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 % |
|---|---|---|---|---|---|---|
| Q3 22 | — | $1.26 | — | — | — | — |
| Q2 22 | — | $0.61 | — | — | — | — |
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 | — | $1.13 | — | — | $9.6B | — |
| FY24 | — | $1.04 | — | — | $9.4B | — |
| FY23 | — | $0.94 | — | — | $9.2B | — |
| FY22 | — | $0.85 | — | — | $11.6B | — |
| FY21 | — | $0.76 | — | — | $7.2B | — |
| FY20 | — | $0.64 | — | — | $7.1B | — |
| FY19 | — | $0.77 | — | — | $7.9B | — |
| FY18 | — | $0.72 | — | — | $7.5B | — |
| FY17 | — | $0.82 |
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 | $6.9B | $7.3B | $7.5B | $7.9B | $7.1B | $7.2B | $11.6B | $9.2B | $9.4B | $9.6B |
| YoY change | +15.5% | +6.47% | +2.06% | +5.1% | -9.7% | +1.88% | +60% | -20.9% | +2.98% | +1.65% |
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 | 6.9B | 7.3B | 7.5B | 7.9B | 7.1B | 7.2B | 11.6B | 9.2B | 9.4B | 9.6B |
| Cost of revenue | 2.5B | 2.6B | 2.6B | 2.8B | 2.5B | 2.6B | 4.1B | 3.2B | 3.3B | 3.2B |
| Gross profit | 4.4B | 4.7B | 4.8B | 5.1B | 4.6B | 4.7B | 7.5B | 5.9B | 6.1B | 6.4B |
| Gross margin | 63.9% | 64.2% | 64.7% | 65% | 65% | 64.6% | 64.4% | 64.9% | 65% | 66.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.7B | 2.8B | 2.9B | 3.1B | 3.1B | 2.8B | 4.3B | 3.3B | 3.3B | 3.4B |
| Operating expenses | 2.7B | 2.8B | 2.9B | 3.1B | 3.1B | 2.8B | 4.3B | 3.3B | 3.3B | 3.4B |
| Operating income | 1.7B | 1.9B | 1.9B | 2.1B | 1.5B | 1.9B | 3.1B | 2.6B | 2.8B | 3B |
| Operating margin | 24.2% | 25.4% | 25.8% | 26.2% | 21.2% | 25.6% | 26.9% | 28.8% | 29.9% | 31.1% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.5B | 1.7B | 1.7B | 1.8B | 1.5B | 1.8B | 2.9B | 2.3B | 2.6B | 2.8B |
| Income tax | 304M | 65M | 292M | 338M | 275M | 326M | 651.6M | 507M | 613M | 672M |
| Net income | 1.2B | 1.7B | 1.4B | 1.5B | 1.2B | 1.5B | 2.2B | 1.8B | 1.9B | 2.1B |
| Net margin | 17% | 22.6% | 19.1% | 19.2% | 17% | 20.3% | 19.1% | 19.5% | 20.6% | 21.7% |
| EBITDA | 2.3B | 2.6B | 2.6B | 2.8B | 2.4B | 2.6B | 4.1B | 3.4B | 3.6B | 3.7B |
| EPS | 0.56 | 0.82 | 0.72 | 0.77 | 0.64 | 0.76 | 0.85 | 0.94 | 1.04 | 1.13 |
| Diluted EPS | 0.56 | 0.81 | 0.71 | 0.77 | 0.63 | 0.76 | 0.85 | 0.94 | 1.03 | 1.12 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 08 | Q2 09 | Q2 10 | Q2 11 | Q2 12 | Q2 13 | Q2 14 | Q2 15 | Q2 16 | Q2 17 | Q2 18 | Q2 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | — | — | — | — | — | — | — | — | — | — | — | — |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | — | — | — | — | — | — | — | — | — | — | — | — |
| Net margin | — | — | — | — | — | — | — | — | — | — | — | — |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted EPS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 29.9B | 38.6B | 32.7B | 39.6B | 38.3B | 50.7B | — | — | 84.7B | 74.1B | 74.1B |
| Enterprise value | 34.6B | 43.7B | 39B | 45.9B | 45.3B | 56.8B | — | — | 91.2B | 81.3B | 81.3B |
| Shares outstanding | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 2.6B | 1.9B | 1.9B | 1.8B | 1.8B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25.6 | 23.3 | 22.9 | 26.2 | 31.7 | 34.5 | — | — | 43.6 | 35.7 | 35.7 |
| P/S | 4.33 | 5.26 | 4.37 | 5.03 | 5.39 | 7 | — | — | 8.98 | 7.73 | 7.73 |
| P/B | 12.7 | 16.7 | 13.9 | 18.1 | 18.2 | 15.7 | — | — | 24.2 | 31 | 31 |
| EV/EBITDA | 15 | 17.1 | 14.9 | 16.5 | 19.2 | 21.8 | — | — | 25.5 | 21.9 | 21.9 |
| EV/Sales | 5.01 | 5.96 | 5.2 | 5.83 | 6.38 | 7.83 | — | — | 9.66 | 8.48 | 8.48 |
| Earnings yield | 3.91% | 4.29% | 4.36% | 3.81% | 3.15% | 2.9% | — | — | 2.29% | 2.8% | 2.8% |
| FCF yield | 4.51% | 4.04% | 4.96% | 4.32% | 3.22% | 3.31% | — | — | 2.51% | 3.12% | 3.12% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.9% | 64.2% | 64.7% | 65% | 65% | 64.6% | 64.4% | 64.9% | 65% | 66.3% | 66.3% |
| Operating margin | 24.2% | 25.4% | 25.8% | 26.2% | 21.2% | 25.6% | 26.9% | 28.8% | 29.9% | 31.1% | 31.1% |
| Net margin | 17% | 22.6% | 19.1% | 19.2% | 17% | 20.3% | 19.1% | 19.5% | 20.6% | 21.7% | 21.7% |
| ROE | 49.6% | 71.6% | 60.5% | 68.9% | 57.5% | 45.6% | 43.5% | 52% | 55.5% | 86.9% | 86.9% |
| ROA | 8.77% | 13.1% | 10.2% | 10.9% | 8.54% | 10.6% | 10.3% | 12% | 12.8% | 14.1% | 14.1% |
| ROIC | 18.8% | 24.1% | 18.6% | 19.9% | 13.5% | 16.4% | 17.5% | 21% | 21.6% | 23.7% | 23.7% |
| Return on tangible assets | -17.5% | -29.1% | -20.8% | -22.3% | -16.9% | -19.7% | -20.4% | -23.5% | -25.5% | -28.7% | -28.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.44 | 0.47 | 0.44 | 0.41 | 0.52 | 0.63 | 0.59 | 0.52 | 0.52 | 0.49 | 0.49 |
| Quick ratio | 0.4 | 0.43 | 0.4 | 0.37 | 0.47 | 0.56 | 0.53 | 0.47 | 0.47 | 0.44 | 0.44 |
| Debt / equity | 2.05 | 2.27 | 2.7 | 2.93 | 3.39 | 1.91 | 1.79 | 1.89 | 1.87 | 3.04 | 3.04 |
| Debt / assets | 0.36 | 0.42 | 0.45 | 0.47 | 0.5 | 0.45 | 0.43 | 0.44 | 0.43 | 0.49 | 0.49 |
| Net debt / EBITDA | 2.04 | 2.02 | 2.39 | 2.26 | 2.98 | 2.33 | 2.11 | 1.86 | 1.8 | 1.93 | 1.93 |
| Interest coverage | 9.42 | 10.5 | 9.73 | 7.14 | 10.8 | 15.4 | 12.6 | 8.65 | 10.1 | 11.1 | 11.1 |
| Effective tax rate | 20.6% | 3.78% | 17% | 18.3% | 18.5% | 18.1% | 22.8% | 22.1% | 24% | 24.4% | 24.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.15 | 4.51 | 4.7 | 5.02 | 4.58 | 4.66 | 4.44 | 4.84 | 5.06 | 5.23 | 5.23 |
| EPS (basic) | 0.56 | 0.82 | 0.72 | 0.77 | 0.64 | 0.76 | 0.85 | 0.94 | 1.04 | 1.13 | 1.13 |
| EPS (diluted) | 0.56 | 0.81 | 0.71 | 0.77 | 0.63 | 0.76 | 0.85 | 0.94 | 1.03 | 1.12 | 1.12 |
| Book value per share | 1.42 | 1.42 | 1.48 | 1.4 | 1.35 | 2.07 | 1.95 | 1.82 | 1.88 | 1.3 | 1.3 |
| FCF per share | 0.81 | 0.96 | 1.02 | 1.09 | 0.79 | 1.08 | 1.02 | 1.05 | 1.14 | 1.26 | 1.26 |
| Cash per share | 0.1 | 0.07 | 0.07 | 0.09 | 0.06 | 0.07 | 0.17 | 0.08 | 0.06 | 0.07 | 0.07 |
| Capex per share | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.01 | 0.02 | 0.24 | 0.25 | 0.27 | 0.27 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.73% | 0.68% | 0.69% | 0.57% | 0.6% | 0.32% | 0.42% | 4.88% | 4.92% | 5.26% | 5.26% |
| Capex / operating cash flow | 3.26% | 2.31% | 2.72% | 2.25% | 2.56% | 1.27% | 1.72% | 18.2% | 17.8% | 17.8% | 17.8% |
| Payout ratio | 58.4% | 46% | 55.7% | 55.8% | 72.8% | 62.5% | 60.2% | 59.2% | 57.7% | 56.8% | 56.8% |
| Dividend yield | 2.29% | 1.97% | 2.43% | 2.13% | 2.3% | 1.81% | — | — | 1.32% | 1.59% | 1.59% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 7, 2026 | $0.279 |
| May 8, 2026 | $0.656 |
| Aug 8, 2025 | $0.263 |
| — |
| — |
| $7.3B |
| — |
| FY16 | — | $0.56 | — | — | $6.9B | — |
| Period | Q2 08 | Q2 09 | Q2 10 | Q2 11 | Q2 12 | Q2 13 | Q2 14 | Q2 15 | Q2 16 | Q2 17 | Q2 18 | Q2 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| 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 | 162M | 111M | 114M | 138M | 88M | 113M | 452.5M | 155M | 119M | 131M |
| Receivables | 1.7B | 1.6B | 1.7B | 1.8B | 1.7B | 1.6B | 2.8B | 2B | 2.2B | 2.2B |
| Inventory | 209M | 197M | 212M | 217M | 240M | 253M | 418.6M | 318M | 331M | 311M |
| Total current assets | 2.4B | 2.2B | 2.4B | 2.4B | 2.3B | 2.4B | 4.2B | 2.9B | 3B | 3B |
| Property, plant & equipment | 242M | 481M | 461M | 444M | 378M | 423M | 592M | 212M | 171M | 159M |
| Goodwill & intangibles | 20B | 18.3B | 20.9B | 20.6B | 21.3B | 21.3B | 32.3B | 22.5B | 22.8B | 22B |
| Total assets | 13.3B | 12.6B | 14B | 13.8B | 14.1B | 13.9B | 21.4B | 14.9B | 15.1B | 14.8B |
| Accounts payable | 297M | 240M | 187M | 173M | 154M | 109M | 174.8M | 171M | 223M | 89M |
| Short-term debt | 1.2B | 762M | 1.4B | 2.1B | 847M | 232M | 1.2B | 1.3B | 1.4B | 1.6B |
| Total current liabilities | 5.3B | 4.7B | 5.3B | 5.9B | 4.4B | 3.7B | 7B | 5.5B | 5.7B | 6B |
| Long-term debt | 3.7B | 4.5B | 5B | 4.4B | 6.3B | 5.9B | 7.9B | 5.2B | 5.1B | 5.7B |
| Total liabilities | 11B | 10.3B | 11.6B | 11.6B | 12B | 10.6B | 16.4B | 11.5B | 11.6B | 12.4B |
| Shareholders' equity | 2.4B | 2.3B | 2.4B | 2.2B | 2.1B | 3.2B | 5.1B | 3.4B | 3.5B | 2.4B |
| Total debt | 4.8B | 5.3B | 6.4B | 6.4B | 7.1B | 6.2B | 9.1B | 6.5B | 6.5B | 7.3B |
| Net debt | 4.7B | 5.1B | 6.3B | 6.3B | 7B | 6.1B | 8.7B | 6.3B | 6.4B | 7.1B |
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 | Q2 08 | Q2 09 | Q2 10 | Q2 11 | Q2 12 | Q2 13 | Q2 14 | Q2 15 | Q2 16 | Q2 17 | Q2 18 | Q2 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 266.1M | 391M | 717M | 784M | 425M | 374M | 155M | 144M | 211M | 160M | 105M | 118M |
| Receivables | 402.6M | 1.1B | 1.2B | 1.2B | 1.1B | 1.2B | 1.1B | 1.3B | 1.5B | 1.6B | 1.6B | 1.8B |
| Inventory | 146.5M | 307M | 268M | 221M | 178M | 166M | 145M | 147M | 188M | 202M | 199M | 214M |
| Total current assets | 1.4B | 1.9B | 2.3B | 2.4B | 1.9B | 1.9B | 1.5B | 1.6B | 1.9B | 2B | 1.9B | 2.1B |
| Property, plant & equipment | 88.9M | 277M | 291M | 286M | 266M | 268M | 219M | 213M | 231M | 219M | 469M | 460M |
| Goodwill & intangibles | 4.5B | 15.8B | 16.5B | 15.6B | 16.4B | 16.5B | 14.8B | 15.8B | 18.4B | 18.9B | 20B | 21.2B |
| Total assets | 3.9B | 10.5B | 11.3B | 10.8B | 10.7B | 10.8B | 9.9B | 10.5B | 12.1B | 12.3B | 13.1B | 14.1B |
| Accounts payable | 749.6M | 2.1B | 2.3B | 2.3B | 2.3B | 2.3B | 2.2B | 2.3B | 2.7B | 2.9B | 2.9B | 3.1B |
| Short-term debt | 626.9M | 945M | 428M | 969M | 1.2B | 1B | 701M | 410M | 874M | 690M | 1.2B | 1.1B |
| Total current liabilities | 1.7B | 3.7B | 3.6B | 4B | 4.3B | 4.1B | 3.5B | 3.3B | 4.3B | 4.2B | 4.7B | 4.7B |
| Long-term debt | 1.1B | 4.5B | 4.2B | 3.4B | 2.7B | 2.8B | 2.8B | 3.5B | 3.9B | 4.5B | 5.2B | 5.8B |
| Total liabilities | 3.4B | 9.9B | 9.6B | 8.8B | 8.4B | 8.4B | 7.9B | 8.6B | 10.1B | 10.4B | 11B | 11.9B |
| Shareholders' equity | 489.9M | 632M | 1.6B | 2B | 2.3B | 2.4B | 1.9B | 1.8B | 2B | 1.9B | 2.2B | 2.2B |
| Total debt | 1.7B | 5.5B | 4.6B | 4.3B | 3.9B | 3.8B | 3.5B | 4B | 4.8B | 5.2B | 6.4B | 6.9B |
| Net debt | 1.5B | 5.1B | 3.9B | 3.5B | 3.4B | 3.4B | 3.3B | 3.8B | 4.6B | 5B | 6.3B | 6.8B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.5B | 1.9B | 2B | 2.1B | 1.5B | 1.9B | 3.1B | 2.7B | 2.9B | 3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 38M | 39M | 41M | 32M | 25M | 45M | 62.3M | 56M | 66M | 63M |
| Change in working capital | -170M | 39M | -96M | -130M | 69M | -176M | -479.6M | -114M | -256M | -87M |
| Operating cash flow | 1.5B | 2.2B | 1.9B | 2B | 1.7B | 1.8B | 2.8B | 2.5B | 2.6B | 2.8B |
| Capital expenditure | -50M | -50M | -52M | -45M | -43M | -23M | -48.8M | -447M | -464M | -504M |
| Investing cash flow | -430M | -150M | -995M | -434M | -885M | -95M | -666.5M | -567M | -592M | -789M |
| Dividends paid | -683M | -762M | -796M | -842M | -880M | -920M | -1.3B | -1.1B | -1.1B | -1.2B |
| Share repurchases | -700M | -700M | -700M | -600M | -150M | 0 | -677.4M | -800M | -1B | -1.5B |
| Financing cash flow | -989M | -1.6B | -624M | -1.2B | -814M | -1.5B | -1.7B | -2B | -2B | -2B |
| Net change in cash | 117M | 411M | 290M | 335M | -18M | 198M | 471.4M | -90M | 21M | 49M |
| Free cash flow | 1.3B | 1.6B | 1.6B | 1.7B | 1.2B | 1.7B | 2.7B | 2B | 2.1B | 2.3B |
| May 9, 2025 |
| $0.5586 |
| Aug 2, 2024 | $0.2345 |
| May 2, 2024 | $0.5263 |
| Aug 3, 2023 | $0.2195 |
| Apr 27, 2023 | $0.4661 |
| Date | Ratio |
|---|---|
| Jul 1, 2015 | 4:1 |