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 % |
|---|---|---|---|---|---|---|
| Q2 26 | $0.98 | $0.93 | -5.1% | — | $13.3B | — |
| Q1 26 | $0.83 | $0.95 | +14.5% | — | $13.8B | — |
| Q4 25 | $0.38 | $0.34 | -10.5% | — | $12.2B | — |
| Q3 25 | $0.6 | $0.92 | +53.3% | — | $11.9B | — |
| Q2 25 | $0.92 | $0.82 | -10.9% | — | $11.5B | — |
| Q1 25 | $0.44 | $0.6 | +36.4% | — | $11.7B | — |
| Q4 24 | $0.34 | $0.39 | +14.7% | — | $11.1B | — |
| Q3 24 | $0.37 | $0.53 | +43.2% | — | $11.5B | — |
| Q2 24 | $0.3 | $0.34 | +13.3% | — | $11.9B | — |
| Q1 24 | $0.24 | $0.52 | +116.7% | — | $11.9B | — |
| Q4 23 | $0.2 | -$0.51 | -355.0% | — | $10.4B | — |
| Q3 23 | $1.27 | -$0.24 | -118.9% | — | $10.6B | — |
| Q2 23 | $1.27 | $8.99 | +607.9% | — | $9.5B | — |
| Q1 23 | $0.55 | $0.32 | -41.8% | — | $8.7B | — |
| Q4 22 | $0.38 | $0.5 | +31.6% | — | $8B | — |
| Q3 22 | $0.46 | $0.52 | +13.0% | — | $8B | — |
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 | — | $2.46 | — | — | $47.3B | — |
| FY24 | — | $1.59 | — | — | $45.3B | — |
| FY23 | — | $8.83 | — | — | $39.4B | — |
| FY22 | — | $2.34 | — | — | $33.4B |
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 | $31.4B | $32.5B | $32.9B | $29B | $32.1B | $35.1B | $33.4B | $39.4B | $45.3B | $47.3B |
| YoY change | -5.4% | +3.58% | +1.19% | -12% | +10.7% | +9.31% | -4.84% | +18% | +15.2% | +4.3% |
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 | 31.4B | 32.5B | 32.9B | 29B | 32.1B | 35.1B | 33.4B | 39.4B | 45.3B | 47.3B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 22.4B | 22.6B | 22.9B | 20B | 20.6B | 21.9B | 21.3B | 27.6B | 30.4B | 31B |
| Operating expenses | 22.4B | 22.6B | 22.9B | 20B | 20.6B | 21.9B | 21.3B | 27.6B | 30.4B | 31B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 4.6B | 5.9B | 6.6B | 5.6B | 8.2B | 9.5B | 9.6B | 28.7B | 6.8B | 8.9B |
| Income tax | 852.6M | 4.7B | 1.6B | 1.3B | 1.6B | 2B | 1.9B | 873M | 1.7B | 1.1B |
| Net income | 3.4B | 1B | 4.5B | 4.3B | 6.6B | 7.5B | 7.7B | 27.9B | 5.1B | 7.8B |
| Net margin | 10.9% | 3.21% | 13.7% | 14.9% | 20.5% | 21.4% | 23% | 70.8% | 11.3% | 16.5% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.87 | 0.32 | 1.31 | 1.17 | 1.85 | 2.14 | 2.34 | 8.83 | 1.59 | 2.46 |
| Diluted EPS | 0.84 | 0.31 | 1.27 | 1.14 | 1.79 | 2.06 | 2.25 | 8.45 | 1.52 | 2.36 |
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 | 10.4B | 11.9B | 11.9B | 11.5B | 11.1B | 11.7B | 11.5B | 11.9B | 12.2B | 13.8B | 13.3B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 7.6B | 8.7B | 7.7B | 8.9B | 6.4B | 8.1B | 7.6B | 7.5B | 7.5B | 8.4B | 8.4B | 8.6B |
| Operating expenses | 7.6B | 8.7B | 7.7B | 8.9B | 6.4B | 8.1B | 7.6B | 7.5B | 7.5B | 8.4B | 8.4B | 8.6B |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | -184M | -751M | 2.4B | 1.5B | 1.9B | 1B | 2.1B | 2.2B | 2.8B | 1.7B | 3.8B | 3.6B |
| Income tax | 526M | -473M | 612M | 293M | 502M | 268M | 430M | -209M | 341M | 495M | 786M | 782M |
| Net income | -711M | -278M | 1.8B | 1.2B | 1.4B | 779M | 1.7B | 2.4B | 2.5B | 1.2B | 3.1B | 2.8B |
| Net margin | -6.68% | -2.67% | 14.8% | 9.91% | 12.5% | 7.04% | 14.5% | 20.9% | 20.8% | 9.88% | 22.2% | 21.1% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | -0.22 | -0.09 | 0.55 | 0.35 | 0.45 | 0.24 | 0.53 | 0.75 | 0.79 | 0.39 | 0.98 | 0.91 |
| Diluted EPS | -0.22 | -0.09 | 0.52 | 0.34 | 0.43 | 0.23 | 0.51 | 0.72 | 0.76 | 0.37 | 0.94 | 0.87 |
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 | 58.2B | 68.3B | 46.2B | 46.1B | 50.6B | 62.2B | 60.9B | 97.4B | 97B | 146B | 146B |
| Enterprise value | 101.7B | 155.8B | 109.1B | 114.1B | 88.6B | 77.3B | 79.1B | 155.7B | 201.5B | 257.1B | 257.1B |
| Shares outstanding | 3.7B | 3.7B | 3.7B | 3.7B | 3.6B | 3.5B | 3.3B | 3.2B | 3.2B | 3.2B | 3.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17 | 65.3 | 10.2 | 10.7 | 7.7 | 8.31 | 7.95 | 3.5 | 18.8 | 18.7 | 18.7 |
| P/S | 1.85 | 2.1 | 1.4 | 1.59 | 1.58 | 1.78 | 1.82 | 2.47 | 2.14 | 3.09 | 3.09 |
| P/B | 1.09 | 1.3 | 0.87 | 0.84 | 0.85 | 1.02 | 1.06 | 1.12 | 1.13 | 1.61 | 1.61 |
| EV/Sales | 3.24 | 4.79 | 3.31 | 3.94 | 2.76 | 2.21 | 2.37 | 3.95 | 4.44 | 5.44 | 5.44 |
| Earnings yield | 5.9% | 1.53% | 9.79% | 9.35% | 13% | 12% | 12.6% | 28.6% | 5.31% | 5.34% | 5.34% |
| FCF yield | -37.9% | -86.3% | 64.7% | 39.3% | 69.3% | 47.5% | 21.4% | 86.6% | 1.31% | 13.4% | 13.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 10.9% | 3.21% | 13.7% | 14.9% | 20.5% | 21.4% | 23% | 70.8% | 11.3% | 16.5% | 16.5% |
| ROE | 6.4% | 1.99% | 8.52% | 7.88% | 11% | 12.3% | 13.4% | 32.2% | 6.01% | 8.62% | 8.62% |
| ROA | — | — | — | — | — | — | — | — | 0.33% | 0.48% | 0.48% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.33% | 0.49% | 0.49% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 3.3 | 3.77 | 3.61 | 3.35 | 3.45 | 3.59 | 3.38 | 4.36 | 3.88 | 3.71 | 3.71 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.21 | 0.21 | 0.21 |
| Effective tax rate | 18.5% | 80.5% | 24.5% | 22.7% | 19.4% | 21.1% | 20.2% | 3.04% | 24.6% | 11.9% | 11.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.46 | 8.76 | 8.83 | 7.91 | 8.95 | 10.1 | 10.2 | 12.5 | 14.2 | 15 | 15 |
| EPS (basic) | 0.87 | 0.32 | 1.31 | 1.17 | 1.85 | 2.14 | 2.34 | 8.83 | 1.59 | 2.46 | 2.46 |
| EPS (diluted) | 0.84 | 0.31 | 1.27 | 1.14 | 1.79 | 2.06 | 2.25 | 8.45 | 1.52 | 2.36 | 2.36 |
| Book value per share | 14.4 | 14.1 | 14.2 | 14.9 | 16.7 | 17.5 | 17.5 | 27.5 | 26.8 | 28.7 | 28.7 |
| FCF per share | -5.93 | -15.9 | 8.01 | 4.95 | 9.8 | 8.49 | 3.99 | 26.8 | 0.4 | 6.18 | 6.18 |
| Cash per share | 35.8 | 29.8 | 34.5 | 31.5 | 47 | 58.5 | 53.7 | 101.3 | 71.3 | 71.4 | 71.4 |
| Capex per share | 0.44 | 0.43 | 0.42 | 0.43 | 0.42 | 0.44 | 0.45 | 0.51 | 0.59 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 5.15% | 4.86% | 4.78% | 5.43% | 4.64% | 4.41% | 4.44% | 4.12% | 4.19% | — | — |
| Capex / operating cash flow | -5.5% | -5.75% | 3.81% | 5.67% | 22.1% | 2.46% | 15.2% | 2.52% | 89.4% | — | — |
| Payout ratio | 103.6% | 237% | 59.2% | 59% | 39.7% | 17.4% | 21.8% | 6.03% | 43.8% | 36.8% | 36.8% |
| Dividend yield | 6.11% | 3.63% | 5.8% | 5.52% | 5.15% | 2.09% | 2.74% | 1.72% | 2.33% | 1.96% | 1.96% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 21, 2026 | $1.102 |
| Apr 15, 2025 | $0.904 |
| Apr 30, 2024 | $0.70 |
| Apr 12, 2023 | $0.275 |
| Apr 12, 2022 | $0.25 |
| Apr 13, 2021 | $0.185 |
| Nov 24, 2020 | $0.1825 |
| May 5, 2020 | $0.365 |
| Date | Ratio |
|---|---|
| Jul 10, 2006 | 2:1 |
| Jul 16, 2001 |
| — |
| FY21 | — | $2.14 | — | — | $35.1B | — |
| FY20 | — | $1.85 | — | — | $32.1B | — |
| FY19 | — | $1.17 | — | — | $29B | — |
| FY18 | — | $1.31 | — | — | $32.9B | — |
| FY17 | — | $0.32 | — | — | $32.5B | — |
| FY16 | — | $0.87 | — | — | $31.4B | — |
| 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 | $10.4B | $11.9B | $11.9B | $11.5B | $11.1B | $11.7B | $11.5B | $11.9B | $12.2B | $13.8B | $13.3B |
| YoY change | +33.8% | +30.4% | +37.3% | +24.7% | +7.7% | +6.17% | -1.67% | -2.99% | +4.13% | +10.3% | +17.3% | +16.1% |
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 | 133.1B | 110.9B | 128.8B | 115.3B | 168.5B | 203.6B | 175.1B | 319.4B | 227.9B | 224.9B |
| Receivables | 87.7B | 2.7B | 19.2B | 20.3B | 27.3B | 24.3B | 20.6B | 26.8B | 30.2B | 40.3B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 14.8B | 16B | 16B | 24.2B | 13.1B | 12.9B | 12.3B | 17.8B | 15.5B | 9.3B |
| Goodwill & intangibles | 13.5B | 13.8B | 13.9B | 12.9B | 13B | 12.8B | 12.5B | 15B | 13.8B | 13.9B |
| Total assets | — | — | — | — | — | — | — | — | 1.6T | 1.6T |
| Accounts payable | 10.2B | 35.1B | 43.9B | 38.8B | 40.1B | 45.1B | 47B | 49.2B | 54.9B | — |
| Short-term debt | 25.7B | 52.3B | 39B | 21.8B | 46.7B | 43.1B | 29.7B | 38.5B | 30.5B | 33.9B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 150.9B | 146.1B | 152.7B | 161.4B | 159.8B | 175.6B | 163.6B | 339.2B | 301.9B | 302.2B |
| Total liabilities | — | — | — | — | — | — | — | — | 1.5T | 1.5T |
| Shareholders' equity | 53.6B | 52.6B | 53.1B | 54.7B | 59.8B | 61B | 57.2B | 86.6B | 85.6B | 90.5B |
| Total debt | 176.6B | 198.4B | 191.8B | 183.3B | 206.5B | 218.7B | 193.3B | 377.7B | 332.4B | 336B |
| Net debt | 60.4B | 97.3B | 70.3B | 74.3B | 46.2B | 23.9B | 20.5B | 60.5B | 106.7B | 125B |
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 | — | — | — | — | — | — | — | — | 231.2B | 224.9B | 239.2B | 231.6B |
| Receivables | — | — | — | — | — | — | — | — | 35.7B | 40.3B | 40.8B | 49.7B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | 16.1B | — | — |
| Goodwill & intangibles | — | 6B | — | — | — | 6B | — | — | 7B | 13.9B | 6.9B | 6.8B |
| Total assets | — | — | — | — | — | — | — | — | 1.6T | 1.6T | 1.7T | 1.7T |
| Accounts payable | — | — | — | — | — | — | — | — | 66.7B | 67B | 75.2B | 83.4B |
| Short-term debt | — | — | — | — | — | — | — | — | 28.9B | 33.9B | — | 44B |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | — | — | — | — | — | — | — | — | 312.9B | 302.2B | 343.9B | 306.5B |
| Total liabilities | — | — | — | — | — | — | — | — | 1.5T | 1.5T | 1.6T | 1.6T |
| Shareholders' equity | — | — | — | — | — | — | — | — | 90.2B | 90.5B | 92.5B | 89.4B |
| Total debt | — | — | — | — | — | — | — | — | 341.8B | 336B | 343.9B | 350.6B |
| Net debt | — | — | — | — | — | — | — | — | 120.4B | 125B | 118.5B | 133.4B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 3.4B | 1B | 4.5B | 4.3B | 6.6B | 7.5B | 7.7B | 27.9B | 5.1B | 7.8B |
| Depreciation & amortization | 1.1B | 1.1B | 1.3B | 1.9B | 2.1B | 2.1B | 2.1B | 3.8B | 3.8B | 3.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -44.5B | -34.8B | 41.6B | 13.6B | 2.5B | 48.9B | 10.3B | 67.7B | -23.4B | -1.3B |
| Operating cash flow | -29.4B | -27.5B | 41.3B | 27.7B | 6.7B | 62.8B | 9.7B | 64.3B | 2.1B | 21.9B |
| Capital expenditure | -1.6B | -1.6B | -1.6B | -1.6B | -1.5B | -1.5B | -1.5B | -1.6B | -1.9B | — |
| Investing cash flow | 40.4B | 5.8B | -6.6B | -1.6B | -6.8B | -2.1B | -12.4B | 103.2B | 709M | -20.6B |
| Dividends paid | -3.6B | -2.5B | -2.7B | -2.5B | -2.6B | -1.3B | -1.7B | -1.7B | -2.3B | -2.9B |
| Share repurchases | -1.4B | -801M | -1.6B | -1.6B | -1.4B | -3.3B | -6B | — | — | — |
| Financing cash flow | -4.5B | 22.2B | -4.5B | -25.6B | 12.4B | 10.3B | -9.1B | -55.5B | -82.8B | -25.3B |
| Net change in cash | 6.4B | 573.4M | 30.2B | 548M | 12.4B | 71B | -11.8B | 112B | -79.9B | -24.1B |
| Free cash flow | -22B | -59B | 29.9B | 18.1B | 35.1B | 29.6B | 13B | 84.4B | 1.3B | 19.5B |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1B | 27.3B | -711M | 206M | 1.8B | 1.2B | 1.4B | 780M | 1.7B | 2.4B | 2.5B | 1.2B |
| Depreciation & amortization | 525M | 866M | 950M | 1.4B | 895M | 903M | 1B | 994M | 861M | 898M | 904M | 866M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -41.7B | 26.9B | 31B | 51.5B | -4.7B | -28.6B | 9B | 976M | 2.4B | 23B | -23.5B | -3.1B |
| Operating cash flow | -37.5B | 55.7B | 29.4B | 16.6B | 11.4B | -25.7B | 3.9B | 12.6B | -509M | 13.6B | -3.9B | 4.9B |
| Capital expenditure | -375M | -454M | -335M | -456M | -385M | -488M | -551M | -476M | -532M | -515M | — | — |
| Investing cash flow | -2.4B | 107.1B | -1.9B | 320M | 1.3B | 1.2B | -741M | -1.1B | -7.2B | -7B | -3.7B | -3.9B |
| Dividends paid | — | — | 0 | 0 | — | — | 0 | 0 | — | — | 0 | 0 |
| Share repurchases | -2.2B | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -1.1B | -22.3B | -27.5B | -5B | -38.8B | -19.9B | -18.4B | -3.5B | -785M | -6B | -9B | -6.6B |
| Net change in cash | -41B | 140.5B | 19M | 11.9B | -26.1B | -44.5B | -15.2B | 8B | -8.5B | 520M | -16.6B | -5.6B |
| Free cash flow | -25.5B | 42.3B | 30.1B | 37.5B | 11.1B | -186M | 3.5B | -13.2B | 14.8B | 5B | -4.5B | 4.2B |
| 3:1 |