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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $0.63 | $0.68 | +7.9% | — | — | — |
| Q4 26 | $0.59 | $0.62 | +5.1% | — | — | — |
| Q3 26 | $0.61 | $0.57 | -6.6% | — | — | — |
| Q2 26 | $0.6 | $0.63 | +5.0% | — | — | — |
| Q1 26 | $0.56 | $0.6 | +7.1% | — | — | — |
| Q4 25 | $0.51 | $0.54 | +5.9% | — | — | — |
| Q3 25 | $0.55 | $0.59 | +7.3% | — | — | — |
| Q2 25 | $0.53 | $0.57 | +7.5% | — | — | — |
| Q1 25 | $0.49 | $0.54 | +10.2% | — | — | — |
| Q4 24 | $0.46 | $0.44 | -4.3% | — | — | — |
| Q3 24 | $0.48 | $0.52 | +8.3% | — | — | — |
| Q2 24 | $0.58 | $0.5 | -13.8% | — | — | — |
| Q1 24 | $0.59 | $0.59 | 0.0% | — | — | — |
| Q4 23 | $0.64 | $0.63 | -1.6% | — | — | — |
| Q3 23 | $0.65 | $0.67 | +3.1% | — | — | — |
| Q2 23 | $0.59 | $0.56 | -5.1% | — | — | — |
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 | — | $2.31 | — | — | $7.5B | — |
| FY24 | — | $1.94 | — | — | $7.1B | — |
| FY23 | — | $2.11 | — | — | $7.6B | — |
| FY22 | — | $2.29 | — | — | $7.2B |
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 | $5.5B | $5.6B | $5.8B | $5.8B | $6.3B | $6.4B | $7.2B | $7.6B | $7.1B | $7.5B |
| YoY change | +1.91% | +0.93% | +3.58% | +1.49% | +7.36% | +2.57% | +11.3% | +5.72% | -6.48% | +6.25% |
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 | 5.5B | 5.6B | 5.8B | 5.8B | 6.3B | 6.4B | 7.2B | 7.6B | 7.1B | 7.5B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2B | 2.1B | 2.1B | 2B | 2.2B | 2.4B | 2.5B | 2.6B | 2.6B | 2.8B |
| Operating expenses | 2B | 2.1B | 2.1B | 2B | 2.2B | 2.4B | 2.5B | 2.6B | 2.6B | 2.8B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.7B | 1.9B | 2B | 2B | 1.3B | 3.2B | 2.9B | 2.6B | 2.4B | 2.7B |
| Income tax | 510M | 619M | 387M | 403M | 220M | 694M | 631M | 533M | 461M | 587M |
| Net income | 1.2B | 1.3B | 1.8B | 1.6B | 1.1B | 2.5B | 2.2B | 2.1B | 1.9B | 2.2B |
| Net margin | 21.1% | 22.7% | 30.5% | 27.1% | 17.4% | 39.2% | 31.3% | 27.4% | 26.7% | 28.6% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.87 | 1.01 | 1.55 | 1.51 | 1.03 | 2.51 | 2.29 | 2.11 | 1.94 | 2.31 |
| Diluted EPS | 0.87 | 1 | 1.54 | 1.5 | 1.03 | 2.49 | 2.28 | 2.11 | 1.93 | 2.3 |
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 | 1.9B | 1.8B | 1.7B | 1.7B | 1.8B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 639M | 639M | 728M | 665M | 690M | 556M | 675M | 704M | 714M | 694M | 707M | 742M |
| Operating expenses | 639M | 639M | 728M | 665M | 690M | 556M | 675M | 704M | 714M | 694M | 707M | 742M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 619M | 471M | 464M | 625M | 608M | 657M | 621M | 706M | 708M | 708M | 714M | 718M |
| Income tax | 129M | 80M | 96M | 124M | 118M | 123M | 131M | 143M | 139M | 174M | 155M | 148M |
| Net income | 490M | 391M | 368M | 501M | 490M | 534M | 490M | 563M | 569M | 534M | 559M | 570M |
| Net margin | 26.4% | 21.6% | 21.1% | 28.9% | 27.4% | 29.4% | 27.5% | 29.6% | 29.7% | 27.8% | 29.8% | 29.9% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.49 | 0.39 | 0.37 | 0.52 | 0.49 | 0.56 | 0.51 | 0.59 | 0.62 | 0.59 | 0.63 | 0.64 |
| Diluted EPS | 0.49 | 0.39 | 0.37 | 0.52 | 0.49 | 0.56 | 0.51 | 0.59 | 0.61 | 0.58 | 0.62 | 0.64 |
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 | 18B | 20.5B | 14.6B | 17.1B | 15.5B | 20.8B | 20.2B | 18.1B | 21.5B | 24.2B | 23.2B |
| Enterprise value | -3.4B | 1.8B | 2.4B | 283.2M | -26.1B | -34.6B | -16.7B | -11.5B | -6.1B | -6.4B | 29.5B |
| Shares outstanding | 1.3B | 1.2B | 1.1B | 995M | 959M | 956M | 935M | 936M | 916M | 892M | 892M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 15.5 | 16.2 | 8.31 | 10.8 | 14.1 | 8.27 | 8.98 | 8.75 | 11.4 | 11.2 | 11.1 |
| P/S | 3.27 | 3.69 | 2.54 | 2.92 | 2.46 | 3.24 | 2.81 | 2.39 | 3.04 | 3.21 | 3.22 |
| P/B | 1.08 | 1.27 | 0.97 | 1.05 | 0.85 | 1.14 | 1.26 | 1.04 | 1.2 | 1.27 | 1.34 |
| EV/Sales | -0.62 | 0.33 | 0.41 | 0.05 | -4.16 | -5.38 | -2.33 | -1.51 | -0.86 | -0.86 | 4.07 |
| Earnings yield | 6.45% | 6.16% | 12% | 9.27% | 7.08% | 12.1% | 11.1% | 11.4% | 8.79% | 8.92% | 8.99% |
| FCF yield | 10.9% | 11% | 15.1% | 15% | 14.7% | 14.2% | 14% | 11.9% | 6.74% | 8.9% | 8.87% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.31 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 39.3% |
| Net margin | 21.1% | 22.7% | 30.5% | 27.1% | 17.4% | 39.2% | 31.3% | 27.4% | 26.7% | 28.6% | 30.8% |
| ROE | 6.98% | 7.8% | 11.7% | 9.71% | 6.04% | 13.8% | 14.1% | 11.9% | 10.6% | 11.3% | 11.9% |
| ROA | — | — | — | — | — | — | — | — | 1.2% | 1.36% | 1.39% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 1.32% | 1.49% | 1.51% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 0.47 | 0.53 | 0.93 | 0.61 | 0.2 | 0.13 | 0.14 | 0.13 | 0.36 | 0.26 | 0.01 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.04 | 0.03 | 0.05 |
| Effective tax rate | 30.6% | 33.3% | 19.8% | 20.3% | 16.7% | 21.6% | 21.9% | 20.4% | 19.6% | 21.4% | 21.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.39 | 4.69 | 5.27 | 5.87 | 6.54 | 6.73 | 7.66 | 8.09 | 7.73 | 8.44 | 8.32 |
| EPS (basic) | 0.87 | 1.01 | 1.55 | 1.51 | 1.03 | 2.51 | 2.29 | 2.11 | 1.94 | 2.31 | 2.31 |
| EPS (diluted) | 0.87 | 1 | 1.54 | 1.5 | 1.03 | 2.49 | 2.28 | 2.11 | 1.93 | 2.3 | 2.46 |
| Book value per share | 13.3 | 13.7 | 13.8 | 16.4 | 18.9 | 19.2 | 17.1 | 18.7 | 19.6 | 21.4 | 20.5 |
| FCF per share | 1.57 | 1.9 | 2.02 | 2.57 | 2.36 | 3.09 | 3.01 | 2.3 | 1.59 | 2.41 | 2.04 |
| Cash per share | 23.3 | 23 | 24.1 | 26.9 | 47 | 60.6 | 41.9 | 34.1 | 37.3 | 39.8 | 5.87 |
| Capex per share | — | 0.13 | — | — | — | — | — | — | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | 2.7% | — | — | — | — | — | — | — | — | — |
| Capex / operating cash flow | — | 6.75% | — | — | — | — | — | — | — | — | — |
| Payout ratio | 32.8% | 32.5% | 29.3% | 41.5% | 63.8% | 28.4% | 33.9% | 42.7% | 52.5% | 46.5% | 43.1% |
| Dividend yield | 2.11% | 2% | 3.53% | 3.84% | 4.52% | 3.44% | 3.78% | 4.88% | 4.61% | 4.15% | 4.4% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.30 |
| Jun 1, 2026 | $0.265 |
| Mar 2, 2026 | $0.265 |
| — |
| FY21 | — | $2.51 | — | — | $6.4B | — |
| FY20 | — | $1.03 | — | — | $6.3B | — |
| FY19 | — | $1.51 | — | — | $5.8B | — |
| FY18 | — | $1.55 | — | — | $5.8B | — |
| FY17 | — | $1.01 | — | — | $5.6B | — |
| FY16 | — | $0.87 | — | — | $5.5B | — |
| 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 | $1.9B | $1.8B | $1.7B | $1.7B | $1.8B | $1.8B | $1.8B | $1.9B | $1.9B | $1.9B | $1.9B | $1.9B |
| YoY change | -0.54% | -9.41% | -10.5% | -11.5% | -3.61% | +0.33% | +2.12% | +10.1% | +7.04% | +5.84% | +4.99% | +0.1% |
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 | 29.2B | 27.3B | 26.3B | 26.7B | 45.1B | 57.9B | 39.2B | 31.9B | 34.2B | 35.5B |
| Receivables | 319M | 337M | 375M | 362M | 346M | 319M | 511M | 614M | 572M | 571M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 2.1B | 2.1B | 2B | 2B | 1.9B | 1.8B | 1.7B | 1.6B | 1.7B | 1.7B |
| Goodwill & intangibles | 10.9B | 10.8B | 10.7B | 10.6B | 11.2B | 12.9B | 13.6B | 13.7B | 13.8B | 13.7B |
| Total assets | — | — | — | — | — | — | — | — | 157.3B | 158.8B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 0 | 500M | 1.6B | 2B | 0 | — | — | — | 500M | 750M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 7.8B | 8.1B | 12.4B | 7.9B | 3.6B | 2.4B | 2.3B | 2.3B | 6B | 4.1B |
| Total liabilities | — | — | — | — | — | — | — | — | 139.4B | 139.7B |
| Shareholders' equity | 16.7B | 16.2B | 15.1B | 16.3B | 18.1B | 18.3B | 16B | 17.5B | 17.9B | 19.1B |
| Total debt | 7.8B | 8.6B | 14B | 9.9B | 3.6B | 2.4B | 2.3B | 2.3B | 6.5B | 4.9B |
| Net debt | 2.3B | 4.7B | 10.5B | 5.8B | -14.4B | -27B | -8.9B | -4.5B | -4.2B | -6B |
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 | 32.3B | 31.9B | 36.8B | 34.5B | 36.4B | 34.2B | 37.4B | 34.8B | 36B | 35.5B | 35.5B | 34.7B |
| Receivables | 625M | 614M | 588M | 608M | 596M | 572M | 583M | 574M | 574M | 571M | 569M | 495M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | 1.6B | — | — | — | 1.7B | — | — | — | 1.7B | — | — |
| Goodwill & intangibles | 13.8B | 13.7B | 13.9B | 13.9B | 13.8B | 13.8B | 13.7B | 13.7B | 13.7B | 13.7B | 13.6B | 13.6B |
| Total assets | — | — | 154.9B | 154.1B | 157.4B | 157.3B | 159.8B | 159.2B | 159.9B | 158.8B | 160.7B | 161.3B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 2B | — | 1B | 513M | 1.5B | 500M | 0 | 0 | 1.3B | 750M | 2B | 2.8B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 4.3B | 2.3B | 3.3B | 5.1B | 6B | 6B | 6B | 5.3B | 4.8B | 4.1B | 3.1B | 4.6B |
| Total liabilities | — | — | — | 136.8B | 138.7B | 139.4B | 141.3B | 140.5B | 140.8B | 139.7B | 141.9B | 142.4B |
| Shareholders' equity | 16.1B | 17.5B | 17.1B | 17.2B | 18.7B | 17.9B | 18.6B | 18.7B | 19.1B | 19.1B | 18.8B | 18.9B |
| Total debt | 6.3B | 2.3B | 4.3B | 5.6B | 7.5B | 6.5B | 6B | 5.3B | 6.1B | 4.9B | 5.1B | 7.4B |
| Net debt | -2.7B | -4.5B | -6.9B | -2.9B | -3B | -4.2B | -8.3B | -5.9B | -6B | -6B | -6B | -2.5B |
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 | 1.3B | 1.8B | 1.6B | 1.1B | 2.5B | 2.2B | 2.1B | 1.9B | 2.2B |
| Depreciation & amortization | 574M | 537M | 462M | 426M | 421M | 371M | 353M | 236M | 144M | 84M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -18M | -316M | -183M | 264M | 526M | -294M | -274M | -574M | -1B | -732M |
| Operating cash flow | 1.9B | 2.2B | 2.4B | 2.3B | 1.2B | 3.8B | 2.9B | 1.8B | 952M | 2.2B |
| Capital expenditure | — | -150M | — | — | — | — | — | — | — | — |
| Investing cash flow | -1.2B | -613M | 603M | 764M | -4B | -3.5B | -3.2B | 246M | -1.4B | -2.1B |
| Dividends paid | -381M | -410M | -516M | -656M | -698M | -716M | -762M | -885M | -994M | -1B |
| Share repurchases | -839M | -1.3B | -2.1B | -1.1B | 0 | -967M | -230M | -252M | -848M | -1.4B |
| Financing cash flow | -1.8B | -820M | 2.7B | -5.5B | -8.6B | -2.5B | -1B | -1.2B | 2.8B | -4.1B |
| Net change in cash | -1.1B | 790M | 5.7B | -2.5B | -11.5B | -2.2B | -1.4B | 873M | 2.3B | -4B |
| Free cash flow | 2B | 2.3B | 2.2B | 2.6B | 2.3B | 3B | 2.8B | 2.2B | 1.5B | 2.2B |
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 | 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 | — | — | — | — | — | — | — | — | 569M | 534M | 559M | 570M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 21M | 22M | 23M | 24M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | 20M | -944M | 105M | -421M |
| Operating cash flow | — | — | — | — | — | — | — | — | 861M | -319M | 867M | 369M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | -136M | -278M | 226M | -9M |
| Dividends paid | — | — | — | — | — | — | — | — | -245M | -255M | -250M | -249M |
| Share repurchases | — | — | — | — | — | — | — | — | -251M | -430M | -401M | -59M |
| Financing cash flow | -1B | -2B | 1B | -487M | 987M | -1B | -500M | 0 | 302M | -1.9B | 797M | -535M |
| Net change in cash | -1B | -2B | 1B | -487M | 987M | -1B | -500M | 0 | 1B | -2.5B | 1.9B | -175M |
| Free cash flow | — | — | — | — | — | — | — | — | 853M | -322M | 863M | 356M |
| Dec 1, 2025 |
| $0.265 |
| Sep 2, 2025 | $0.265 |
| Jun 2, 2025 | $0.25 |
| Mar 3, 2025 | $0.25 |
| Dec 2, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Jul 1, 2004 | 12346:10000 |
| Jun 16, 1997 | 2:1 |
| Mar 1, 1993 | 11:10 |
| Jun 2, 1986 | 2:1 |
| Jun 4, 1984 | 2:1 |