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 26 | $2.15 | $2.16 | +0.5% | — | — | — |
| Q3 26 | $2.05 | $2.14 | +4.4% | — | — | — |
| Q2 26 | $2.11 | $1.92 | -9.0% | — | — | — |
| Q1 26 | $2.21 | $2.07 | -6.3% | — | — | — |
| Q4 25 | $2.19 | $2.04 | -6.8% | — | — | — |
| Q3 25 | $2.14 | $2.03 | -5.1% | — | — | — |
| Q2 25 | $2.11 | $2.13 | +0.9% | — | — | — |
| Q1 25 | $2.02 | $2.16 | +6.9% | — | — | — |
| Q4 24 | $1.97 | $2.12 | +7.6% | — | — | — |
| Q3 24 | $1.86 | $1.79 | -3.8% | — | — | — |
| Q2 24 | $1.92 | $1.94 | +1.0% | — | — | — |
| Q1 24 | $1.86 | $2.06 | +10.8% | — | — | — |
| Q4 23 | $1.66 | $1.87 | +12.7% | — | — | — |
| Q3 23 | $1.47 | $1.43 | -2.7% | — | — | — |
| Q2 23 | $1.41 | $1.51 | +7.1% | — | — | — |
| Q1 23 | $1.22 | $1.91 | +56.6% | — | — | — |
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 | — | $4.28 | — | — | $13B | — |
| FY24 | — | $9.49 | — | — | $12.8B | — |
| FY23 | — | $6.53 | — | — | $12.3B | — |
| FY22 | — | $6.55 | — | — | $11.9B |
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 | $11B | $11.3B | $11.6B | $12B | $13.1B | $11.8B | $11.9B | $12.3B | $12.8B | $13B |
| YoY change | +2.94% | +2.18% | +2.76% | +3.4% | +9.63% | -9.96% | +0.32% | +3.65% | +3.91% | +1.52% |
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 | 11B | 11.3B | 11.6B | 12B | 13.1B | 11.8B | 11.9B | 12.3B | 12.8B | 13B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 839.1M | 852.3M | 885.9M | 898.3M | 953.2M | 975.2M | 1.1B | 1.2B | 1.2B | 1.2B |
| Operating expenses | 1.7B | 1.7B | 1.8B | 1.9B | 2B | 2B | 2.1B | 2.3B | 2.4B | 2.7B |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 205.6M | 197.7M | 198.2M | 221.2M | 224.2M | 242.9M | 261.1M | 279.2M | 294.5M | 318.4M |
| Pretax income | 1.3B | 1.4B | 627.8M | 1.4B | 964M | 1.3B | 1.8B | 1.6B | 2.3B | 933.5M |
| Income tax | 416.3M | 409.8M | 104.4M | 281.8M | 171M | 279.6M | 342.8M | 356.3M | 472.2M | 195M |
| Net income | 931.4M | 994.2M | 523.4M | 1.1B | 793M | 981M | 1.4B | 1.3B | 1.8B | 738.5M |
| Net margin | 8.43% | 8.81% | 4.51% | 9.17% | 6.03% | 8.29% | 11.9% | 10.4% | 13.9% | 5.69% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 3.96 | 4.39 | 2.38 | 5.25 | 3.89 | 4.04 | 6.55 | 6.53 | 9.49 | 4.28 |
| Diluted EPS | 3.95 | 4.37 | 2.38 | 5.24 | 3.89 | 4.02 | 6.5 | 6.5 | 9.46 | 4.27 |
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 | — | — | — | — | — | — | — | — | 3.4B | 3.2B | 3.3B | 3.4B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 292.4M | 288.8M | 325.5M | 307M |
| Operating expenses | — | — | — | — | — | — | — | — | 653.2M | 773.6M | 682.7M | 674.5M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | 85.6M | 80.1M | 82.8M | 79M |
| Pretax income | — | — | — | — | — | — | — | — | 54.5M | 218.4M | 302.7M | 329.5M |
| Income tax | — | — | — | — | — | — | — | — | 14.8M | 44.3M | 70.7M | 72.6M |
| Net income | — | — | — | — | — | — | — | — | 39.7M | 174.1M | 232M | 256.9M |
| Net margin | — | — | — | — | — | — | — | — | 1.18% | 5.43% | 6.96% | 7.67% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.03 | 1.7 | 2.05 | 2.05 | 3.46 | 1.93 | 1.06 | 1.93 | 0.23 | 1.04 | 1.41 | 1.61 |
| Diluted EPS | 1.02 | 1.69 | 2.04 | 2.05 | 3.46 | 1.92 | 1.06 | 1.92 | 0.23 | 1.04 | 1.41 | 1.61 |
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 | 10.3B | 12.4B | 6.5B | 6.1B | 4.7B | 5B | 8.2B | 8.9B | 13.7B | 13.4B | 14.4B |
| Enterprise value | -31.8B | -31.3B | -34.7B | -39B | -37.8B | -36.3B | -24.7B | -26.3B | -20.9B | -19.1B | 16.3B |
| Shares outstanding | 235.4M | 226.5M | 219.6M | 209.7M | 203.6M | 204.2M | 200.6M | 196.7M | 187.5M | 172.5M | 172.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.1 | 12.5 | 12.3 | 5.56 | 5.89 | 5.12 | 5.85 | 6.93 | 7.7 | 18.1 | 21.4 |
| P/S | 0.94 | 1.1 | 0.56 | 0.51 | 0.36 | 0.42 | 0.69 | 0.72 | 1.07 | 1.03 | 1.08 |
| P/B | 1.15 | 1.3 | 0.75 | 0.61 | 0.43 | 0.44 | 0.94 | 0.92 | 1.25 | 1.2 | 1.33 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 12.9 |
| EV/Sales | -2.87 | -2.77 | -2.99 | -3.25 | -2.87 | -3.07 | -2.08 | -2.13 | -1.63 | -1.47 | 1.22 |
| Earnings yield | 9.01% | 8% | 8.11% | 18% | 17% | 19.5% | 17.1% | 14.4% | 13% | 5.52% | 4.68% |
| FCF yield | 10% | 8.52% | 21.6% | 23.8% | 7.5% | 25.5% | 16% | 12% | 10.1% | 4.15% | -15.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.29 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 11.4% |
| Net margin | 8.43% | 8.81% | 4.51% | 9.17% | 6.03% | 8.29% | 11.9% | 10.4% | 13.9% | 5.69% | 5.26% |
| ROE | 10.4% | 10.4% | 6.07% | 11% | 7.29% | 8.59% | 16.1% | 13.3% | 16.2% | 6.64% | 6.35% |
| ROA | — | — | — | — | — | — | — | — | 2.87% | 1.16% | 1.1% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 2.91% | 1.18% | 1.12% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 17.3 |
| Debt / equity | 0.33 | 0.31 | 0.34 | 0.37 | 0.31 | 0.3 | 0.39 | 0.36 | 0.34 | 0.34 | 0.37 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.06 | 0.06 | 0.06 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | 1.52 |
| Interest coverage | 9.12 | 9.78 | 4.75 | 8.79 | 6.12 | 7.81 | 10.3 | 9.42 | 12.2 | 5.47 | 5.29 |
| Effective tax rate | 30.9% | 29.2% | 16.6% | 20.4% | 17.7% | 22.2% | 19.6% | 21.7% | 21% | 20.9% | 22.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 46.9 | 49.8 | 52.8 | 57.2 | 64.6 | 58 | 59.2 | 62.6 | 68.2 | 75.3 | 80.7 |
| EPS (basic) | 3.96 | 4.39 | 2.38 | 5.25 | 3.89 | 4.04 | 6.55 | 6.53 | 9.49 | 4.28 | 4.28 |
| EPS (diluted) | 3.95 | 4.37 | 2.38 | 5.24 | 3.89 | 4.02 | 6.5 | 6.5 | 9.46 | 4.27 | 4.26 |
| Book value per share | 38.1 | 42.3 | 39.3 | 47.5 | 53.4 | 55.9 | 43.5 | 49.1 | 58.5 | 64.5 | 68.3 |
| FCF per share | 4.4 | 4.67 | 6.34 | 6.94 | 1.72 | 6.25 | 6.56 | 5.43 | 7.4 | 3.22 | 4.33 |
| Cash per share | 191.6 | 206.1 | 200.7 | 232.8 | 225 | 219.4 | 181.2 | 196.2 | 204.4 | 210 | 13.1 |
| Capex per share | 0.36 | 0.46 | 0.66 | 0.72 | 0.58 | 0.54 | 0.51 | 0.69 | 0.67 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.77% | 0.93% | 1.24% | 1.26% | 0.91% | 0.93% | 0.86% | 1.1% | 0.98% | — | — |
| Capex / operating cash flow | 10.2% | 11.1% | 27.4% | 10.3% | 1.5K% | 6.82% | 5.02% | 7.33% | 5.1% | — | — |
| Payout ratio | 19.6% | 19.7% | 41.2% | 20.8% | 29.2% | 24.4% | 18.1% | 21.6% | 16.7% | 41.5% | 42.7% |
| Dividend yield | 1.77% | 1.58% | 3.34% | 3.75% | 4.97% | 4.77% | 3.09% | 3.12% | 2.17% | 2.29% | 2.24% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $0.505 |
| Apr 24, 2026 | $0.46 |
| Jan 30, 2026 | $0.46 |
| — |
| FY21 | — | $4.04 | — | — | $11.8B | — |
| FY20 | — | $3.89 | — | — | $13.1B | — |
| FY19 | — | $5.25 | — | — | $12B | — |
| FY18 | — | $2.38 | — | — | $11.6B | — |
| FY17 | — | $4.39 | — | — | $11.3B | — |
| FY16 | — | $3.96 | — | — | $11B | — |
| 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 | — | — | — | — | — | — | — | — | $3.4B | $3.2B | $3.3B | $3.4B |
| 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 | 45.1B | 46.7B | 44.1B | 48.8B | 45.8B | 44.8B | 36.4B | 38.6B | 38.3B | 36.2B |
| Receivables | 6.5B | 6.5B | 6.3B | 6.4B | 12.2B | 12.4B | 11.1B | 10.7B | 9.8B | 13B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 734M | 733M | 894M | 880.8M | 873.6M | 850.6M | 821M | 827.6M | 808.4M | 821.6M |
| Total assets | — | — | — | — | — | — | — | — | 62B | 63.5B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 0 | 199.9M | 0 | 399.7M | 0 | — | 2M | 0 | 274.6M | 0 |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 3B | 2.7B | 3B | 3.3B | 3.3B | 3.4B | 3.4B | 3.4B | 3.5B | 3.8B |
| Total liabilities | — | — | — | — | — | — | — | — | 51B | 52.4B |
| Shareholders' equity | 9B | 9.6B | 8.6B | 10B | 10.9B | 11.4B | 8.7B | 9.7B | 11B | 11.1B |
| Total debt | 3B | 2.9B | 3B | 3.7B | 3.3B | 3.4B | 3.4B | 3.4B | 3.7B | 3.8B |
| Net debt | 2.9B | 2.9B | 2.9B | 3.6B | 3.1B | 3.4B | 3.3B | 3.3B | 3.6B | 3.6B |
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 | 35.7B | 38.6B | 38.1B | 37.9B | 39.9B | 38.3B | 39B | 39.4B | 36.1B | 36.2B | 35.5B | 36.5B |
| Receivables | 10.4B | 10.7B | 10.4B | 10.2B | 10.1B | 9.8B | 9.7B | 9.6B | 13.1B | 13B | 12.9B | 12.7B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 695.8M | 827.6M | 699.2M | 699.2M | 704M | 808.4M | 701.2M | 706.6M | 708M | 821.6M | 706M | 706M |
| Total assets | — | — | 62.5B | 62B | 64.1B | 62B | 62.5B | 62.8B | 63.7B | 63.5B | 62.7B | 63.5B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | 0 | — | — | — | 274.6M | 274.6M | 274.8M | 274.9M | 0 | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 3.4B | 3.4B | 3.4B | 3.5B | 3.5B | 3.5B | 3.5B | 3.5B | 3.5B | 3.8B | 3.8B | 3.8B |
| Total liabilities | — | — | — | 51.6B | 53.2B | 51B | 51.2B | 51.5B | 52.8B | 52.4B | 51.8B | 52.7B |
| Shareholders' equity | 9.6B | 9.7B | 10.2B | 10.5B | 11B | 11B | 11.2B | 11.3B | 10.9B | 11.1B | 10.9B | 10.8B |
| Total debt | 3.4B | 3.4B | 3.4B | 3.5B | 3.5B | 3.7B | 3.7B | 3.7B | 3.7B | 3.8B | 3.8B | 3.8B |
| Net debt | 3.3B | 3.3B | 3.2B | 3.3B | 3.3B | 3.6B | 3.5B | 2.5B | 3.4B | 3.6B | 3.6B | 3.6B |
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 | 931.4M | 994.2M | 523.4M | 1.1B | 793M | 981M | 1.4B | 1.3B | 1.8B | 738.5M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -132.6M | -76.2M | -43.8M | 285.7M | 211.6M | 1B | 559.3M | 518.4M | 623.9M | 529.4M |
| Operating cash flow | 837.2M | 945.5M | 526.2M | 1.5B | 8.1M | 1.6B | 2B | 1.8B | 2.5B | 687.7M |
| Capital expenditure | -85M | -105.3M | -144.1M | -150.9M | -119.1M | -110.3M | -102.2M | -134.8M | -125.7M | — |
| Investing cash flow | -715.5M | -499.3M | -930.1M | -1.4B | -267.7M | -1.3B | -955.9M | -725.9M | -344.4M | 681.2M |
| Dividends paid | -182.6M | -196M | -215.6M | -229.2M | -231.9M | -239.4M | -254.2M | -277.1M | -296.5M | -306.2M |
| Share repurchases | -405.2M | -401.8M | -356.2M | -400.3M | 0 | -50M | -200.1M | -250.1M | -972.9M | -1B |
| Financing cash flow | -418.6M | -687.8M | -789.8M | -223M | -488.7M | -168.9M | -418.6M | -452.1M | -1.2B | -1.5B |
| Net change in cash | -296.9M | -241.6M | -1.2B | -149M | -748.3M | 107M | 660.4M | 660M | 970M | -147.3M |
| Free cash flow | 1B | 1.1B | 1.4B | 1.5B | 350.2M | 1.3B | 1.3B | 1.1B | 1.4B | 555.4M |
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 | — | — | — | — | — | — | — | — | 39.7M | 174.1M | 232M | 256.9M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | 161M | 8.2M | -33.8M | 185.6M |
| Operating cash flow | — | — | — | — | — | — | — | — | -371.8M | 357.9M | 340.8M | 503.5M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | -158.5M | -184.7M | 122.3M | -470.2M |
| Dividends paid | — | — | — | — | — | — | — | — | -78.4M | -77.3M | -78.2M | -73.6M |
| Share repurchases | — | — | — | — | — | — | — | — | -250.9M | -258.5M | -398.8M | -209.9M |
| Financing cash flow | — | — | — | — | — | — | — | — | -305.8M | -305.1M | -389.1M | 2.5M |
| Net change in cash | — | — | — | — | — | — | — | — | -836.1M | -131.9M | 74M | 35.8M |
| Free cash flow | 362.3M | 297.8M | 270M | 311.4M | 352.3M | 453.8M | 317.8M | 320.1M | -402.6M | 320.1M | 301.2M | 474.3M |
| Oct 24, 2025 |
| $0.46 |
| Jul 25, 2025 | $0.46 |
| Apr 25, 2025 | $0.42 |
| Jan 24, 2025 | $0.42 |
| Oct 25, 2024 | $0.42 |
| Date | Ratio |
|---|---|
| Jun 3, 1997 | 2:1 |
| Mar 10, 1992 | 2:1 |