | 1.3B | 3.5B | 1.3B | 174M | -500M | 1.2B | 3.7B | -770M | -1.6B | 3.4B |
| Free cash flow | 46M | -1.9B | -1.3B | -859M | -27M | 222M | -272M | 1B | -1.1B | 233M | 138M | -558M |
| Oct 10, 2025 |
| $0.45 |
| Jul 10, 2025 | $0.45 |
| Apr 10, 2025 | $0.45 |
| Jan 10, 2025 | $0.45 |
| Oct 10, 2024 | $0.45 |
| Date | Ratio |
|---|---|
| Jun 22, 1999 | 2:1 |
| Jun 28, 1993 | 2:1 |