Income Statement as of Sep 27 ’25 as of Sep 28 ’24 as of Sep 30 ’23 as of Sep 24 ’22 as of Sep 25 ’21 Revenue 416B
YoY +6.4%
391B
YoY +2.0%
383B
YoY -2.8%
394B
YoY +7.8%
366B
YoY +33.3%
+ Gross profit 195B
YoY +8.0%
181B
YoY +6.8%
169B
YoY -1.0%
171B
YoY +11.7%
153B
YoY +45.6%
Cost of revenue 221B
YoY +5.0%
210B
YoY -1.8%
214B
YoY -4.2%
224B
YoY +5.0%
213B
YoY +25.6%
+ Total operating expenses 62.2B
YoY +8.2%
57.5B
YoY +4.8%
54.8B
YoY +6.8%
51.3B
YoY +17.0%
43.9B
YoY +13.5%
Research & development 34.5B
YoY +10.1%
31.4B
YoY +4.9%
29.9B
YoY +14.0%
26.3B
YoY +19.8%
21.9B
YoY +16.9%
Selling, general & administrative 27.6B
YoY +5.8%
26.1B
YoY +4.7%
24.9B
YoY -0.6%
25.1B
YoY +14.2%
22.0B
YoY +10.3%
General & administrative 8.08B
YoY +8.3%
7.46B
YoY +11.8%
6.67B
—
—
Selling & marketing 19.5B
YoY +4.7%
18.6B
YoY +2.1%
18.3B
—
—
Operating income 133B
YoY +8.0%
123B
YoY +7.8%
114B
YoY -4.3%
119B
YoY +9.6%
109B
YoY +64.4%
Interest expense —
—
3.93B
YoY +34.2%
2.93B
YoY +10.8%
2.65B
YoY -7.9%
Other non-operating income -321M
YoY -219.3%
269M
YoY +170.4%
-382M
YoY -67.5%
-228M
YoY -480.0%
60.0M
YoY +169.0%
Pre-tax income 133B
YoY +7.5%
123B
YoY +8.6%
114B
YoY -4.5%
119B
YoY +9.1%
109B
YoY +62.8%
Income tax 20.7B
YoY -30.4%
29.7B
YoY +77.7%
16.7B
YoY -13.3%
19.3B
YoY +32.9%
14.5B
YoY +50.1%
Net income 112B
YoY +19.5%
93.7B
YoY -3.4%
97.0B
YoY -2.8%
99.8B
YoY +5.4%
94.7B
YoY +64.9%
+ EPS (diluted) $7.46
YoY +22.7%
$6.08
YoY -0.8%
$6.13
YoY +0.3%
$6.11
YoY +8.9%
$5.61
YoY +71.0%
EPS (basic) $7.49
YoY +22.6%
$6.11
YoY -0.8%
$6.16
YoY +0.2%
$6.15
YoY +8.5%
$5.67
YoY +71.3%
Weighted-avg shares (basic) 14.9B
YoY -2.6%
15.3B
YoY -2.5%
15.7B
YoY -2.9%
16.2B
YoY -2.9%
16.7B
YoY -3.8%
Weighted-avg shares (diluted) 15.0B
YoY -2.6%
15.4B
YoY -2.6%
15.8B
YoY -3.1%
16.3B
YoY -3.2%
16.9B
YoY -3.8%
Dividends per share $1.02
YoY +4.1%
$0.98
YoY +4.3%
$0.94
YoY +4.4%
$0.90
YoY +5.9%
$0.85
YoY +6.9%
Balance Sheet as of Sep 27 ’25 as of Sep 28 ’24 as of Sep 30 ’23 as of Sep 24 ’22 as of Sep 25 ’21 + Total current assets 148B
YoY -3.3%
153B
YoY +6.6%
144B
YoY +6.0%
135B
YoY +0.4%
135B
YoY -6.2%
Cash & equivalents 35.9B
YoY +20.0%
29.9B
YoY -0.1%
30.0B
YoY +26.7%
23.6B
YoY -32.3%
34.9B
YoY -8.1%
Short-term investments 18.8B
YoY -46.7%
35.2B
YoY +11.5%
31.6B
YoY +28.1%
24.7B
YoY -11.0%
27.7B
YoY -47.7%
Accounts receivable 39.8B
YoY +19.1%
33.4B
YoY +13.2%
29.5B
YoY +4.7%
28.2B
YoY +7.3%
26.3B
YoY +63.0%
Inventory 5.72B
YoY -21.5%
7.29B
YoY +15.1%
6.33B
YoY +28.0%
4.95B
YoY -24.8%
6.58B
YoY +62.0%
Other current assets 14.6B
YoY +2.1%
14.3B
YoY -2.8%
14.7B
YoY -30.8%
21.2B
YoY +50.4%
14.1B
YoY +25.3%
+ Total assets 359B
YoY -1.6%
365B
YoY +3.5%
353B
YoY -0.0%
353B
YoY +0.5%
351B
YoY +8.4%
Property, plant & equipment 49.8B
YoY +9.1%
45.7B
YoY +4.5%
43.7B
YoY +3.8%
42.1B
YoY +6.8%
39.4B
YoY +7.3%
Operating lease right-of-use 11.2B
YoY +9.5%
10.2B
YoY -4.0%
10.7B
YoY +2.3%
10.4B
YoY +3.3%
10.1B
YoY +17.7%
Intangible assets
13.3B
—
—
—
—
Long-term investments 77.7B
YoY -15.0%
91.5B
YoY -9.0%
101B
YoY -16.8%
121B
YoY -5.5%
128B
YoY +26.8%
Deferred tax assets 20.8B
YoY +6.6%
19.5B
YoY +9.2%
17.9B
YoY +16.1%
15.4B
—
Other non-current assets 72.6B
YoY -2.9%
74.8B
YoY +15.6%
64.8B
YoY +19.0%
54.4B
YoY +11.4%
48.8B
YoY +14.9%
Total non-current assets 211B
YoY -0.3%
212B
YoY +1.4%
209B
YoY -3.8%
217B
YoY +0.5%
216B
YoY +20.0%
+ Total current liabilities 166B
YoY -6.1%
176B
YoY +21.4%
145B
YoY -5.6%
154B
YoY +22.7%
125B
YoY +19.1%
Accounts payable 69.9B
YoY +1.3%
69.0B
YoY +10.1%
62.6B
YoY -2.3%
64.1B
YoY +17.1%
54.8B
YoY +29.5%
Deferred revenue 9.05B
YoY +9.8%
8.25B
YoY +2.3%
8.06B
YoY +1.9%
7.91B
YoY +3.9%
7.61B
YoY +14.6%
Short-term & current debt 12.3B
YoY +13.2%
10.9B
YoY +11.1%
9.82B
YoY -11.7%
11.1B
YoY +15.8%
9.61B
YoY +9.6%
Current lease liability 1.58B
YoY +6.1%
1.49B
YoY +5.5%
1.41B
YoY -8.1%
1.53B
YoY +5.9%
1.45B
YoY +0.9%
Other current liabilities 66.4B
YoY -15.2%
78.3B
YoY +33.1%
58.8B
YoY -3.3%
60.8B
YoY +28.1%
47.5B
YoY +11.3%
Finance lease liability (current) 538M
YoY +273.6%
144M
YoY -12.7%
165M
YoY +27.9%
129M
YoY +63.3%
79.0M
YoY +229.2%
+ Total liabilities 286B
YoY -7.3%
308B
YoY +6.1%
290B
YoY -3.9%
302B
YoY +4.9%
288B
YoY +11.4%
Long-term debt 78.3B
YoY -8.7%
85.8B
YoY -10.0%
95.3B
YoY -3.7%
99.0B
YoY -9.3%
109B
YoY +10.6%
Non-current lease liability 10.9B
YoY +8.6%
10.0B
YoY -3.5%
10.4B
YoY +4.8%
9.94B
YoY +4.5%
9.51B
YoY +22.7%
Operating lease liability (total) 12.5B
YoY +8.3%
11.5B
YoY -2.4%
11.8B
YoY +3.0%
11.5B
YoY +4.7%
11.0B
YoY +19.3%
Finance lease liability (total) 1.23B
YoY +37.3%
896M
YoY -12.5%
1.02B
YoY +8.8%
941M
YoY +11.0%
848M
YoY +28.3%
Finance lease liability 692M
YoY -8.0%
752M
YoY -12.5%
859M
YoY +5.8%
812M
YoY +5.6%
769M
YoY +20.7%
Other non-current liabilities 41.5B
YoY -9.5%
45.9B
YoY -7.9%
49.8B
YoY +1.4%
49.1B
YoY -7.8%
53.3B
YoY -2.1%
Total non-current liabilities 120B
YoY -8.9%
132B
YoY -9.3%
145B
YoY -2.0%
148B
YoY -8.8%
162B
YoY +6.1%
+ Total stockholders' equity 73.7B
YoY +29.5%
57.0B
YoY -8.4%
62.1B
YoY +22.6%
50.7B
YoY -19.7%
63.1B
YoY -3.4%
Retained earnings -14.3B
YoY +25.5%
-19.2B
YoY -8850.5%
-214M
YoY +93.0%
-3.07B
YoY -155.2%
5.56B
YoY -62.8%
Accumulated other comprehensive income -5.57B
YoY +22.3%
-7.17B
YoY +37.4%
-11.5B
YoY -3.1%
-11.1B
YoY -6915.3%
163M
YoY +140.1%
Total liabilities & equity 359B
YoY -1.6%
365B
YoY +3.5%
353B
YoY -0.0%
353B
YoY +0.5%
351B
YoY +8.4%
Common shares issued 14.8B
YoY -2.3%
15.1B
YoY -2.8%
15.6B
YoY -2.5%
15.9B
YoY -2.9%
16.4B
YoY -3.2%
Common shares outstanding 14.8B
YoY -2.3%
15.1B
YoY -2.8%
15.6B
YoY -2.5%
15.9B
YoY -2.9%
16.4B
YoY -3.2%
Shares outstanding (cover) 14.8B
YoY -2.2%
15.1B
YoY -2.8%
15.6B
YoY -2.2%
15.9B
YoY -3.0%
16.4B
YoY -3.5%
Cash Flow as of Sep 27 ’25 as of Sep 28 ’24 as of Sep 30 ’23 as of Sep 24 ’22 as of Sep 25 ’21 + Cash from operations 111B
YoY -5.7%
118B
YoY +7.0%
111B
YoY -9.5%
122B
YoY +17.4%
104B
YoY +29.0%
Depreciation & amortization 11.7B
YoY +2.2%
11.4B
YoY -0.6%
11.5B
YoY +3.7%
11.1B
YoY -1.6%
11.3B
YoY +2.1%
Share-based compensation 12.9B
YoY +10.1%
11.7B
YoY +7.9%
10.8B
YoY +19.9%
9.04B
YoY +14.3%
7.91B
YoY +15.8%
Deferred income taxes —
—
—
895M
YoY +118.7%
-4.77B
YoY -2120.5%
Change in receivables 6.68B
YoY +76.4%
3.79B
YoY +124.4%
1.69B
YoY -7.4%
1.82B
YoY -82.0%
10.1B
YoY +246.4%
Change in inventory -1.40B
YoY -233.8%
1.05B
YoY -35.4%
1.62B
YoY +209.0%
-1.48B
YoY -156.2%
2.64B
YoY +1980.3%
Change in payables 902M
YoY -85.0%
6.02B
YoY +418.7%
-1.89B
YoY -120.0%
9.45B
YoY -23.3%
12.3B
YoY +403.4%
+ Cash from investing 15.2B
YoY +417.7%
2.94B
YoY -20.8%
3.71B
YoY +116.6%
-22.4B
YoY -53.7%
-14.5B
YoY -239.1%
Capital expenditure 12.7B
YoY +34.6%
9.45B
YoY -13.8%
11.0B
YoY +2.3%
10.7B
YoY -3.4%
11.1B
YoY +51.7%
Free cash flow 98.8B
YoY -9.2%
109B
YoY +9.3%
99.6B
YoY -10.6%
111B
YoY +19.9%
93.0B
YoY +26.7%
Acquisitions 0.00
0.00
0.00
YoY -100.0%
306M
YoY +827.3%
33.0M
YoY -97.8%
Sales/maturities of investments 40.9B
YoY -20.1%
51.2B
YoY +29.0%
39.7B
YoY +32.7%
29.9B
YoY -49.3%
59.0B
YoY -15.6%
Other investing activities 1.48B
YoY +13.1%
1.31B
YoY -2.2%
1.34B
YoY -35.9%
2.09B
YoY +441.8%
385M
YoY -57.6%
+ Cash from financing -121B
YoY +1.1%
-122B
YoY -12.4%
-108B
YoY +2.0%
-111B
YoY -18.6%
-93.4B
YoY -7.5%
Long-term debt issued 4.48B
0.00
YoY -100.0%
5.23B
YoY -4.3%
5.46B
YoY -73.2%
20.4B
YoY +26.7%
Long-term debt repaid 10.9B
YoY +9.8%
9.96B
YoY -10.7%
11.2B
YoY +16.9%
9.54B
YoY +9.1%
8.75B
YoY -30.7%
Common stock issued 0.00
0.00
0.00
0.00
YoY -100.0%
1.10B
YoY +25.6%
Common stock repurchased 90.7B
YoY -4.5%
94.9B
YoY +22.4%
77.5B
YoY -13.3%
89.4B
YoY +4.0%
86.0B
YoY +18.8%
Dividends paid 15.4B
YoY +1.2%
15.2B
YoY +1.4%
15.0B
YoY +1.2%
14.8B
YoY +2.6%
14.5B
YoY +2.7%
Other financing activities -111M
YoY +69.3%
-361M
YoY +37.9%
-581M
YoY -263.1%
-160M
YoY -116.4%
976M
YoY +29.4%
Net change in cash 5.99B
YoY +854.5%
-794M
YoY -113.8%
5.76B
YoY +152.6%
-11.0B
YoY -183.7%
-3.86B
YoY +63.0%
Interest paid —
—
3.80B
YoY +32.7%
2.87B
YoY +6.6%
2.69B
YoY -10.5%
Income taxes paid 43.4B
YoY +66.2%
26.1B
YoY +39.7%
18.7B
YoY -4.6%
19.6B
YoY -22.9%
25.4B
YoY +167.2%
Valuation Ratios as of Sep 27 ’25 as of Sep 28 ’24 as of Sep 30 ’23 as of Sep 24 ’22 as of Sep 25 ’21 Market cap 3.79T
YoY +9.5%
3.46T
YoY +29.4%
2.68T
YoY +10.7%
2.42T
YoY -0.5%
2.43T
YoY +26.5%
P/E 38.2×
YoY +12.4%
34.0×
YoY +20.3%
28.2×
YoY +16.4%
24.3×
YoY -13.3%
28.0×
YoY -14.9%
P/S 9.3×
YoY +3.3%
9.0×
YoY +28.8%
7.0×
YoY +11.8%
6.2×
YoY -10.8%
7.0×
YoY -0.2%
P/B 57.6×
YoY +10.9%
51.9×
YoY +16.9%
44.4×
YoY +6.7%
41.6×
YoY +10.1%
37.8×
YoY +42.2%
P/FCF 39.4×
YoY +18.7%
33.2×
YoY +25.2%
26.5×
YoY +18.0%
22.5×
YoY -12.3%
25.6×
YoY -4.3%
Earnings yield 2.6%
YoY -11.0%
2.9%
YoY -16.8%
3.5%
YoY -14.1%
4.1%
YoY +15.3%
3.6%
YoY +17.5%
FCF yield 2.5%
YoY -15.8%
3.0%
YoY -20.1%
3.8%
YoY -15.2%
4.5%
YoY +14.0%
3.9%
YoY +4.5%
Dividend yield 0.40%
YoY -7.2%
0.43%
YoY -21.6%
0.55%
YoY -8.2%
0.60%
YoY +3.4%
0.58%
YoY -18.3%
Source filing 10-K 10-K 10-K 10-K 10-K