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 15 | — | $1.22 | — | — | — | — |
| Q3 15 | — | $0.43 | — | — | — | — |
| Q2 15 | — | $0.05 | — | — | — | — |
| Q1 15 | — | -$0.04 | — | — | — | — |
| Q4 14 | $0.02 | $0.01 | -50.0% | — | — | — |
| Q3 14 | -$0.03 | $0.01 | +133.3% | — | — | — |
| Q2 14 | -$0.04 | -$0.04 | 0.0% | — | — | — |
| Q4 13 | $0.02 | -$0.16 | -900.0% | — | — | — |
| Q3 13 | $0.02 | -$0.02 | -200.0% | — | — | — |
| Q2 13 | $0.06 | -$0.05 | -183.3% | — | — | — |
| Q1 13 | -$0.01 | -$0.04 | -300.0% | — | — | — |
| Q4 12 | $0.04 | -$0.03 | -175.0% | — | — | — |
| Q3 12 | $0.06 | $0.06 | 0.0% | — | — | — |
| Q2 12 | $0.09 | $0.09 | 0.0% | — | — | — |
| Q1 07 | $2.24 | $0.15 | -93.3% | — | — | — |
| Q4 06 | $2.24 | $2.36 | +5.4% | — | $1.5B | — |
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 | — | -$1 | — | — | $13.6B | — |
| FY24 | — | $2.52 | — | — | $14.7B | — |
| FY23 | — | $0.52 | — | — | $14.8B | — |
| FY22 | — | $3.11 | — | — | $19.5B |
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 | $14.9B | $13.1B | $13B | $13.2B | $12B | $12.8B | $19.5B | $14.8B | $14.7B | $13.6B |
| YoY change | +21.7% | -11.7% | -0.76% | +1.44% | -9.3% | +6.65% | +52.7% | -24.1% | -0.7% | -8.08% |
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 | 14.9B | 13.1B | 13B | 13.2B | 12B | 12.8B | 19.5B | 14.8B | 14.7B | 13.6B |
| Cost of revenue | 11.8B | 10.5B | 10.6B | 10.8B | 10B | 10.6B | 16.1B | 12.3B | 12.3B | 11.4B |
| Gross profit | 3B | 2.7B | 2.5B | 2.4B | 2B | 2.2B | 3.4B | 2.5B | 2.5B | 2.1B |
| Gross margin | 20.4% | 20.3% | 19.1% | 18.2% | 16.8% | 17.2% | 17.6% | 17% | 16.6% | 15.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 977.7M | 1.1B | 1.2B | 1.1B | 4.3B | 974.6M | 1.6B | 2B | 1.1B | 1.8B |
| Operating expenses | 2.7B | 2.4B | 1.2B | 1.1B | 4.3B | 974.6M | 1.6B | 2B | 1.1B | 1.8B |
| Operating income | 2.1B | 1.6B | 1.2B | 1.3B | -2.3B | 1.2B | 1.8B | 531M | 1.3B | 382M |
| Operating margin | 13.9% | 12% | 9.54% | 9.79% | -19% | 9.6% | 9.41% | 3.58% | 8.99% | 2.82% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.9B | 1.9B | 1B | 1.2B | -2.8B | 950.8M | 1.6B | 346M | 1B | 131M |
| Income tax | 388.9M | 83M | 256M | 287.2M | 127.1M | 230.1M | 521.6M | 149M | 402M | 303M |
| Net income | 1.5B | 2.1B | 901.1M | 937.9M | -2.9B | 720.7M | 1B | 197M | 629M | -172M |
| Net margin | 10.1% | 15.7% | 6.91% | 7.09% | -24.2% | 5.63% | 5.37% | 1.33% | 4.27% | -1.27% |
| EBITDA | 2.6B | 2.4B | 1.8B | 2.3B | -1.9B | 1.9B | 2.6B | 1.8B | 1.9B | 835M |
| EPS | 5.48 | 7.2 | 4.26 | 2.5 | -12.1 | 2.67 | 3.11 | 0.52 | 2.52 | -1 |
| Diluted EPS | 5.4 | 7.12 | 4.21 | 2.48 | -12.1 | 2.63 | 3.06 | 0.51 | 2.47 | -1 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 08 | Q2 09 | Q2 10 | Q2 11 | Q2 12 | Q2 13 | Q2 14 | Q2 15 | Q2 16 | Q2 17 | Q2 18 | Q2 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.7B | — | — | — | — | — | — | — | — | — | — | — |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | -1.3B | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | -75.5% | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | 10.4M | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | — | — | — | — | — | — | — | — | — | — | — | — |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | 118.7M | — | — | — | — | — | — | — | — | — | — | — |
| Net margin | 7.11% | — | — | — | — | — | — | — | — | — | — | — |
| EBITDA | -1.2B | — | — | — | — | — | — | — | — | — | — | — |
| EPS | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted EPS | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 22.8B | 18.4B | 11B | 14.2B | 10.2B | 13.9B | — | — | 11.1B | 4.8B | 4.8B |
| Enterprise value | 26.8B | 22.6B | 14.4B | 18B | 13.1B | 16.9B | — | — | 14.8B | 9B | 9B |
| Shares outstanding | 206.1M | 203.4M | 201.3M | 201.6M | 188.8M | 184.3M | 297.5M | 214.4M | 215.4M | 215.2M | 215.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 15.2 | 8.94 | 12.2 | 15.1 | — | 19.3 | — | — | 17.6 | — | — |
| P/S | 1.53 | 1.4 | 0.85 | 1.07 | 0.85 | 1.09 | — | — | 0.75 | 0.36 | 0.36 |
| P/B | 2.33 | 1.85 | 1.13 | 1.71 | 2.02 | 3.42 | — | — | 2.97 | 1.74 | 1.74 |
| EV/EBITDA | 10.2 | 9.38 | 8.21 | 7.67 | -6.89 | 8.94 | — | — | 7.89 | 10.7 | 10.7 |
| EV/Sales | 1.8 | 1.72 | 1.1 | 1.36 | 1.09 | 1.32 | — | — | 1 | 0.66 | 0.66 |
| Earnings yield | 6.58% | 11.2% | 8.17% | 6.62% | — | 5.18% | — | — | 5.68% | — | — |
| FCF yield | 6.53% | 5.87% | 12% | 10.3% | 17.4% | 12.5% | — | — | 10.6% | 11.1% | 11.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.4% | 20.3% | 19.1% | 18.2% | 16.8% | 17.2% | 17.6% | 17% | 16.6% | 15.8% | 15.8% |
| Operating margin | 13.9% | 12% | 9.54% | 9.79% | -19% | 9.6% | 9.41% | 3.58% | 8.99% | 2.82% | 2.82% |
| Net margin | 10.1% | 15.7% | 6.91% | 7.09% | -24.2% | 5.63% | 5.37% | 1.33% | 4.27% | -1.27% | -1.27% |
| ROE | 15.4% | 20.7% | 9.21% | 11.3% | -57.5% | 17.7% | 18.6% | 5.14% | 16.8% | -6.2% | -6.2% |
| ROA | 4.34% | 4.78% | 2.13% | 2.37% | -8.02% | 2.59% | 2.69% | 0.74% | 2.47% | -0.71% | -0.71% |
| ROIC | 11.9% | 10.7% | 7.08% | 8.19% | -28.8% | 13.3% | 10.3% | 3.56% | 10.9% | 0% | 0% |
| Return on tangible assets | 40.5% | 15.5% | 7.34% | 5.71% | -15.6% | 7.26% | 8.6% | 2.42% | 7.14% | -1.97% | -1.97% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.92 | 0.99 | 0.97 | 0.99 | 1.03 | 0.93 | 0.85 | 0.86 | 0.88 | 0.89 | 0.89 |
| Quick ratio | 0.9 | 0.97 | 0.96 | 0.99 | 1.03 | 0.93 | 0.85 | 0.86 | 0.88 | 0.89 | 0.89 |
| Debt / equity | 0.67 | 1.64 | 1.54 | 1.82 | 3.12 | 1.68 | 1.73 | 1.79 | 1.7 | 2.46 | 2.46 |
| Debt / assets | 0.19 | 0.38 | 0.36 | 0.38 | 0.44 | 0.24 | 0.25 | 0.26 | 0.25 | 0.28 | 0.28 |
| Net debt / EBITDA | 1.51 | 1.72 | 1.93 | 1.62 | -1.5 | 1.56 | 2.4 | 2.65 | 1.98 | 4.96 | 4.96 |
| Interest coverage | 8.43 | 8.23 | 4.65 | 4.38 | -7.94 | 4.35 | 4.23 | 1.89 | 3.47 | 1.37 | 1.37 |
| Effective tax rate | 20.6% | 4.38% | 25.1% | 23.7% | 0% | 24.2% | 33.2% | 43.1% | 39% | 100% | 100% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 72.2 | 64.6 | 64.8 | 65.6 | 63.6 | 69.4 | 65.7 | 69.2 | 68.4 | 63 | 63 |
| EPS (basic) | 5.48 | 7.2 | 4.26 | 2.5 | -12.1 | 2.67 | 3.11 | 0.52 | 2.52 | -1 | -1 |
| EPS (diluted) | 5.4 | 7.12 | 4.21 | 2.48 | -12.1 | 2.63 | 3.06 | 0.51 | 2.47 | -1 | -1 |
| Book value per share | 47.4 | 49 | 48.6 | 41.2 | 26.8 | 22.1 | 18.9 | 17.9 | 17.3 | 12.9 | 12.9 |
| FCF per share | 7.22 | 5.32 | 6.55 | 7.22 | 9.42 | 9.42 | 2.17 | 4.76 | 5.44 | 2.5 | 2.5 |
| Cash per share | 12.7 | 59.9 | 58.1 | 56.1 | 68.3 | 21.1 | 11.3 | 10.3 | 12.2 | 12.5 | 12.5 |
| Capex per share | 1.19 | 1.38 | 1.52 | 0.82 | 1.1 | 1.38 | 0.89 | — | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.64% | 2.14% | 2.34% | 1.25% | 1.73% | 1.99% | 1.36% | — | — | — | — |
| Capex / operating cash flow | 12.7% | 11.2% | 35.3% | 12.4% | -10.9% | 55.9% | 53.6% | — | — | — | — |
| Payout ratio | 41.1% | 36.5% | 82.9% | 80% | -4.21% | 43.7% | 47.1% | 214.7% | 67.6% | -199.4% | -199.4% |
| Dividend yield | 2.7% | 4.08% | 6.78% | 5.3% | 1.19% | 2.26% | — | — | 3.84% | 7.1% | 7.1% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 5, 2026 | $0.508 |
| Oct 10, 2025 | $0.503 |
| Jun 6, 2025 | $1.5384 |
| — |
| FY21 | — | $2.67 | — | — | $12.8B | — |
| FY20 | — | -$12.1 | — | — | $12B | — |
| FY19 | — | $2.5 | — | — | $13.2B | — |
| FY18 | — | $4.26 | — | — | $13B | — |
| FY17 | — | $7.2 | — | — | $13.1B | — |
| FY16 | — | $5.48 | — | — | $14.9B | — |
| Period | Q2 08 | Q2 09 | Q2 10 | Q2 11 | Q2 12 | Q2 13 | Q2 14 | Q2 15 | Q2 16 | Q2 17 | Q2 18 | Q2 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.7B | — | — | — | — | — | — | — | — | — | — | — |
| YoY change | +14.3% | — | — | — | — | — | — | — | — | — | — | — |
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 | 2.6B | 12.2B | 11.7B | 11.3B | 12.9B | 3.9B | 3.4B | 2.2B | 2.6B | 2.7B |
| Receivables | 8.1B | 12.5B | 13.1B | 11.8B | 6.6B | 6.6B | 10B | 7.1B | 6.5B | 6.1B |
| Inventory | 400.4M | 424.3M | 366.5M | — | — | — | — | — | — | — |
| Total current assets | 15.4B | 24.6B | 24.4B | 23.8B | 24B | 15.3B | 20.5B | 13.9B | 13.7B | 13.2B |
| Property, plant & equipment | -170.2M | -221.1M | -254.9M | 2.4B | -258.5M | -201.9M | -304M | -194M | -139M | -247M |
| Goodwill & intangibles | 30.9B | 29.8B | 29.9B | 23.2B | 17.6B | 17.9B | 26.8B | 18.5B | 16.7B | 15.4B |
| Total assets | 34.6B | 43B | 42.2B | 39.6B | 36.2B | 27.9B | 39B | 26.6B | 25.5B | 24.1B |
| Accounts payable | 10.3B | 14.2B | 15B | 14.2B | 10.2B | 10.6B | 15.1B | 10.8B | 10.6B | 10.1B |
| Short-term debt | 1B | 10.1B | 9.4B | 9.1B | 8.9B | 846.9M | 2B | 1.2B | 824M | 1B |
| Total current liabilities | 16.8B | 25B | 25B | 24.1B | 23.2B | 16.5B | 24B | 16.3B | 15.5B | 14.8B |
| Long-term debt | 5.6B | 6.3B | 5.6B | 6B | 6.8B | 6B | 7.8B | 5.6B | 5.5B | 5.8B |
| Total liabilities | 24.8B | 33.1B | 32.4B | 31.3B | 31.1B | 23.8B | 33.4B | 22.8B | 21.8B | 21.3B |
| Shareholders' equity | 9.8B | 10B | 9.8B | 8.3B | 5.1B | 4.1B | 5.6B | 3.8B | 3.7B | 2.8B |
| Total debt | 6.6B | 16.3B | 15.1B | 15.1B | 15.8B | 6.8B | 9.7B | 6.9B | 6.3B | 6.8B |
| Net debt | 4.1B | 4.5B | 4B | 3.8B | 2.9B | 2.9B | 6.4B | 4.7B | 3.7B | 4.1B |
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 | Q2 08 | Q2 09 | Q2 10 | Q2 11 | Q2 12 | Q2 13 | Q2 14 | Q2 15 | Q2 16 | Q2 17 | Q2 18 | Q2 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.3B | 1.1B | 1.1B | 1.8B | 1.4B | 1.4B | 1.2B | 1.4B | 2.1B | 2.9B | 2.3B | 2.5B |
| Receivables | 4.6B | 6.7B | 8.2B | 8.9B | 5.6B | 6.1B | 5.9B | 6.1B | 7.3B | 6.9B | 7.4B | 7.7B |
| Inventory | 375.5M | 346.5M | 435.4M | 483M | 410.4M | 336.9M | 324.9M | 321.7M | 408.8M | 443.2M | 405.8M | — |
| Total current assets | 8.3B | 8.2B | 9.8B | 11.2B | 10.4B | 11.4B | 11B | 11.8B | 14.5B | 14.9B | 15.2B | 15.6B |
| Property, plant & equipment | 455M | — | — | — | 717.2M | 821M | 742.7M | 731.1M | 925.9M | 930.5M | 1B | 2.8B |
| Goodwill & intangibles | 15.2B | 20.8B | 21.8B | 22.5B | 22.3B | 23.6B | 22.3B | 23.5B | 28.7B | 30.4B | 29.8B | 30.1B |
| Total assets | 17.4B | 20.4B | 22.8B | 24.6B | 23.7B | 25.4B | 24.2B | 26.3B | 32.1B | 33.8B | 33.3B | 35.1B |
| Accounts payable | 5.7B | 8.5B | 6.7B | 10.9B | 6.8B | 7.3B | 7B | 7.8B | 9.4B | 9.1B | 9.6B | 9.9B |
| Short-term debt | 771M | 381.7M | 151.6M | 690.6M | 397.8M | 994.2M | 952.5M | 518.7M | 1.1B | 933M | 319.5M | 1.5B |
| Total current liabilities | 9B | 8.9B | 10.4B | 11.6B | 10.7B | 12.1B | 11.5B | 11.9B | 15.5B | 15B | 14.8B | 16.4B |
| Long-term debt | 2.4B | 4.2B | 4B | 4B | 3.8B | 3.1B | 3.2B | 4.2B | 5.3B | 6.6B | 6.5B | 7.3B |
| Total liabilities | 12.9B | 15.2B | 16.6B | 17.7B | 16.7B | 17.4B | 16.6B | 18.5B | 23.2B | 23.9B | 23.3B | 25.1B |
| Shareholders' equity | 4.5B | 5.2B | 6.2B | 6.9B | 7.1B | 8B | 7.5B | 7.8B | 9B | 9.9B | 10B | 10B |
| Total debt | 3.1B | 4.5B | 4.1B | 4.6B | 4.2B | 4.1B | 4.2B | 4.7B | 6.4B | 7.5B | 6.9B | 8.8B |
| Net debt | 1.9B | 3.4B | 3B | 2.9B | 2.9B | 2.7B | 3B | 3.4B | 4.2B | 4.7B | 4.6B | 6.6B |
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 | 1.5B | 2.1B | 901.1M | 937.9M | -2.9B | 720.7M | 1B | 197M | 629M | -172M |
| Depreciation & amortization | 427.8M | 462.1M | — | — | — | — | — | — | — | — |
| Stock-based compensation | 106.5M | 105M | 84.8M | 71.4M | 74.4M | 99.6M | 165.3M | 140M | 109M | 73M |
| Change in working capital | -53M | -282.8M | -303.4M | -28M | 708.5M | -578.9M | -884.6M | 357M | 325M | 199M |
| Operating cash flow | 1.9B | 2.5B | 865M | 1.3B | -1.9B | 455.6M | 495.8M | 1.2B | 1.4B | 724M |
| Capital expenditure | -244.4M | -280.9M | -305.3M | -165.3M | -207.1M | -254.5M | -265.5M | — | — | — |
| Investing cash flow | -1.6B | -939.9M | -38.8M | 1.7B | -109M | -608.5M | -533.8M | -168M | 400M | -169M |
| Dividends paid | -616.5M | -751.5M | -747.4M | -750.5M | -122M | -314.7M | -494.5M | -423M | -425M | -343M |
| Share repurchases | -427.4M | -504.2M | -207.1M | -43.8M | -290.2M | -818.5M | -1.2B | -54M | -82M | -97M |
| Financing cash flow | -1.1B | -1.3B | -1.5B | -2.6B | 140M | -1.6B | -2.1B | -541M | -633M | -18M |
| Net change in cash | -752.9M | 282.1M | -677.6M | 421.8M | -1.9B | -1.8B | -2.1B | 529M | 1.2B | 537M |
| Free cash flow | 1.5B | 1.1B | 1.3B | 1.5B | 1.8B | 1.7B | 646.2M | 1B | 1.2B | 538M |
| Oct 11, 2024 |
| $0.9542 |
| Jun 7, 2024 | $1.54 |
| Oct 12, 2023 | $0.9536 |
| Jun 8, 2023 | $1.4657 |
| Oct 13, 2022 | $0.9052 |
| Date | Ratio |
|---|---|
| Nov 16, 1999 | 2:1 |
| Nov 13, 1995 | 1:5 |