$359.62
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 | 1,084 | 490 | 803 | 456 | 474 | +23.0% | |
| Short-term investments | 1,304 | 1,846 | 1,212 | 1,381 | 1,352 | -0.9% | |
| Cash & short-term investments | 2,387 | 2,337 | 2,015 | 1,837 | 1,826 | +6.9% | |
| Net receivables | 499 | 393 | 326 | 285 | 195 | +26.4% | |
| Accounts receivable | 499 | 393 | 326 | 285 | 195 | +26.4% | |
| Prepaids | 0 | 0 | 0 | 0 | 33 | — | |
| Other current assets | 229 | 194 | 143 | 115 | 64 | +37.7% | |
| Total current assets | 3,115 | 2,924 | 2,484 | 2,237 | 2,117 | +10.1% | |
| Non-current assets | |||||||
| Property, plant & equipment (net) | 69 | 81 | 90 | 99 | 104 | -9.9% | |
| Goodwill | 191 | 70 | 70 | 58 | 58 | +34.9% | |
| Intangible assets | 35 | 25 | 4 | 11 | 21 | +13.8% | |
| Goodwill & intangible assets | 226 | 94 | 74 | 69 | 78 | +30.3% | |
| Tax assets | 26 | 21 | 4 | 3 | 2 | +91.4% | |
| Other non-current assets | 323 | 311 | 218 | 182 | 147 | +21.7% | |
| Total non-current assets | 644 | 507 | 386 | 352 | 332 | +18.0% | |
| Total assets | 3,759 | 3,430 | 2,870 | 2,589 | 2,450 | +11.3% | |
| Current liabilities | |||||||
| Accounts payable | 20 | 10 | 10 | 8 | 5 | +40.3% | |
| Total payables | 20 | 10 | 10 | 8 | 5 | +40.3% | |
| Capital lease obligations (current) | 9 | 9 | 10 | 9 | 8 | +3.5% | |
| Deferred revenue | 387 | 334 | 357 | 429 | 352 | +2.4% | |
| Other current liabilities | 143 | 120 | 113 | 90 | 113 | +6.2% | |
| Total current liabilities | 669 | 562 | 564 | 589 | 527 | +6.2% | |
| Non-current liabilities | |||||||
| Long-term debt | 0 | 0 | 1,143 | 1,140 | 1,137 | — | |
| Capital lease obligations (non-current) | 24 | 27 | 31 | 36 | 39 | -11.6% | |
| Deferred revenue (non-current) | 84 | 25 | 20 | 32 | 23 | +37.8% | |
| Deferred tax liabilities (non-current) | 0 | 0 | 0 | 0 | 0 | +44.4% | |
| Other non-current liabilities | 29 | 33 | 42 | 53 | 58 | -15.5% | |
| Total non-current liabilities | 137 | 86 | 1,236 | 1,261 | 1,256 | -42.5% | |
| Capital lease obligations | 33 | 37 | 41 | 45 | 47 | -8.5% | |
| Total debt | 33 | 37 | 1,184 | 1,185 | 1,183 | -59.2% | |
| Total liabilities | 806 | 648 | 1,801 | 1,849 | 1,783 | -18.0% | |
| Stockholders' equity | |||||||
| Common stock | 0 | 0 | 0 | 0 | 0 | +4.9% | |
| Retained earnings | (1,912) | (1,841) | (1,712) | (1,535) | (1,190) | — | |
| Additional paid-in capital | 5,345 | 4,625 | 2,777 | 2,277 | 1,861 | +30.2% | |
| Treasury stock | (495) | (1) | (1) | (1) | (1) | — | |
| Accumulated other comprehensive income (loss) | 13 | (1) | 5 | (1) | (3) | — | |
| Total stockholders' equity | 2,952 | 2,782 | 1,069 | 740 | 667 | +45.1% | |
| Total equity | 2,952 | 2,782 | 1,069 | 740 | 667 | +45.1% | |
| Total liabilities & equity | 3,759 | 3,430 | 2,870 | 2,589 | 2,450 | +11.3% | |
| Additional fields | |||||||
| Accrued Expenses | 110 | 88 | 75 | 53 | 49 | +22.4% | |
| Net Debt | (1,051) | (454) | 381 | 729 | 709 | — | |
| Total Investments | 1,304 | 1,846 | 1,212 | 1,381 | 1,352 | -0.9% | |