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 | $5.39 | $10 | +86.3% | — | — | — |
| Q4 26 | $7.08 | $7.71 | +8.9% | — | — | — |
| Q3 26 | $8.92 | $11.1 | +24.0% | — | — | — |
| Q2 26 | $6.38 | $8.14 | +27.6% | — | — | — |
| Q1 26 | $3.61 | $6.51 | +80.3% | — | — | — |
| Q4 25 | $0.77 | $1.91 | +148.1% | — | — | — |
| Q3 25 | $6.6 | $9.15 | +38.6% | — | — | — |
| Q2 25 | $3.6 | $5.42 | +50.6% | — | — | — |
| Q1 25 | $2 | $2.51 | +25.5% | — | — | — |
| Q4 24 | $4.86 | $4.69 | -3.5% | — | — | — |
| Q3 24 | $5.09 | $7.01 | +37.7% | — | — | — |
| Q2 24 | $3.07 | $1.95 | -36.5% | — | — | — |
| Q1 24 | $2.12 | $0.06 | -97.2% | — | — | — |
| Q4 23 | $3.58 | $4.11 | +14.8% | — | — | — |
| Q3 23 | $3.4 | $3.4 | 0.0% | — | — | — |
| Q2 23 | $1.6 | $2.2 | +37.5% | — | — | — |
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 | — | $27.8 | — | — | $48.8B | — |
| FY24 | — | $21.8 | — | — | $46.4B | — |
| FY23 | — | $12.9 | — | — | $41.4B | — |
| FY22 | — | $11.9 | — | — | $36.9B |
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 | $27.6B | $28.9B | $30.3B | $31.6B | $32B | $34.8B | $36.9B | $41.4B | $46.4B | $48.8B |
| YoY change | +3.02% | +4.62% | +4.77% | +4.29% | +1.27% | +8.86% | +5.97% | +12.1% | +12.2% | +5.17% |
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 | 27.6B | 28.9B | 30.3B | 31.6B | 32B | 34.8B | 36.9B | 41.4B | 46.4B | 48.8B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4.2B | 4.2B | 4.3B | 4.4B | 4.5B | 4.7B | 4.8B | 5.2B | 5.8B | 6.1B |
| Operating expenses | 4.2B | 4.2B | 4.3B | 4.4B | 4.5B | 4.7B | 4.8B | 5.2B | 5.8B | 6.1B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 263M | 159M | 203M | 269M | 279M | 355M | 351M | 353M | 449M | 508M |
| Pretax income | 4.1B | 2.7B | 3B | 3.1B | 3.2B | 4.5B | 3.4B | 3.4B | 6.2B | 7.8B |
| Income tax | 1B | 674M | 438M | 516M | 540M | 796M | 512M | 380M | 1.2B | 1.5B |
| Net income | 3B | 2.1B | 2.5B | 2.6B | 2.7B | 3.7B | 2.8B | 3B | 5B | 6.3B |
| Net margin | 10.9% | 7.11% | 8.33% | 8.3% | 8.43% | 10.5% | 7.7% | 7.23% | 10.8% | 12.9% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 10.4 | 7.39 | 9.02 | 10 | 10.6 | 14.6 | 11.9 | 12.9 | 21.8 | 27.8 |
| Diluted EPS | 10.3 | 7.33 | 8.94 | 9.92 | 10.5 | 14.5 | 11.8 | 12.8 | 21.5 | 27.4 |
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 | 10.6B | 10.9B | 11.2B | 11.3B | 11.9B | 12B | 11.8B | 12.1B | 12.5B | 12.4B | 11.9B | 12.2B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.5B | 1.5B | 1.6B |
| Operating expenses | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.5B | 1.5B | 1.6B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 101M | 78M | 112M | 105M | 120M | 112M | 112M | 123M | 148M | 125M | 141M | 144M |
| Pretax income | 472M | 2B | 1.4B | 656M | 1.6B | 2.6B | 468M | 1.9B | 2.3B | 3.1B | 2.1B | 2.8B |
| Income tax | 68M | 393M | 247M | 122M | 300M | 512M | 73M | 372M | 456M | 607M | 408M | 559M |
| Net income | 404M | 1.6B | 1.1B | 534M | 1.3B | 2.1B | 395M | 1.5B | 1.9B | 2.5B | 1.7B | 2.2B |
| Net margin | 3.8% | 14.9% | 10% | 4.73% | 10.6% | 17.3% | 3.34% | 12.5% | 15.1% | 20.1% | 14.3% | 18.2% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.75 | 7.07 | 4.87 | 2.32 | 5.5 | 9.11 | 1.73 | 6.63 | 8.37 | 11.2 | 7.89 | 10.4 |
| Diluted EPS | 1.74 | 6.99 | 4.8 | 2.29 | 5.42 | 8.96 | 1.7 | 6.53 | 8.24 | 11.1 | 7.78 | 10.3 |
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 | 35.3B | 37.4B | 32B | 35.6B | 35.6B | 38.9B | 44.4B | 43.8B | 54.9B | 65B | 75.7B |
| Enterprise value | -24B | -23.9B | -29.2B | -30.8B | -38.1B | -36.2B | -23.7B | -31.8B | 37.6B | 48.1B | 79.7B |
| Shares outstanding | 288.1M | 276M | 267.4M | 260M | 253.5M | 248.5M | 237M | 229.7M | 228M | 224.2M | 224.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.7 | 18.2 | 12.7 | 13.6 | 13.2 | 10.6 | 15.6 | 14.6 | 11 | 10.3 | 9.76 |
| P/S | 1.28 | 1.3 | 1.06 | 1.13 | 1.11 | 1.12 | 1.2 | 1.06 | 1.18 | 1.33 | 1.55 |
| P/B | 1.52 | 1.58 | 1.4 | 1.37 | 1.22 | 1.35 | 2.06 | 1.76 | 1.97 | 1.98 | 2.29 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 6.95 |
| EV/Sales | -0.87 | -0.83 | -0.97 | -0.98 | -1.19 | -1.04 | -0.64 | -0.77 | 0.81 | 0.99 | 1.63 |
| Earnings yield | 8.55% | 5.49% | 7.88% | 7.36% | 7.58% | 9.42% | 6.4% | 6.84% | 9.1% | 9.67% | 10.2% |
| FCF yield | 12.7% | 11.1% | 13.7% | 14.6% | 18.3% | 18.7% | 14.5% | 17.6% | 16.5% | 16.3% | 19.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.17 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 23.7% |
| Net margin | 10.9% | 7.11% | 8.33% | 8.3% | 8.43% | 10.5% | 7.7% | 7.23% | 10.8% | 12.9% | 17% |
| ROE | 13% | 8.66% | 11% | 10.1% | 9.24% | 12.7% | 13.2% | 12% | 17.9% | 19.1% | 26.5% |
| ROA | — | — | — | — | — | — | — | — | 3.75% | 4.38% | 4.78% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 4.03% | 4.66% | 6.16% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 0.32 |
| Debt / equity | 0.28 | 0.28 | 0.29 | 0.28 | 0.22 | 0.25 | 0.34 | 0.32 | 0.29 | 0.28 | 0.27 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.06 | 0.06 | 0.06 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | 0.35 |
| Interest coverage | 12.2 | 8.4 | 9.41 | 10.1 | 10.5 | 14.1 | 10.6 | 9.97 | 16.8 | 19.3 | 23.7 |
| Effective tax rate | 25.6% | 24.7% | 14.8% | 16.4% | 16.7% | 17.9% | 15.3% | 11.3% | 19.1% | 19.3% | 19.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 95.9 | 104.7 | 113.2 | 121.5 | 126.2 | 140.1 | 155.7 | 180.1 | 203.6 | 217.8 | 225.2 |
| EPS (basic) | 10.4 | 7.39 | 9.02 | 10 | 10.6 | 14.6 | 11.9 | 12.9 | 21.8 | 27.8 | 27.8 |
| EPS (diluted) | 10.3 | 7.33 | 8.94 | 9.92 | 10.5 | 14.5 | 11.8 | 12.8 | 21.5 | 27.4 | 37.2 |
| Book value per share | 80.6 | 86 | 85.6 | 99.8 | 115.2 | 116.2 | 91 | 108.5 | 122.2 | 146.7 | 158.8 |
| FCF per share | 15.5 | 15 | 16.4 | 20 | 25.7 | 29.3 | 27.3 | 33.6 | 39.8 | 47.3 | 51.6 |
| Cash per share | 228 | 246.1 | 253.6 | 283 | 316.5 | 331.6 | 318.3 | 363.9 | 111.2 | 116.7 | 24.3 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 25.1% | 38.2% | 32.3% | 32.2% | 31.9% | 23.7% | 30.8% | 30.4% | 19% | 15.6% | 12.2% |
| Dividend yield | 2.15% | 2.1% | 2.54% | 2.37% | 2.42% | 2.24% | 1.97% | 2.08% | 1.73% | 1.51% | 1.38% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $1.25 |
| Jun 10, 2026 | $1.25 |
| Mar 10, 2026 | $1.10 |
| — |
| FY21 | — | $14.6 | — | — | $34.8B | — |
| FY20 | — | $10.6 | — | — | $32B | — |
| FY19 | — | $10 | — | — | $31.6B | — |
| FY18 | — | $9.02 | — | — | $30.3B | — |
| FY17 | — | $7.39 | — | — | $28.9B | — |
| FY16 | — | $10.4 | — | — | $27.6B | — |
| 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 | $10.6B | $10.9B | $11.2B | $11.3B | $11.9B | $12B | $11.8B | $12.1B | $12.5B | $12.4B | $11.9B | $12.2B |
| YoY change | +14.2% | +13.5% | +15.7% | +11.7% | +11.9% | +9.85% | +5.18% | +7.38% | +4.75% | +3.49% | +0.97% | +0.31% |
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 | 65.7B | 67.9B | 67.8B | 73.6B | 80.2B | 82.4B | 75.4B | 83.6B | 25.4B | 26.2B |
| Receivables | 19.6B | 20.2B | 20.7B | 20.7B | 20.4B | 20.4B | 20.6B | 21.7B | 22.3B | 21.9B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 7.7B | 8.6B | 8.6B | 8.6B | 8.6B | 8.6B | 8.5B | 8.5B | 9.2B | 8.8B |
| Total assets | — | — | — | — | — | — | — | — | 133.2B | 143.7B |
| Accounts payable | 4.9B | 5B | 5.1B | 5B | 4.6B | 4.3B | 4B | 3.8B | 3.7B | 3.6B |
| Short-term debt | 550M | 600M | 600M | 600M | — | 100M | 100M | 100M | 100M | 300M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 5.9B | 6B | 6B | 6.6B | 6.5B | 7.2B | 7.2B | 7.9B | 7.9B | 9B |
| Total liabilities | — | — | — | — | — | — | — | — | 105.3B | 110.8B |
| Shareholders' equity | 23.2B | 23.7B | 22.9B | 25.9B | 29.2B | 28.9B | 21.6B | 24.9B | 27.9B | 32.9B |
| Total debt | 6.4B | 6.6B | 6.6B | 7.2B | 6.5B | 7.3B | 7.3B | 8B | 8B | 9.3B |
| Net debt | 6.1B | 6.2B | 6.2B | 6.7B | 5.8B | 6.5B | 6.5B | 7.4B | 7.5B | 8.6B |
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 | 77.7B | 83.6B | 83.3B | 84.3B | 90.2B | 25.4B | 91.3B | 93.5B | 99.2B | 26.2B | 97.9B | 98B |
| Receivables | 22.1B | 21.7B | 22.2B | 22.9B | 22.6B | 22.3B | 22.9B | 23.2B | 23B | 21.9B | 22.5B | 23.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 8.5B | 8.5B | 9.3B | 9.2B | 9.3B | 9.2B | 9.2B | 9.3B | 9.2B | 8.8B | 8.8B | 8.8B |
| Total assets | — | — | — | 129.3B | 134.6B | 133.2B | 136B | 138.9B | 143.7B | 143.7B | 142.3B | 143.6B |
| Accounts payable | 4.3B | 3.8B | 4.2B | 4.2B | 4.2B | 3.7B | 4.3B | 4.1B | 4.1B | 3.6B | 4.2B | 4.1B |
| Short-term debt | 100M | 100M | 100M | 100M | 100M | 100M | 100M | 300M | 300M | 300M | 300M | 100M |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 7.9B | 7.9B | 7.9B | 7.9B | 7.9B | 7.9B | 7.9B | 7.7B | 9B | 9B | 9B | 9B |
| Total liabilities | — | — | — | 104.5B | 106.9B | 105.3B | 107.8B | 109.4B | 112.1B | 110.8B | 110.3B | 110.5B |
| Shareholders' equity | 20B | 24.9B | 25B | 24.9B | 27.7B | 27.9B | 28.2B | 29.5B | 31.6B | 32.9B | 32B | 33.1B |
| Total debt | 8B | 8B | 8B | 8B | 8B | 8B | 8B | 8B | 9.3B | 9.3B | 9.3B | 9.1B |
| Net debt | 7.4B | 7.4B | 7.4B | 7.3B | 7.3B | 7.5B | 7.3B | 7.5B | 8.7B | 8.6B | 8.8B | 8.6B |
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 | 3B | 2.1B | 2.5B | 2.6B | 2.7B | 3.7B | 2.8B | 3B | 5B | 6.3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 780M | -335M | -303M | 308M | 61M | 391M | -488M | -1.4B | -748M | -252M |
| Operating cash flow | 4.4B | 2.1B | 2.4B | 3.4B | 2.9B | 4.9B | 2.2B | 2.1B | 4.7B | 10.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -1.7B | -2.2B | -2.3B | -2.8B | -4.8B | -5.2B | -3.7B | -6.8B | -7.3B | -7.6B |
| Dividends paid | -757M | -785M | -814M | -844M | -861M | -869M | -875M | -908M | -951M | -979M |
| Share repurchases | -2.5B | -1.4B | -1.3B | -1.5B | -672M | -2.2B | -2.1B | -1B | -1.1B | -3.1B |
| Financing cash flow | -3.1B | -2.1B | -2.1B | -2.4B | -1.5B | -2.3B | -2.9B | -1.2B | -2.1B | -2.9B |
| Net change in cash | -526M | -2.2B | -2.1B | -1.8B | -3.5B | -2.7B | -4.4B | -5.9B | -4.7B | 125M |
| Free cash flow | 4.5B | 4.1B | 4.4B | 5.2B | 6.5B | 7.3B | 6.5B | 7.7B | 9.1B | 10.6B |
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 | 404M | 1.6B | 1.1B | 534M | 1.3B | 2.1B | 395M | 1.5B | 1.9B | 2.5B | 1.7B | 2.2B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -196M | 222M | -1.1B | -698M | 308M | 166M | -1.5B | -360M | 162M | 502M | -1.2B | -984M |
| Operating cash flow | 854M | 1.8B | 58M | -249M | 2.5B | 2.6B | -1B | 1.1B | 4.2B | 2.7B | 2.2B | 1.9B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -2.7B | -1.8B | -1B | -1.1B | -3.4B | -1.7B | -801M | -1.7B | -4.5B | -550M | -323M | -172M |
| Dividends paid | -229M | -232M | -229M | -244M | -238M | -240M | -240M | -250M | -247M | -242M | -237M | -263M |
| Share repurchases | -101M | -65M | -360M | -250M | -249M | -258M | -352M | -522M | -620M | -1.6B | -1.9B | -1.3B |
| Financing cash flow | -330M | -297M | -589M | -494M | -487M | -498M | -592M | -772M | -867M | -1.9B | -2.2B | -1.6B |
| Net change in cash | -2.2B | -268M | -1.6B | -1.9B | -1.5B | 473M | -2.4B | -1.4B | -1.2B | 256M | -296M | 163M |
| Free cash flow | 3B | 2.1B | 1.5B | 1.7B | 3.9B | 2.1B | 1.4B | 2.3B | 4.2B | 2.7B | 2.2B | 1.9B |
| Dec 10, 2025 |
| $1.10 |
| Sep 10, 2025 | $1.10 |
| Jun 10, 2025 | $1.10 |
| Mar 10, 2025 | $1.05 |
| Dec 10, 2024 | $1.05 |
| Date | Ratio |
|---|---|
| May 12, 1998 | 2:1 |
| Jun 7, 1994 | 2:1 |