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 | $1.01 | $1.11 | +9.9% | — | $1.5B | — |
| Q1 26 | $1.01 | $1.07 | +5.9% | — | $1.4B | — |
| Q4 25 | $0.98 | $1.04 | +6.1% | — | $1.4B | — |
| Q3 25 | $0.95 | $0.99 | +4.2% | — | $1.4B | — |
| Q2 25 | $0.88 | $0.93 | +5.7% | — | $1.4B | — |
| Q1 25 | $0.87 | $0.95 | +9.2% | — | $1.3B | — |
| Q4 24 | $0.89 | $0.95 | +6.7% | — | $1.3B | — |
| Q3 24 | $0.85 | $0.89 | +4.7% | — | $1.3B | — |
| Q2 24 | $0.8 | $0.85 | +6.2% | — | $1.3B | — |
| Q1 24 | $0.76 | $0.84 | +10.5% | — | $1.2B | — |
| Q4 23 | $0.81 | $0.87 | +7.4% | — | $1.3B | — |
| Q3 23 | $0.7 | $0.75 | +7.1% | — | $1.3B | — |
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 | — | $3.79 | — | — | $5.5B | — |
| FY24 | — | $3.37 | — | — | $5.2B | — |
| FY23 | — | $3.41 | — | — | $5B | — |
| FY22 | — | $3.46 | — | — | $4.9B | — |
| FY21 | — | $3.52 | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Revenue | $4.3B | $4.7B | $4.9B | $5B | $5.2B | $5.5B |
| YoY change | — | +8.1% | +3.62% | +3.1% | +3.43% | +5.97% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 |
|---|
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Revenue | 4.3B | 4.7B | 4.9B | 5B | 5.2B | 5.5B |
| Cost of revenue | 1.8B | 2B | 2.1B | 2.1B | 2.1B | 2.2B |
| Gross profit | 2.5B | 2.7B | 2.8B | 2.9B | 3.1B | 3.3B |
| Gross margin | 57.7% | 57.7% | 56.7% | 57.8% | 59.8% | 59.9% |
| Research & development | 219M | 244M | 217M | 225M | 253M | 266M |
| Selling, general & administrative | 1.3B | 1.4B | 1.4B | 1.5B | 1.6B | 1.8B |
| Operating expenses | 1.6B | 1.7B | 1.6B | 1.8B | 1.9B | 2B |
| Operating income | 951M | 1B | 1.1B | 1.1B | 1.2B | 1.3B |
| Operating margin | 21.9% | 22.1% | 22.8% | 22.7% | 23.3% | 23.2% |
| Non-operating income, net | -1M | 6M | 1M | -14M | -9M | -8M |
| Pretax income | 950M | 1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Income tax | 226M | 186M | 268M | 257M | 253M | 233M |
| Net income | 724M | 861M | 845M | 839M | 833M | 940M |
| Net margin | 16.7% | 18.3% | 17.4% | 16.7% | 16% | 17.1% |
| EBITDA | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.4B |
| EPS | 2.96 | 3.52 | 3.46 | 3.41 | 3.37 | 3.79 |
| Diluted EPS | 2.93 | 3.49 | 3.43 | 3.4 | 3.34 | 3.76 |
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 | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B |
| Cost of revenue | 532M | 542M | 499M | 514M | 531M | 544M | 527M | 549M | 560M | 568M | 568M | 572M |
| Gross profit | 723M | 746M | 747M | 774M | 783M | 801M | 805M | 822M | 844M | 828M | 854M | 902M |
| Gross margin | 57.6% | 57.9% | 60% | 60.1% | 59.6% | 59.6% | 60.4% | 60% | 60.1% | 59.3% | 60.1% | 61.2% |
| Research & development | 55M | 57M | 60M | 61M | 63M | 69M | 64M | 67M | 67M | 68M | 68M | 73M |
| Selling, general & administrative | 395M | 403M | 394M | 414M | 412M | 424M | 419M | 442M | 451M | 444M | 448M | 514M |
| Operating expenses | 450M | 460M | 454M | 475M | 475M | 493M | 483M | 509M | 518M | 512M | 516M | 587M |
| Operating income | 273M | 286M | 293M | 299M | 308M | 308M | 322M | 313M | 326M | 316M | 338M | 315M |
| Operating margin | 21.8% | 22.2% | 23.5% | 23.2% | 23.4% | 22.9% | 24.2% | 22.8% | 23.2% | 22.6% | 23.8% | 21.4% |
| Non-operating income, net | — | 0 | -15M | 1M | 5M | 0 | -6M | — | 1M | -3M | 7M | 1M |
| Pretax income | 268M | 261M | 250M | 270M | 286M | 280M | 289M | 285M | 306M | 293M | 321M | 289M |
| Income tax | 63M | 61M | 66M | 67M | 67M | 53M | 64M | 63M | 67M | 39M | 67M | 48M |
| Net income | 205M | 200M | 184M | 203M | 219M | 227M | 225M | 222M | 239M | 254M | 254M | 241M |
| Net margin | 16.3% | 15.5% | 14.8% | 15.8% | 16.7% | 16.9% | 16.9% | 16.2% | 17% | 18.2% | 17.9% | 16.4% |
| EBITDA | 294M | 308M | 299M | 320M | 330M | 328M | 335M | 332M | 347M | 333M | 369M | 345M |
| EPS | 0.83 | 0.81 | 0.75 | 0.82 | 0.89 | 0.92 | 0.91 | 0.89 | 0.96 | 1.02 | 1.03 | 0.98 |
| Diluted EPS | 0.83 | 0.81 | 0.74 | 0.81 | 0.88 | 0.91 | 0.9 | 0.89 | 0.95 | 1.01 | 1.02 | 0.98 |
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 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 20.3B | 25.2B | 24.8B | 23.5B |
| Enterprise value | — | — | — | 22.3B | 26.9B | 25.6B | 25.2B |
| Shares outstanding | 244.5M | 244.5M | 244.5M | 246.4M | 247.3M | 248.3M | 248.3M |
| Metric | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 24.2 | 30.2 | 26.4 | 24.5 |
| P/S | — | — | — | 4.04 | 4.85 | 4.5 | 4.16 |
| P/B | — | — | — | 14.6 | 12.3 | 7.98 | 7.66 |
| EV/EBITDA | — | — | — | 18.4 | 21 | 18.9 | 18.1 |
| EV/Sales | — | — | — | 4.44 | 5.17 | 4.66 | 4.42 |
| Earnings yield | — | — | — | 4.14% | 3.31% | 3.79% | 4.09% |
| FCF yield | — | — | — | 4.48% | 3.26% | 4.09% | 3.44% |
| PEG | — | — | — | — | — | — | 2.42 |
| Metric | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|
| Gross margin | 57.7% | 57.7% | 56.7% | 57.8% | 59.8% | 59.9% | 61.2% |
| Operating margin | 21.9% | 22.1% | 22.8% | 22.7% | 23.3% | 23.2% | 21.4% |
| Net margin | 16.7% | 18.3% | 17.4% | 16.7% | 16% | 17.1% | 17.3% |
| ROE | — | 26.9% | 26.1% | 60.4% | 40.7% | 30.3% | 34.3% |
| ROA | — | 17.8% | 17.5% | 14.7% | 13% | 12.2% | 10.3% |
| ROIC | — | 25.7% | 25.1% | 25.6% | 25% | 25.9% | 24.3% |
| Return on tangible assets | — | -70% | -77.9% | -369.6% | -1.7K% | 97% | 173.9% |
| Metric | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|
| Current ratio | — | 1.07 | 1.14 | 1.64 | 1.92 | 1.67 | 1.77 |
| Quick ratio | — | 0.79 | 0.83 | 1.4 | 1.69 | 1.52 | 1.61 |
| Debt / equity | — | 0.04 | 0.04 | 2 | 1.35 | 0.93 | 1.16 |
| Debt / assets | — | 0.03 | 0.03 | 0.49 | 0.43 | 0.37 | 0.39 |
| Net debt / EBITDA | — | — | 0.1 | 1.66 | 1.3 | 0.62 | 0.9 |
| Interest coverage | — | — | — | 37.5 | 10.6 | 13.2 | 14.1 |
| Effective tax rate | 23.8% | 17.8% | 24.1% | 23.4% | 23.3% | 19.9% | 18.3% |
| Metric | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|
| Revenue per share | 17.8 | 19.2 | 19.9 | 20.4 | 21 | 22.2 | 23 |
| EPS (basic) | 2.96 | 3.52 | 3.46 | 3.41 | 3.37 | 3.79 | 3.79 |
| EPS (diluted) | 2.93 | 3.49 | 3.43 | 3.4 | 3.34 | 3.76 | 3.97 |
| Book value per share | — | 13.1 | 13.3 | 5.64 | 8.27 | 12.5 | 12.7 |
| FCF per share | 3.95 | 3.44 | 3.42 | 3.69 | 3.32 | 4.08 | 4.26 |
| Cash per share | — | — | 0 | 3.09 | 4.45 | 8.18 | 8.69 |
| Capex per share | 0.15 | 0.22 | 0.14 | 0.21 | 0.22 | — | — |
| Metric | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.83% | 1.15% | 0.7% | 1.04% | 1.06% | — | — |
| Capex / operating cash flow | 4.13% | 5.59% | 4.1% | 5.15% | 6.26% | — | — |
| Payout ratio | — | — | 0% | 0% | 10.7% | 11.6% | 12.6% |
| Dividend yield | — | — | — | 0% | 0.35% | 0.44% | 0.54% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.13 |
| Mar 31, 2026 | $0.13 |
| Dec 31, 2025 | $0.13 |
| Sep 30, 2025 | $0.11 |
| Jun 30, 2025 | $0.11 |
| Mar 31, 2025 | $0.11 |
| Dec 31, 2024 | $0.11 |
| Sep 27, 2024 | $0.09 |
| — |
| $4.7B |
| — |
| FY20 | — | $2.96 | — | — | $4.3B | — |
| Q4 24 |
|---|
| Q1 25 |
|---|
| Q2 25 |
|---|
| Q3 25 |
|---|
| Q4 25 |
|---|
| Q1 26 |
|---|
| Q2 26 |
|---|
| Revenue | $1.3B | $1.3B | $1.2B | $1.3B | $1.3B | $1.3B | $1.3B | $1.4B | $1.4B | $1.4B | $1.4B | $1.5B |
| YoY change | +2.95% | +2.47% | +1.71% | +2.79% | +4.7% | +4.43% | +6.9% | +6.44% | +6.85% | +3.79% | +6.76% | +7.51% |
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 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash & short-term investments | — | 0 | 762M | 1.1B | 2B |
| Receivables | 757M | 816M | 826M | 812M | 897M |
| Inventory | 322M | 345M | 297M | 288M | 307M |
| Total current assets | 1.2B | 1.3B | 2.1B | 2.4B | 3.4B |
| Property, plant & equipment | 58M | 48M | 60M | 60M | 65M |
| Goodwill & intangibles | 6.1B | 5.9B | 5.9B | 6.5B | 6.7B |
| Total assets | 4.8B | 4.8B | 5.7B | 6.4B | 7.7B |
| Accounts payable | 464M | 440M | 431M | 395M | 416M |
| Short-term debt | 34M | 32M | 33M | 39M | 748M |
| Total current liabilities | 1.1B | 1.1B | 1.3B | 1.2B | 2.1B |
| Long-term debt | 101M | 91M | 2.7B | 2.7B | 2.1B |
| Total liabilities | 1.6B | 1.6B | 4.3B | 4.4B | 4.6B |
| Shareholders' equity | 3.2B | 3.2B | 1.4B | 2B | 3.1B |
| Total debt | 135M | 123M | 2.8B | 2.8B | 2.9B |
| Net debt | — | 123M | 2B | 1.7B | 848M |
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 | 426M | 762M | 827M | 1B | 1.3B | 1.1B | 1.2B | 1.6B | 1.8B | 2B | 1.4B | 2.1B |
| Receivables | 816M | 826M | 815M | 803M | 839M | 812M | 832M | 878M | 875M | 897M | 922M | 921M |
| Inventory | 316M | 297M | 308M | 312M | 326M | 288M | 310M | 329M | 340M | 307M | 332M | 336M |
| Total current assets | 1.7B | 2.1B | 2.1B | 2.3B | 2.6B | 2.4B | 2.6B | 3B | 3.2B | 3.4B | 2.9B | 3.7B |
| Property, plant & equipment | -462M | 60M | -474M | -481M | -491M | 60M | -494M | -517M | -529M | 65M | -533M | — |
| Goodwill & intangibles | 5.8B | 5.9B | 5.8B | 5.8B | 5.9B | 6.5B | 6.5B | 6.7B | 6.7B | 6.7B | 7.6B | 8B |
| Total assets | 5.2B | 5.7B | 5.7B | 5.9B | 6.3B | 6.4B | 6.6B | 7.2B | 7.4B | 7.7B | 7.7B | 8.6B |
| Accounts payable | 354M | 431M | 402M | 397M | 424M | 395M | 407M | 411M | 400M | 416M | 426M | 425M |
| Short-term debt | — | 33M | — | — | — | 39M | — | — | 700M | 748M | 700M | 700M |
| Total current liabilities | 1B | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 2B | 2.1B | 2B | 2.1B |
| Long-term debt | 2.6B | 2.7B | 2.6B | 2.6B | 2.6B | 2.7B | 2.6B | 2.7B | 2B | 2.1B | 2B | 2.7B |
| Total liabilities | 4.1B | 4.3B | 4.2B | 4.2B | 4.3B | 4.4B | 4.3B | 4.5B | 4.6B | 4.6B | 4.6B | 5.5B |
| Shareholders' equity | 1B | 1.4B | 1.5B | 1.7B | 2B | 2B | 2.3B | 2.7B | 2.8B | 3.1B | 3B | 3.1B |
| Total debt | 2.6B | 2.8B | 2.6B | 2.6B | 2.6B | 2.8B | 2.6B | 2.7B | 2.7B | 2.9B | 2.7B | 3.4B |
| Net debt | 2.2B | 2B | 1.8B | 1.6B | 1.4B | 1.7B | 1.4B | 1.1B | 897M | 848M | 1.2B | 1.3B |
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 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Net income | 724M | 861M | 845M | 839M | 833M | 940M |
| Depreciation & amortization | 110M | 106M | 90M | 87M | 78M | 78M |
| Stock-based compensation | 30M | 34M | 41M | 55M | 65M | 74M |
| Change in working capital | 8M | -35M | -147M | 28M | -97M | -97M |
| Operating cash flow | 872M | 966M | 829M | 1B | 879M | 1.1B |
| Capital expenditure | -36M | -54M | -34M | -52M | -55M | — |
| Investing cash flow | -157M | -97M | -89M | -55M | -434M | -35M |
| Dividends paid | — | — | 0 | 0 | -89M | -109M |
| Share repurchases | -844M | -800M | -781M | -147M | 0 | 0 |
| Financing cash flow | -844M | -799M | -781M | -139M | -89M | -124M |
| Net change in cash | -129M | 70M | -41M | 815M | 356M | 918M |
| Free cash flow | 965M | 842M | 836M | 909M | 820M | 1B |
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 | 205M | 200M | 184M | 203M | 219M | 227M | 225M | 222M | 239M | 254M | 254M | 241M |
| Depreciation & amortization | 21M | 22M | 21M | 20M | 17M | 20M | 19M | 19M | 20M | 20M | 24M | 29M |
| Stock-based compensation | 13M | 20M | 15M | 20M | 17M | 13M | 16M | 24M | 21M | 13M | 16M | 24M |
| Change in working capital | -38M | 112M | -35M | 2M | -10M | 20M | -19M | -37M | -20M | 28M | -30M | 4M |
| Operating cash flow | 201M | 354M | 200M | 245M | 243M | 280M | 247M | 228M | 270M | 311M | 182M | 340M |
| Capital expenditure | -9M | -22M | -13M | -11M | -9M | -22M | -15M | -16M | — | — | — | — |
| Investing cash flow | -14M | -22M | -23M | -11M | -6M | -31M | -11M | -40M | 0 | -15M | -427M | -194M |
| Dividends paid | 0 | — | -22M | -22M | -23M | -22M | -27M | -27M | -28M | -27M | -32M | -32M |
| Share repurchases | 198M | 93M | — | — | 0 | 0 | — | — | — | — | -300M | -134M |
| Financing cash flow | 198M | 93M | -20M | -13M | -16M | -22M | -27M | -27M | -21M | -27M | -332M | -166M |
| Net change in cash | 385M | 425M | 157M | 221M | 221M | 227M | 209M | 161M | 249M | 269M | -577M | -20M |
| Free cash flow | 232M | 241M | 102M | 240M | 215M | 263M | 142M | 323M | 258M | 291M | 170M | 328M |