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 | — | — | — | — | $125.6B | — |
| FY24 | — | — | — | — | $122.3B | — |
| FY23 | — | — | — | — | $122.4B | — |
| FY22 | — | — | — | — | $120.7B | — |
| FY21 | — | — | — | — | $134B | — |
| FY20 | — | — | — | — | $171.8B | — |
| FY19 | — | — | — | — | $181.2B | — |
| FY18 | — | — | — | — | $170.8B | — |
| FY17 | — | — | — | — | $160.5B | — |
| FY16 | — | — | — | — | $163.8B | — |
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 | $163.8B | $160.5B | $170.8B | $181.2B | $171.8B | $134B | $120.7B | $122.4B | $122.3B | $125.6B |
| YoY change | +11.6% | -1.98% | +6.36% | +6.11% | -5.21% | -22% | -9.92% | +1.4% | -0.08% | +2.71% |
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 | 163.8B | 160.5B | 170.8B | 181.2B | 171.8B | 134B | 120.7B | 122.4B | 122.3B | 125.6B |
| Cost of revenue | 77.2B | 77.8B | 79.4B | 84.1B | 79.9B | 60.4B | 50.8B | 50.1B | 49.2B | 50.8B |
| Gross profit | 86.6B | 82.7B | 91.3B | 97.1B | 91.8B | 73.6B | 69.9B | 72.3B | 73.1B | 74.8B |
| Gross margin | 52.9% | 51.5% | 53.5% | 53.6% | 53.5% | 54.9% | 57.9% | 59.1% | 59.8% | 59.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 36.8B | 35.5B | 36.8B | 39.4B | 38B | 29.7B | 29B | 28.9B | 28.4B | 28.9B |
| Operating expenses | 36.8B | 35.5B | 36.8B | 39.4B | 38B | 29.7B | 29B | 28.9B | 28.4B | 28.9B |
| Operating income | 23.9B | 22.9B | 26.1B | 29.4B | 25.3B | 26.1B | 22.9B | 24.7B | 24.1B | 25B |
| Operating margin | 14.6% | 14.3% | 15.3% | 16.2% | 14.7% | 19.5% | 19% | 20.1% | 19.7% | 19.9% |
| Non-operating income, net | 818M | -1.4B | 6.7B | -2.5B | -20.2B | 9.8B | -19.9B | 1.9B | -667M | 8.8B |
| Pretax income | 19.8B | 15.1B | 24.9B | 18.5B | -2.9B | 29.2B | -3.1B | 19.8B | 16.7B | 27B |
| Income tax | 6.5B | -14.7B | 4.9B | 3.5B | 965M | 5.4B | 3.8B | 4.2B | 4.4B | 3.6B |
| Net income | 13.3B | 29.8B | 20B | 15B | -3.8B | 21.5B | -7.1B | 15.6B | 12.3B | 23.4B |
| Net margin | 8.14% | 18.6% | 11.7% | 8.26% | -2.22% | 16% | -5.84% | 12.8% | 10% | 18.6% |
| EBITDA | 50.9B | 48.7B | 61.3B | 56.6B | 52.5B | 54B | 48.5B | 46.5B | 49.1B | 55.5B |
| EPS | — | — | — | — | — | — | — | — | — | — |
| Diluted EPS | — | — | — | — | — | — | — | — | — | — |
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 | 30.4B | 32B | 30B | 29.8B | 30.2B | 32.3B | 30.6B | 30.8B | 30.7B | 33.5B | 31.5B | 31.6B |
| Cost of revenue | 12.1B | 13.9B | 12B | 11.4B | 11.6B | 14.2B | 12B | 12.2B | 11.8B | 14.8B | 12.6B | 12B |
| Gross profit | 18.3B | 18.1B | 18.1B | 18.4B | 18.6B | 18.1B | 18.6B | 18.7B | 18.9B | 18.6B | 18.9B | 19.5B |
| Gross margin | 60.3% | 56.6% | 60.2% | 61.6% | 61.5% | 56% | 60.7% | 60.6% | 61.5% | 55.7% | 60.1% | 61.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 7.2B | 7.5B | 7B | 7B | 7B | 7.4B | 7.1B | 6.9B | 7.5B | 7.4B | 7.3B | 7.2B |
| Operating expenses | 7.2B | 7.5B | 7B | 7B | 7B | 7.4B | 7.1B | 6.9B | 7.5B | 7.4B | 7.3B | 7.2B |
| Operating income | 6.4B | 5.9B | 6B | 6.2B | 6.5B | 5.3B | 6.3B | 6.5B | 6.1B | 6.1B | 6.7B | 7.3B |
| Operating margin | 21% | 18.3% | 20% | 20.9% | 21.6% | 16.5% | 20.4% | 21.1% | 19.9% | 18.3% | 21.1% | 23.2% |
| Non-operating income, net | 256M | -1.2B | 587M | 550M | -3.4B | 1.6B | 1.4B | 1.3B | 6.2B | -66M | 553M | 381M |
| Pretax income | 5B | 2.9B | 4.9B | 5.1B | 1.4B | 5.3B | 6B | 6.1B | 10.7B | 4.3B | 5.4B | 5.8B |
| Income tax | 1.2B | 354M | 1.1B | 1.1B | 1.3B | 900M | 1.3B | 1.2B | 976M | 109M | 1.2B | 784M |
| Net income | 3.8B | 2.6B | 3.8B | 3.9B | 145M | 4.4B | 4.7B | 4.9B | 9.7B | 4.2B | 4.2B | 5B |
| Net margin | 12.6% | 8.06% | 12.5% | 13.3% | 0.48% | 13.6% | 15.3% | 15.8% | 31.5% | 12.4% | 13.3% | 15.9% |
| EBITDA | 12B | 10B | 11.8B | 12.3B | 12.6B | 12.4B | 13.3B | 13B | 17.7B | 11.5B | 12.2B | 13B |
| EPS | — | — | — | — | — | — | — | — | — | — | — | — |
| Diluted EPS | — | — | — | — | — | — | — | — | — | — | — | — |
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 | — | — | — | — | — | — | — | — | — | — | 151B |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | 287.8B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | 3.74 |
| P/S | — | — | — | — | — | — | — | — | — | — | 1.2 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 5.18 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 2.29 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | 26.8% |
| FCF yield | — | — | — | — | — | — | — | — | — | — | 14.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.9% | 51.5% | 53.5% | 53.6% | 53.5% | 54.9% | 57.9% | 59.1% | 59.8% | 59.6% | 61.8% |
| Operating margin | 14.6% | 14.3% | 15.3% | 16.2% | 14.7% | 19.5% | 19% | 20.1% | 19.7% | 19.9% | 26.9% |
| Net margin | 8.14% | 18.6% | 11.7% | 8.26% | -2.22% | 16% | -5.84% | 12.8% | 10% | 18.6% | 59.6% |
| ROE | 10.7% | 21% | 10.3% | 7.42% | -2.13% | 11.7% | -6.63% | 13.1% | 10.2% | 18.2% | 17% |
| ROA | 3.3% | 6.72% | 3.75% | 2.71% | -0.73% | 3.89% | -1.75% | 3.84% | 3.1% | 5.57% | 5.21% |
| ROIC | 6.65% | 8.94% | 5.74% | 6.36% | 7.25% | 5.9% | 8.9% | 7.25% | 6.87% | 8.16% | 8.46% |
| Return on tangible assets | -33.1% | 642.3% | -22.5% | -26.7% | 10.2% | 16.8% | -86.3% | 246.1% | 365.7% | 88.1% | 76.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.76 | 0.97 | 0.8 | 0.79 | 0.82 | 1.61 | 0.59 | 0.71 | 0.66 | 0.91 | 0.97 |
| Quick ratio | 0.76 | 0.97 | 0.8 | 0.79 | 0.76 | 1.58 | 0.53 | 0.67 | 0.62 | 0.86 | 0.93 |
| Debt / equity | 1 | 1.16 | 0.91 | 0.92 | 1 | 1.07 | 1.45 | 1.3 | 1.17 | 1.21 | 0.01 |
| Debt / assets | 0.31 | 0.37 | 0.33 | 0.34 | 0.34 | 0.36 | 0.38 | 0.38 | 0.36 | 0.37 | 0.38 |
| Net debt / EBITDA | 2.31 | 2.34 | 2.79 | 3.06 | 3.23 | 3.27 | 3.11 | 3.19 | 2.8 | 2.46 | 2.68 |
| Interest coverage | 5.04 | 3.4 | 4.13 | 3.19 | 0.64 | 5.34 | 0.49 | 3.96 | 3.47 | 4.97 | 4.64 |
| Effective tax rate | 32.7% | 0% | 19.8% | 18.9% | 0% | 18.5% | 0% | 21.3% | 26.6% | 13.4% | 11.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF per share | — | — | — | — | — | — | — | — | — | — | 3.18 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 13.1% | 12.9% | 12.2% | 10.7% | 9.13% | — | — | — | — | 16.6% | 17.5% |
| Capex / operating cash flow | 60.3% | 63.5% | 46% | 44.3% | 67.5% | — | — | — | — | 51.7% | 55.8% |
| Payout ratio | 88.5% | 40.3% | 67.2% | 99.4% | -391.4% | 70.2% | -139.7% | 52.1% | 67% | 35% | 34.8% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 6.98% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 17, 2026 | $0.334 |
| Apr 16, 2026 | $0.334 |
| Jan 16, 2026 | $0.334 |
| Oct 17, 2025 | $0.334 |
| Jul 17, 2025 | $0.334 |
| Apr 16, 2025 | $0.3344 |
| Jan 17, 2025 | $0.3344 |
| Oct 17, 2024 | $0.3344 |
| 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 | $30.4B | $32B | $30B | $29.8B | $30.2B | $32.3B | $30.6B | $30.8B | $30.7B | $33.5B | $31.5B | $31.6B |
| YoY change | +1.02% | +2.17% | -0.37% | -0.4% | -0.45% | +0.86% | +1.99% | +3.52% | +1.64% | +3.62% | +2.87% | +2.3% |
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 | 5.8B | 50.5B | 5.2B | 12.1B | 9.7B | 19.2B | 3.7B | 6.7B | 3.3B | 18.2B |
| Receivables | 16.8B | 16.5B | 26.5B | 22.6B | 20.2B | 12.3B | 11.5B | 10.3B | 9.6B | 8.8B |
| Inventory | — | — | — | — | 3.7B | 3.3B | 3.1B | 2.2B | 2.3B | 2.4B |
| Total current assets | 38.4B | 79.1B | 51.4B | 54.8B | 52B | 170.8B | 33.1B | 36.5B | 31.2B | 48.7B |
| Property, plant & equipment | 89.9B | 88.9B | 93.5B | 115.2B | 112.6B | 105.3B | 110.5B | 110B | 109.8B | 113.5B |
| Goodwill & intangibles | 444.1B | 439.4B | 620.4B | 607.7B | 563.1B | 423.9B | 394.7B | 400.7B | 391.4B | 393.7B |
| Total assets | 403.8B | 444.1B | 531.9B | 551.7B | 525.8B | 551.6B | 402.9B | 407.1B | 394.8B | 420.2B |
| Accounts payable | 22B | 24.4B | 27B | 29.6B | 31.8B | 29.5B | 31.1B | 27.3B | 27.4B | 29.9B |
| Short-term debt | 9.8B | 38.4B | 10.3B | 11.8B | 3.5B | 25.9B | 7.6B | 9.5B | 5.1B | 9B |
| Total current liabilities | 50.6B | 81.4B | 64.4B | 68.9B | 63.4B | 106.2B | 56.2B | 51.1B | 46.9B | 53.8B |
| Long-term debt | 113.7B | 126B | 166.3B | 173.1B | 176B | 170B | 147.1B | 145.4B | 135.8B | 146B |
| Total liabilities | 279.7B | 302.1B | 338B | 349.7B | 346.5B | 367.8B | 296.4B | 287.6B | 274.6B | 291.7B |
| Shareholders' equity | 124.1B | 142B | 193.9B | 201.9B | 179.2B | 183.9B | 106.5B | 119.4B | 120.2B | 128.5B |
| Total debt | 123.5B | 164.3B | 176.5B | 185B | 179.4B | 195.8B | 154.7B | 154.9B | 140.9B | 155B |
| Net debt | 117.7B | 113.8B | 171.3B | 172.8B | 169.7B | 176.6B | 151B | 148.2B | 137.6B | 136.8B |
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 | 7.5B | 6.7B | 3.5B | 3.1B | 2.6B | 3.3B | 6.9B | 10.5B | 20.3B | 18.2B | 12B | 17.6B |
| Receivables | 9B | 10.3B | 9.6B | 9.7B | 9.1B | 9.6B | 9.2B | 8.8B | 8.9B | 8.8B | 8.3B | 8.5B |
| Inventory | 2.5B | 2.2B | 2.1B | 1.8B | 2.5B | 2.3B | 2.6B | 2.4B | 2.9B | 2.4B | 2.5B | 2.4B |
| Total current assets | 35.6B | 36.5B | 30.4B | 29.9B | 29.8B | 31.2B | 33.8B | 39.3B | 54.6B | 48.7B | 46.3B | 51.8B |
| Property, plant & equipment | 149.5B | 110B | 148.5B | 148.4B | 148.7B | 109.8B | 149.5B | 150.6B | 152.6B | 113.5B | 155.9B | 157B |
| Goodwill & intangibles | 400.6B | 400.7B | 401.1B | 400.8B | 391.6B | 391.4B | 392.1B | 392.5B | 392.9B | 393.7B | 398.2B | 398.1B |
| Total assets | 406.7B | 407.1B | 399.4B | 398B | 393.7B | 394.8B | 397.5B | 405.5B | 423.2B | 420.2B | 421.2B | 428.4B |
| Accounts payable | 34.7B | 27.3B | 32B | 31.2B | 31.9B | 27.4B | 33.1B | 33.3B | 36.6B | 29.9B | 37.3B | 38B |
| Short-term debt | 11.3B | 9.5B | 7.1B | 5.2B | 2.6B | 5.1B | 8.9B | 9.3B | 11.4B | 9B | 6.8B | 9.3B |
| Total current liabilities | 51.7B | 51.1B | 44.8B | 42.4B | 40.7B | 46.9B | 48B | 48.6B | 53.9B | 53.8B | 50.4B | 53.4B |
| Long-term debt | 144.4B | 145.4B | 143B | 142.5B | 143.7B | 135.8B | 134.7B | 140.8B | 147.1B | 146B | 150.5B | 153.6B |
| Total liabilities | 286.9B | 287.6B | 278.8B | 276.7B | 275.5B | 274.6B | 275.6B | 282.1B | 294.5B | 291.7B | 293.6B | 299.9B |
| Shareholders' equity | 119.8B | 119.4B | 120.6B | 121.3B | 118.3B | 120.2B | 121.8B | 123.4B | 128.7B | 128.5B | 127.6B | 128.4B |
| Total debt | 155.7B | 154.9B | 150.1B | 147.8B | 146.3B | 140.9B | 143.6B | 150.1B | 158.5B | 155B | 157.3B | 162.9B |
| Net debt | 148.2B | 148.2B | 146.5B | 144.7B | 143.8B | 137.6B | 136.7B | 139.6B | 138.2B | 136.8B | 145.3B | 145.3B |
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 | 13.3B | 29.8B | 20B | 15B | -3.8B | 23.8B | -6.9B | 15.6B | 12.3B | 23.4B |
| Depreciation & amortization | 25.8B | 24.4B | 28.4B | 28.2B | 28.5B | 17.9B | 18B | 18.8B | 20.6B | 20.9B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -3B | -4.4B | -12B | -10.4B | -11.9B | -2.7B | -740M | -692M | -1.6B | -644M |
| Operating cash flow | 35.7B | 32.5B | 45.2B | 43.9B | 23.2B | 45.7B | 12.4B | 37.4B | 34.3B | 40.3B |
| Capital expenditure | -21.5B | -20.6B | -20.8B | -19.4B | -15.7B | — | — | — | — | -20.8B |
| Investing cash flow | -22.4B | -18B | -62.7B | -16.5B | -13.5B | -18.3B | -10B | -3B | -730M | -19B |
| Dividends paid | -11.8B | -12B | -13.4B | -14.9B | -15B | -15.1B | -9.9B | -8.1B | -8.2B | -8.2B |
| Share repurchases | -512M | -463M | -609M | -2.4B | -5.5B | -202M | -890M | -194M | -215M | -6.6B |
| Financing cash flow | -14.5B | 25.9B | -28.9B | -32.3B | -41.5B | -5.6B | -79.6B | -20.1B | -27.2B | -6.4B |
| Net change in cash | -1.2B | 40.4B | -46.4B | -4.8B | -31.8B | 21.7B | -77.2B | 14.4B | 6.4B | 14.9B |
| Free cash flow | 16.9B | 17.4B | 22.4B | 29B | 27.5B | 26.4B | 12.4B | 20.5B | 18.5B | 19.4B |
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 | 3.8B | 2.6B | 3.8B | 3.9B | 145M | 4.4B | 4.7B | 4.9B | 9.7B | 4.2B | 4.2B | 5B |
| Depreciation & amortization | 4.7B | 4.8B | 5B | 5.1B | 5.1B | 5.4B | 5.2B | 5.3B | 5.3B | 5.1B | 5B | 5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -959M | -1.9B | 1.3B | -15M | -2.2B | -1.9B | 1.7B | 211M | -1.5B | -1B | 783M | 308M |
| Operating cash flow | 8.7B | 5.7B | 10.7B | 10B | 4.4B | 8.1B | 11.6B | 10.9B | 10.2B | 11.3B | 7.6B | 10.9B |
| Capital expenditure | — | — | — | — | — | — | — | — | -4.9B | -6.8B | -4.9B | -5.7B |
| Investing cash flow | -384M | -2B | -476M | -116M | -196M | 58M | -726M | -60M | -4.5B | -4.5B | -7.5B | -5.7B |
| Dividends paid | -2B | -2B | -2B | -2.1B | -2B | -2B | -2.1B | -2B | -2B | -2B | -2B | -2B |
| Share repurchases | -1M | -4M | -157M | -2M | -43M | -13M | -2.3B | -961M | -1.5B | -1.8B | -2.5B | -2.2B |
| Financing cash flow | -7.9B | -8.8B | -9.8B | -6B | -5.6B | -5.9B | -553M | -45M | 3B | -8.8B | -2.1B | 680M |
| Net change in cash | 496M | -5.1B | 396M | 3.9B | -1.3B | 2.3B | 10.4B | 10.8B | 8.6B | -2B | -2B | 5.8B |
| Free cash flow | 5.7B | 6.8B | 3.8B | 4.7B | 4.9B | 5.1B | 4.8B | 4.9B | 5.3B | 4.5B | 2.7B | 5.2B |