$321.81
Last price · USD
Multiples use last price and FY2026 annual figures. Market cap estimated from diluted shares.
Annual · USD millions except per-share data · 42 lines
| Fiscal year | 2026 | 2025 | 2024 | 2023 | 2022 | CAGR | |
|---|---|---|---|---|---|---|---|
| Current assets | |||||||
| Cash & cash equivalents | 1,421 | 1,119 | 703 | 886 | 1,138 | +5.7% | |
| Short-term investments | 5,140 | 4,031 | 3,324 | 2,216 | 1,238 | +42.7% | |
| Cash & short-term investments | 6,561 | 5,150 | 4,028 | 3,103 | 2,376 | +28.9% | |
| Net receivables | 1,310 | 1,057 | 889 | 785 | 694 | +17.2% | |
| Accounts receivable | 1,260 | 1,016 | 852 | 703 | 631 | +18.9% | |
| Other receivables | 51 | 41 | 36 | 82 | 63 | -5.4% | |
| Prepaids | 0 | 0 | 0 | 0 | 37 | — | |
| Other current assets | 126 | 101 | 87 | 81 | 0 | — | |
| Total current assets | 7,998 | 6,309 | 5,003 | 3,969 | 3,107 | +26.7% | |
| Non-current assets | |||||||
| Property, plant & equipment (net) | 146 | 120 | 104 | 105 | 104 | +8.8% | |
| Goodwill | 440 | 440 | 440 | 440 | 440 | 0.0% | |
| Intangible assets | 30 | 44 | 63 | 82 | 102 | -26.2% | |
| Goodwill & intangible assets | 470 | 484 | 503 | 522 | 542 | -3.5% | |
| Tax assets | 273 | 344 | 233 | 137 | 5 | +170.6% | |
| Other non-current assets | 92 | 83 | 67 | 71 | 58 | +12.2% | |
| Total non-current assets | 982 | 1,031 | 908 | 835 | 709 | +8.5% | |
| Total assets | 8,979 | 7,340 | 5,911 | 4,804 | 3,816 | +23.8% | |
| Current liabilities | |||||||
| Accounts payable | 38 | 30 | 32 | 42 | 20 | +16.6% | |
| Other payables | 7 | 37 | 40 | 37 | 34 | -33.1% | |
| Total payables | 44 | 67 | 71 | 79 | 54 | -4.7% | |
| Capital lease obligations (current) | 12 | 10 | 9 | 11 | 11 | +2.6% | |
| Tax payables | 7 | 9 | 19 | 5 | 8 | -3.6% | |
| Deferred revenue | 1,489 | 1,274 | 1,050 | 869 | 732 | +19.4% | |
| Other current liabilities | 46 | 19 | 20 | 17 | 16 | +30.5% | |
| Total current liabilities | 1,637 | 1,398 | 1,179 | 1,007 | 841 | +18.1% | |
| Non-current liabilities | |||||||
| Capital lease obligations (non-current) | 84 | 66 | 46 | 50 | 44 | +17.7% | |
| Deferred tax liabilities (non-current) | 1 | 1 | 2 | 1 | 2 | -29.2% | |
| Other non-current liabilities | 43 | 43 | 39 | 30 | 18 | +24.1% | |
| Total non-current liabilities | 128 | 109 | 87 | 81 | 64 | +18.8% | |
| Capital lease obligations | 96 | 76 | 56 | 61 | 55 | +15.1% | |
| Total debt | 96 | 76 | 56 | 61 | 55 | +15.1% | |
| Total liabilities | 1,765 | 1,507 | 1,266 | 1,088 | 905 | +18.2% | |
| Stockholders' equity | |||||||
| Common stock | 0 | 0 | 0 | 0 | 0 | 0.0% | |
| Retained earnings | 4,364 | 3,455 | 2,740 | 2,215 | 1,727 | +26.1% | |
| Additional paid-in capital | 2,843 | 2,386 | 1,915 | 1,533 | 1,197 | +24.2% | |
| Accumulated other comprehensive income (loss) | 8 | (8) | (11) | (31) | (12) | — | |
| Total stockholders' equity | 7,215 | 5,832 | 4,645 | 3,716 | 2,912 | +25.5% | |
| Total equity | 7,215 | 5,832 | 4,645 | 3,716 | 2,912 | +25.5% | |
| Total liabilities & equity | 8,979 | 7,340 | 5,911 | 4,804 | 3,816 | +23.8% | |
| Additional fields | |||||||
| Accrued Expenses | 46 | 28 | 29 | 31 | 28 | +12.7% | |
| Net Debt | (1,325) | (1,043) | (648) | (825) | (1,083) | — | |
| Total Investments | 5,140 | 4,031 | 3,324 | 2,216 | 1,238 | +42.7% | |