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 08 | — | $8.2 | — | — | — | — |
| Q3 08 | — | $5.33 | — | — | — | — |
| Q2 08 | $3.91 | $4.24 | +8.4% | — | — | — |
| Q3 07 | $3.13 | $0.27 | -91.4% | — | — | — |
| Q2 07 | $2.67 | $0.27 | -89.9% | — | — | — |
| Q3 06 | $3.12 | $2.75 | -11.9% | — | — | — |
| Q2 06 | $0.98 | $0.64 | -34.7% | — | — | — |
| Q3 04 | $0.6 | $0.11 | -81.7% | — | — | — |
| Q2 04 | $0.74 | $0.72 | -2.7% | — | — | — |
| Q3 03 | $0.57 | $0.54 | -5.3% | — | — | — |
| Q2 03 | $0.58 | $0.47 | -19.0% | — | — | — |
| Q3 02 | $0.56 | $0.6 | +7.1% | — | — | — |
| Q2 02 | $0.59 | $0.51 | -13.6% | — | — | — |
| Q4 01 | $0.56 | $0.6 | +7.1% | — | — | — |
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 | — | $6.14 | — | — | $57.6B | — |
| FY24 | — | $7.12 | — | — | $53.7B | — |
| FY23 | — | $6.2 | — | — | $54B | — |
| FY22 | — | $7.67 | — | — | $55.6B |
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 | $33.8B | $40B | $40.5B | $43.2B | $44.6B | $63.5B | $55.6B | $54B | $53.7B | $57.6B |
| YoY change | -3.01% | +18.5% | +1.23% | +6.52% | +3.35% | +42.3% | -12.5% | -2.72% | -0.71% | +7.42% |
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 | 33.8B | 40B | 40.5B | 43.2B | 44.6B | 63.5B | 55.6B | 54B | 53.7B | 57.6B |
| Cost of revenue | 15.5B | 15.8B | 16.6B | 16.4B | 15.5B | 18.6B | 21.3B | 21.6B | 23.4B | 24.5B |
| Gross profit | 18.3B | 24.2B | 24B | 26.8B | 29.1B | 44.9B | 34.3B | 32.4B | 30.3B | 33.1B |
| Gross margin | 54% | 60.5% | 59.1% | 62% | 65.3% | 70.8% | 61.7% | 60% | 56.4% | 57.4% |
| Research & development | 60M | 58M | 45M | 45M | 45M | 65M | 76M | 245M | 398M | 524M |
| Selling, general & administrative | 5B | 6.3B | 5.8B | 5.5B | 5.2B | 7.3B | 3.1B | 2.8B | 2.9B | 2.8B |
| Operating expenses | 8.1B | 8.3B | 8.2B | 8.1B | 7.7B | 11.2B | 10.2B | 11.9B | 10.3B | 12B |
| Operating income | 6.5B | 12.7B | 12.6B | 15.2B | 18.1B | 30.1B | 19.4B | 15.7B | 14.8B | 15.4B |
| Operating margin | 19.3% | 31.6% | 31.2% | 35.3% | 40.5% | 47.4% | 34.9% | 29.1% | 27.6% | 26.8% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 6.3B | 12.8B | 18.2B | 11.1B | 15.4B | 30.8B | 18.7B | 13.8B | 15.6B | 14.6B |
| Income tax | 1.6B | 4B | 4.2B | 4.1B | 5B | 8.2B | 5.6B | 3.8B | 4B | 4.3B |
| Net income | 4.8B | 8.9B | 13.9B | 7B | 10.4B | 22.6B | 13B | 10B | 11.6B | 10.2B |
| Net margin | 14.1% | 22.1% | 34.4% | 16.2% | 23.3% | 35.6% | 23.5% | 18.4% | 21.6% | 17.8% |
| EBITDA | 12.3B | 16.8B | 18.2B | 20.3B | 21.7B | 36.7B | 25.7B | 22.1B | 22.6B | 23.3B |
| EPS | 2.57 | 4.9 | 7.93 | 4.91 | 6.04 | 13 | 7.67 | 6.2 | 7.12 | 6.14 |
| Diluted EPS | 2.55 | 4.87 | 7.88 | 4.88 | 6 | 13 | 7.62 | 6.17 | 7.07 | 6.08 |
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 | 69.1B | 94.6B | 83.4B | 96.8B | 121.7B | 108.3B | 115.3B | 120.7B | 95.5B | 130B | 130B |
| Enterprise value | 79.6B | 99.5B | 84B | 102.2B | 124.2B | 107.8B | 119.7B | 125.3B | 102.1B | 146B | 146B |
| Shares outstanding | 1.8B | 1.8B | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.5 | 10.7 | 5.99 | 13.9 | 11.7 | 4.79 | 8.84 | 12.1 | 8.25 | 12.7 | 12.7 |
| P/S | 2.05 | 2.36 | 2.06 | 2.24 | 2.73 | 1.71 | 2.08 | 2.23 | 1.78 | 2.25 | 2.25 |
| P/B | 1.51 | 1.85 | 1.67 | 2.14 | 2.34 | 1.91 | 2.19 | 2.14 | 1.65 | 1.94 | 1.94 |
| EV/EBITDA | 6.47 | 5.91 | 4.62 | 5.03 | 5.71 | 2.94 | 4.66 | 5.68 | 4.52 | 6.27 | 6.27 |
| EV/Sales | 2.36 | 2.49 | 2.07 | 2.37 | 2.78 | 1.7 | 2.15 | 2.32 | 1.9 | 2.53 | 2.53 |
| Earnings yield | 6.91% | 9.36% | 16.7% | 7.21% | 8.55% | 20.9% | 11.3% | 8.24% | 12.1% | 7.89% | 7.89% |
| FCF yield | 7.89% | 9.94% | 7.67% | 9.74% | 7.96% | 16.6% | 8.14% | 6.69% | 6.26% | 3.46% | 3.46% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54% | 60.5% | 59.1% | 62% | 65.3% | 70.8% | 61.7% | 60% | 56.4% | 57.4% | 57.4% |
| Operating margin | 19.3% | 31.6% | 31.2% | 35.3% | 40.5% | 47.4% | 34.9% | 29.1% | 27.6% | 26.8% | 26.8% |
| Net margin | 14.1% | 22.1% | 34.4% | 16.2% | 23.3% | 35.6% | 23.5% | 18.4% | 21.6% | 17.8% | 17.8% |
| ROE | 10.4% | 17.3% | 27.9% | 15.4% | 20% | 39.9% | 24.7% | 17.7% | 20% | 15.3% | 15.3% |
| ROA | 5.35% | 9.25% | 15.3% | 7.94% | 10.7% | 22% | 13.5% | 9.61% | 11.3% | 8% | 8% |
| ROIC | 8.74% | 15.6% | 19.2% | 18.8% | 22.5% | 39.4% | 23.8% | 18.6% | 17% | 13.1% | 13.1% |
| Return on tangible assets | 5.81% | 10% | 16.6% | 8.6% | 11.5% | 23.5% | 14.4% | 10.2% | 12% | 8.74% | 8.74% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.6 | 1.69 | 1.92 | 1.56 | 1.8 | 1.93 | 1.64 | 1.69 | 1.63 | 1.44 | 1.44 |
| Quick ratio | 1.29 | 1.38 | 1.61 | 1.24 | 1.46 | 1.5 | 1.1 | 1.17 | 1.13 | 0.98 | 0.98 |
| Debt / equity | 0.39 | 0.3 | 0.26 | 0.31 | 0.27 | 0.24 | 0.23 | 0.25 | 0.24 | 0.35 | 0.35 |
| Debt / assets | 0.2 | 0.16 | 0.14 | 0.16 | 0.14 | 0.13 | 0.13 | 0.14 | 0.13 | 0.18 | 0.18 |
| Net debt / EBITDA | 0.85 | 0.29 | 0.04 | 0.27 | 0.11 | -0.01 | 0.17 | 0.21 | 0.29 | 0.69 | 0.69 |
| Interest coverage | 6.64 | 14.1 | 22.2 | 12.9 | 24.8 | 52.7 | 11 | 8.04 | 10.6 | 8.97 | 8.97 |
| Effective tax rate | 24.7% | 30.9% | 23.4% | 37.3% | 32.4% | 26.7% | 30.1% | 27.8% | 25.9% | 29.6% | 29.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.8 | 22.4 | 23.6 | 26.5 | 27.6 | 39.2 | 34.3 | 33.3 | 33.1 | 35.5 | 35.5 |
| EPS (basic) | 2.57 | 4.9 | 7.93 | 4.91 | 6.04 | 13 | 7.67 | 6.2 | 7.12 | 6.14 | 6.14 |
| EPS (diluted) | 2.55 | 4.87 | 7.88 | 4.88 | 6 | 13 | 7.62 | 6.17 | 7.07 | 6.08 | 6.08 |
| Book value per share | 25.4 | 28.6 | 29 | 27.8 | 32.1 | 35 | 32.6 | 34.7 | 35.7 | 41.3 | 41.3 |
| FCF per share | 3.03 | 5.26 | 3.72 | 5.78 | 5.99 | 11.1 | 5.79 | 4.98 | 3.68 | 2.77 | 2.77 |
| Cash per share | 3.97 | 5.72 | 7.04 | 5.32 | 7.01 | 8.7 | 4.9 | 6.03 | 4.44 | 4.59 | 4.59 |
| Capex per share | 1.48 | 2.43 | 2.82 | 3.34 | 3.8 | 4.52 | 4.17 | — | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 7.87% | 10.9% | 12% | 12.6% | 13.8% | 11.5% | 12.2% | — | — | — | — |
| Capex / operating cash flow | 50.1% | 47.9% | 35.8% | 69.8% | 61% | 34.7% | 54.9% | — | — | — | — |
| Payout ratio | 57.1% | 48% | 38.5% | 148.2% | 59% | 68% | 89.9% | 65% | 60.7% | 60% | 60% |
| Dividend yield | 3.94% | 4.49% | 6.43% | 10.7% | 5.04% | 14.2% | 10.2% | 5.36% | 7.36% | 4.73% | 4.73% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $2.11 |
| Mar 6, 2026 | $2.54 |
| Aug 15, 2025 | $1.48 |
| Mar 7, 2025 |
| — |
| FY21 | — | $13 | — | — | $63.5B | — |
| FY20 | — | $6.04 | — | — | $44.6B | — |
| FY19 | — | $4.91 | — | — | $43.2B | — |
| FY18 | — | $7.93 | — | — | $40.5B | — |
| FY17 | — | $4.9 | — | — | $40B | — |
| FY16 | — | $2.57 | — | — | $33.8B | — |
| 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 | 7.1B | 10.2B | 12.1B | 8.7B | 11.3B | 14.1B | 7.9B | 9.8B | 7.2B | 7.5B |
| Receivables | 2.3B | 2.3B | 2.2B | 2.1B | 2.5B | 2.2B | 2.2B | 2.5B | 2.3B | 2.7B |
| Inventory | 2.9B | 3.5B | 3.4B | 3.5B | 3.9B | 5.4B | 6.2B | 6.7B | 5.9B | 7B |
| Total current assets | 15.1B | 19.2B | 20.9B | 17.3B | 20.9B | 24.4B | 19B | 21.5B | 19.1B | 21.6B |
| Property, plant & equipment | 59.6B | 62.5B | 56.6B | 57B | 62.7B | 64.7B | 65.6B | 67.9B | 68.6B | 86.6B |
| Goodwill & intangibles | 7B | 7.5B | 6.9B | 6.8B | 6.9B | 6.7B | 6.2B | 6.4B | 5.9B | 10.9B |
| Total assets | 89.3B | 95.7B | 90.9B | 87.8B | 97.4B | 102.9B | 96.8B | 103.5B | 102.8B | 128.1B |
| Accounts payable | 2.8B | 3.3B | 3.2B | 2.9B | 3.1B | 3.4B | 3.3B | 3.3B | 3.2B | 3.6B |
| Short-term debt | 717M | 552M | 312M | 1B | 584M | 1.1B | 1.2B | 1.2B | 534M | 1.3B |
| Total current liabilities | 9.4B | 11.3B | 10.9B | 11.1B | 11.6B | 12.6B | 11.6B | 12.7B | 11.7B | 14.9B |
| Long-term debt | 16.9B | 14.6B | 12.4B | 13.1B | 13.2B | 12.4B | 11.1B | 13.2B | 13.3B | 22.3B |
| Total liabilities | 43.5B | 44.6B | 41.1B | 42.6B | 45.5B | 46.3B | 44B | 47.2B | 44.8B | 61.1B |
| Shareholders' equity | 45.7B | 51.1B | 49.8B | 45.2B | 51.9B | 56.6B | 52.7B | 56.3B | 58B | 67B |
| Total debt | 17.6B | 15.2B | 12.8B | 14.1B | 13.8B | 13.5B | 12.3B | 14.4B | 13.9B | 23.5B |
| Net debt | 10.8B | 6B | 3.3B | 8B | 5.2B | 1.9B | 6.5B | 5.7B | 7B | 16.6B |
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 | 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 | 1.7B | 1.3B | 3.3B | 8B | 7.8B | 7.8B | 10.1B | 11.6B | 8.4B | 8.1B | 8.1B | 9.6B |
| Receivables | 7.8B | 4.6B | 5.4B | 6.5B | 5.5B | 5.8B | 4.3B | 2.8B | 2.1B | 2.9B | 2.8B | 3.1B |
| Inventory | 5.8B | 5.5B | 4.9B | 5.3B | 5.6B | 6.2B | 5.6B | 3.9B | 3.1B | 3.3B | 3.5B | 3.6B |
| Total current assets | 23.7B | 12.7B | 14.8B | 20.9B | 19.5B | 21.5B | 20.1B | 18.4B | 13.9B | 15.5B | 17.6B | 16.9B |
| Property, plant & equipment | -18.4B | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 46.9B | 41B | 39.8B | 48B | 32.4B | 18.5B | 15.3B | 13.5B | 8.7B | 8B | 7.9B | 7.1B |
| Total assets | 107.3B | 93.7B | 91.5B | 122.3B | 121.2B | 116B | 112.6B | 101.3B | 90.4B | 90.9B | 89.6B | 86.8B |
| Accounts payable | 6.9B | 6.3B | — | 5.8B | 8.4B | 9B | 7.1B | 6B | 5.6B | 6B | 6.4B | 6.4B |
| Short-term debt | 6.9B | 16.5B | 919M | 749M | 1.8B | 4.9B | 2.5B | 4.4B | 1.1B | 742M | 710M | 2B |
| Total current liabilities | 19.4B | 31.6B | 9.7B | 12.8B | 12.8B | 16.5B | 12.3B | 12.1B | 8.1B | 10B | 10.7B | 11.1B |
| Long-term debt | 36.9B | 23.8B | 15.1B | 17.4B | 19.4B | 25B | 23.6B | 20.9B | 20.8B | 15.1B | 13B | 13.3B |
| Total liabilities | 73.7B | 74.7B | 43.6B | 53B | 55.7B | 59.9B | 54.8B | 50.7B | 46.3B | 42B | 41B | 42.5B |
| Shareholders' equity | 33.6B | 19B | 47.9B | 69.3B | 65.6B | 56.1B | 57.8B | 50.6B | 44.1B | 48.8B | 48.6B | 44.3B |
| Total debt | 43.9B | 40.3B | 16B | 18.2B | 21.2B | 29.9B | 26.1B | 25.4B | 21.9B | 15.8B | 13.7B | 15.3B |
| Net debt | 42.2B | 39B | 12.7B | 10.7B | 13.9B | 22.6B | 16.5B | 14.2B | 13.6B | 8.1B | 7.7B | 8.5B |
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 | 4.8B | 8.9B | 13.9B | 7B | 10.4B | 22.6B | 13B | 10B | 11.6B | 10.2B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -502M | -620M | -1B | 191M | -843M | -1.8B | -1.2B | -840M | 3M | -837M |
| Operating cash flow | 5.3B | 9.1B | 13.5B | 7.8B | 10.1B | 21.1B | 12.3B | 15.2B | 15.6B | 16.8B |
| Capital expenditure | -2.7B | -4.3B | -4.8B | -5.4B | -6.1B | -7.3B | -6.8B | — | — | — |
| Investing cash flow | -2.1B | -2.4B | 1.3B | -5.5B | -6.6B | -7.2B | -6.7B | 115M | -3M | -7B |
| Dividends paid | -2.7B | -4.3B | -5.4B | -10.3B | -6.1B | -15.4B | -11.7B | -6.5B | -7B | -6.1B |
| Share repurchases | 0 | -2.1B | -5.4B | -1.6B | -208M | 0 | 0 | — | — | — |
| Financing cash flow | -7.5B | -9.1B | -13B | -11.9B | -6.8B | -15.5B | -15.1B | -4.9B | -6.6B | 3.3B |
| Net change in cash | -4.3B | -2.4B | 1.9B | -9.6B | -3.3B | -1.6B | -9.5B | 10.4B | 9B | 13.1B |
| Free cash flow | 5.5B | 9.4B | 6.4B | 9.4B | 9.7B | 18B | 9.4B | 8.1B | 6B | 4.5B |
| $2.25 |
| Aug 16, 2024 | $1.77 |
| Mar 7, 2024 | $2.58 |
| Aug 10, 2023 | $1.77 |
| Mar 9, 2023 | $2.25 |
| Date | Ratio |
|---|---|
| Apr 30, 2010 | 4:1 |