Income Statement as of Jan 31 ’26 as of Feb 1 ’25 as of Feb 3 ’24 as of Jan 28 ’23 as of Jan 29 ’22 Revenue 105B
YoY -1.7%
107B
YoY -0.8%
107B
YoY -1.6%
109B
YoY +2.9%
106B
YoY +13.3%
Cost of revenue 75.5B
YoY -1.3%
76.5B
YoY -1.7%
77.8B
YoY -5.4%
82.3B
YoY +9.8%
75.0B
YoY +13.3%
Selling, general & administrative 21.5B
YoY -2.0%
22.0B
YoY +2.4%
21.5B
YoY +4.3%
20.6B
YoY +4.2%
19.8B
YoY +6.1%
Operating income 5.12B
YoY -8.1%
5.57B
YoY -2.5%
5.71B
YoY +48.3%
3.85B
YoY -57.0%
8.95B
YoY +36.8%
Interest expense 445M
YoY +8.3%
411M
YoY -18.1%
502M
YoY +5.0%
478M
YoY +13.5%
421M
YoY -56.9%
Other non-operating income 95.0M
YoY -10.4%
106M
YoY +15.2%
92.0M
YoY +91.7%
48.0M
YoY -87.4%
382M
YoY +2487.5%
Pre-tax income 4.77B
YoY -9.4%
5.26B
YoY -0.7%
5.30B
YoY +55.0%
3.42B
YoY -61.6%
8.91B
YoY +60.6%
Income tax 1.06B
YoY -9.2%
1.17B
YoY +0.9%
1.16B
YoY +81.7%
638M
YoY -67.5%
1.96B
YoY +66.5%
+ Net income 3.71B
YoY -9.4%
4.09B
YoY -1.1%
4.14B
YoY +48.8%
2.78B
YoY -60.0%
6.95B
YoY +59.0%
Income from continuing operations
—
—
—
—
6.95B
YoY +59.0%
Net income to common
—
—
—
—
6.95B
YoY +59.0%
+ EPS (diluted) $8.13
YoY -8.2%
$8.86
YoY -0.9%
$8.94
YoY +49.5%
$5.98
YoY -57.6%
$14.10
YoY +63.2%
EPS (basic) $8.16
YoY -8.2%
$8.89
YoY -0.8%
$8.96
YoY +48.8%
$6.02
YoY -57.7%
$14.23
YoY +63.2%
Weighted-avg shares (basic) 454M
YoY -1.4%
460M
YoY -0.2%
462M
YoY -0.1%
462M
YoY -5.3%
488M
YoY -2.5%
Weighted-avg shares (diluted) 456M
YoY -1.3%
462M
YoY -0.2%
463M
YoY -0.4%
465M
YoY -5.7%
493M
YoY -2.5%
Dividends per share $4.54
YoY +1.8%
$4.46
YoY +1.8%
$4.38
YoY +5.8%
$4.14
YoY +22.5%
$3.38
YoY +25.2%
Balance Sheet as of Jan 31 ’26 as of Feb 1 ’25 as of Feb 3 ’24 as of Jan 28 ’23 as of Jan 29 ’22 + Total current assets 20.0B
YoY +2.8%
19.5B
YoY +11.2%
17.5B
YoY -2.0%
17.8B
YoY -17.3%
21.6B
YoY +3.9%
Cash & equivalents 5.49B
YoY +15.2%
4.76B
YoY +25.2%
3.81B
YoY +70.7%
2.23B
YoY -62.3%
5.91B
YoY -30.5%
Short-term investments 4.61B
YoY +18.4%
3.89B
YoY +34.4%
2.90B
YoY +115.7%
1.34B
YoY -73.1%
4.99B
YoY -34.8%
Cash & short-term investments 5.49B
YoY +15.2%
4.76B
YoY +25.2%
3.81B
YoY +70.7%
2.23B
YoY -62.3%
5.91B
YoY -30.5%
Inventory 12.3B
YoY -3.4%
12.7B
YoY +7.2%
11.9B
YoY -11.9%
13.5B
YoY -2.9%
13.9B
YoY +30.5%
Prepaid expenses 223M
YoY -1.3%
226M
YoY +12.4%
201M
YoY +6.9%
188M
YoY +10.6%
170M
YoY -0.6%
Other current assets 2.21B
YoY +13.4%
1.95B
YoY +8.0%
1.81B
YoY -14.7%
2.12B
YoY +20.3%
1.76B
YoY +10.6%
+ Total assets 59.5B
YoY +3.0%
57.8B
YoY +4.4%
55.4B
YoY +3.8%
53.3B
YoY -0.9%
53.8B
YoY +5.0%
Property, plant & equipment —
—
33.1B
YoY +5.0%
31.5B
YoY +11.8%
28.2B
YoY +4.8%
Operating lease right-of-use 3.70B
YoY -1.6%
3.76B
YoY +11.9%
3.36B
YoY +26.5%
2.66B
YoY +4.0%
2.56B
YoY +14.8%
Goodwill 631M
YoY +0.0%
631M
YoY +0.0%
631M
YoY +0.0%
631M
YoY +0.0%
631M
YoY +0.0%
Other non-current assets 2.03B
YoY +32.9%
1.53B
YoY +9.3%
1.40B
YoY +6.1%
1.32B
YoY -12.1%
1.50B
YoY +8.3%
+ Total current liabilities 21.2B
YoY +2.1%
20.8B
YoY +7.7%
19.3B
YoY -1.0%
19.5B
YoY -10.3%
21.7B
YoY +8.1%
Accounts payable 12.6B
YoY -3.3%
13.1B
YoY +7.9%
12.1B
YoY -10.3%
13.5B
YoY -12.9%
15.5B
YoY +20.4%
Accrued liabilities 6.48B
YoY +6.0%
6.11B
YoY +0.3%
6.09B
YoY +3.5%
5.88B
YoY -3.5%
6.10B
YoY -0.4%
Short-term & current debt 2.13B
YoY +30.2%
1.64B
YoY +46.6%
1.12B
YoY +758.5%
130M
YoY -24.0%
171M
YoY -85.1%
Current lease liability 372M
YoY +5.4%
353M
YoY +7.3%
329M
YoY +11.1%
296M
YoY +16.5%
254M
YoY +20.4%
Finance lease liability (current) 131M
YoY -3.7%
136M
YoY +14.3%
119M
YoY -7.8%
129M
YoY +19.4%
108M
YoY +22.7%
Long-term debt 14.4B
YoY +3.6%
13.9B
YoY -1.7%
14.2B
YoY +0.1%
14.1B
YoY +22.2%
11.6B
YoY +8.7%
Deferred revenue (non-current) 358M
YoY -7.7%
388M
YoY -7.4%
419M
YoY -6.7%
449M
YoY -6.3%
479M
YoY -5.9%
Non-current lease liability 3.46B
YoY -3.4%
3.58B
YoY +9.2%
3.28B
YoY +24.3%
2.64B
YoY +5.8%
2.49B
YoY +12.4%
Operating lease liability (total) 3.83B
YoY -2.6%
3.94B
YoY +9.1%
3.61B
YoY +23.0%
2.93B
YoY +6.8%
2.75B
YoY +13.1%
Finance lease liability (total) 2.11B
YoY -2.2%
2.16B
YoY +7.4%
2.01B
YoY -2.8%
2.07B
YoY -0.1%
2.08B
YoY +11.9%
Finance lease liability 1.98B
YoY -2.1%
2.02B
YoY +6.9%
1.89B
YoY -2.5%
1.94B
YoY -1.2%
1.97B
YoY +11.4%
Deferred tax liabilities 2.27B
YoY -1.7%
2.30B
YoY -7.1%
2.48B
YoY +12.9%
2.20B
YoY +40.2%
1.57B
YoY +58.2%
Other non-current liabilities 2.04B
YoY -3.5%
2.12B
YoY +9.1%
1.94B
YoY +10.2%
1.76B
YoY +8.0%
1.63B
YoY -16.0%
Total non-current liabilities 22.1B
YoY -0.9%
22.3B
YoY -1.4%
22.6B
YoY +0.1%
22.6B
YoY +17.5%
19.2B
YoY +15.3%
+ Total stockholders' equity 16.2B
YoY +10.2%
14.7B
YoY +9.2%
13.4B
YoY +19.6%
11.2B
YoY -12.4%
12.8B
YoY -11.2%
Common stock 38.0M
YoY +0.0%
38.0M
YoY +0.0%
38.0M
YoY +0.0%
38.0M
YoY -2.6%
39.0M
YoY -7.1%
Additional paid-in capital 7.25B
YoY +3.6%
7.00B
YoY +3.5%
6.76B
YoY +2.3%
6.61B
YoY +2.9%
6.42B
YoY +1.5%
Retained earnings 9.30B
YoY +14.9%
8.09B
YoY +14.1%
7.09B
YoY +41.7%
5.00B
YoY -27.7%
6.92B
YoY -21.6%
Accumulated other comprehensive income -417M
YoY +9.0%
-458M
YoY +0.4%
-460M
YoY -9.8%
-419M
YoY +24.2%
-553M
YoY +26.9%
Total liabilities & equity 59.5B
YoY +3.0%
57.8B
YoY +4.4%
55.4B
YoY +3.8%
53.3B
YoY -0.9%
53.8B
YoY +5.0%
Common shares issued 453M
YoY -0.6%
456M
YoY -1.3%
462M
YoY +0.3%
460M
YoY -2.3%
471M
YoY -5.9%
Common shares outstanding 453M
YoY -0.6%
456M
YoY -1.3%
462M
YoY +0.3%
460M
YoY -2.3%
471M
YoY -5.9%
Shares outstanding (cover) 453M
YoY -0.6%
456M
YoY -1.3%
462M
YoY +0.3%
460M
YoY -0.4%
462M
YoY -7.3%
Cash Flow as of Jan 31 ’26 as of Feb 1 ’25 as of Feb 3 ’24 as of Jan 28 ’23 as of Jan 29 ’22 + Cash from operations 6.56B
YoY -10.9%
7.37B
YoY -14.5%
8.62B
YoY +114.6%
4.02B
YoY -53.4%
8.63B
YoY -18.1%
Depreciation & amortization 3.13B
YoY +5.1%
2.98B
YoY +6.4%
2.80B
YoY +3.7%
2.70B
YoY +2.2%
2.64B
YoY +6.3%
Share-based compensation 281M
YoY -7.6%
304M
YoY +21.1%
251M
YoY +14.1%
220M
YoY -3.5%
228M
YoY +14.0%
Deferred income taxes -55.0M
YoY +69.4%
-180M
YoY -160.4%
298M
YoY -48.8%
582M
YoY +11.5%
522M
YoY +383.7%
Change in inventory -436M
YoY -151.1%
854M
YoY +152.9%
-1.61B
YoY -300.2%
-403M
YoY -112.4%
3.25B
YoY +95.6%
Change in payables -501M
YoY -149.7%
1.01B
YoY +182.9%
-1.22B
YoY +45.6%
-2.24B
YoY -185.1%
2.63B
YoY -10.2%
+ Cash from investing -3.65B
YoY -27.6%
-2.86B
YoY +39.9%
-4.76B
YoY +13.5%
-5.50B
YoY -74.5%
-3.15B
YoY -21.7%
Capital expenditure 3.73B
YoY +28.9%
2.89B
YoY -39.8%
4.81B
YoY -13.1%
5.53B
YoY +56.0%
3.54B
YoY +33.8%
Free cash flow 2.83B
YoY -36.7%
4.48B
YoY +17.3%
3.81B
YoY +352.6%
-1.51B
YoY -129.7%
5.08B
YoY -35.5%
Acquisitions 0.00
0.00
0.00
0.00
0.00
Proceeds from sale of PP&E —
3.00M
YoY -87.5%
24.0M
YoY +200.0%
8.00M
YoY -70.4%
27.0M
YoY -35.7%
Other investing activities -78.0M
YoY -151.6%
-31.0M
YoY +32.6%
-46.0M
YoY -187.5%
-16.0M
YoY -128.6%
-7.00M
YoY +56.3%
+ Cash from financing -2.19B
YoY +38.4%
-3.55B
YoY -55.4%
-2.29B
YoY -4.1%
-2.20B
YoY +72.8%
-8.07B
YoY -303.6%
Long-term debt issued 1.98B
YoY +167.7%
741M
0.00
YoY -100.0%
2.63B
YoY +33.1%
1.97B
YoY -20.5%
Long-term debt repaid 1.64B
YoY +44.2%
1.14B
YoY +674.8%
147M
YoY -9.8%
163M
YoY -85.8%
1.15B
YoY -52.5%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 408M
YoY -59.5%
1.01B
0.00
YoY -100.0%
2.65B
YoY -63.2%
7.19B
YoY +864.8%
Dividends paid 2.05B
YoY +0.3%
2.05B
YoY +1.7%
2.01B
YoY +9.5%
1.84B
YoY +18.6%
1.55B
YoY +15.3%
Net change in cash 726M
YoY -24.1%
957M
YoY -39.3%
1.58B
YoY +142.8%
-3.68B
YoY -41.6%
-2.60B
YoY -143.8%
Interest paid 629M
YoY +2.3%
615M
YoY +1.7%
605M
YoY +34.7%
449M
YoY +8.5%
414M
YoY -55.9%
Income taxes paid 1.09B
YoY +3.4%
1.05B
YoY +182.1%
374M
YoY +75.6%
213M
YoY -89.7%
2.06B
YoY +100.1%
Valuation Ratios as of Jan 31 ’26 as of Feb 1 ’25 as of Feb 3 ’24 as of Jan 28 ’23 as of Jan 29 ’22 Market cap 47.8B
YoY -24.4%
63.2B
YoY -5.9%
67.2B
YoY -13.4%
77.6B
YoY -25.6%
104B
YoY +15.0%
P/E 12.7×
YoY -12.2%
14.5×
YoY -21.8%
18.5×
YoY -17.8%
22.5×
YoY +46.3%
15.4×
YoY -35.2%
P/S 0.5×
YoY -22.8%
0.6×
YoY -6.5%
0.6×
YoY -11.9%
0.7×
YoY -29.3%
1.0×
YoY -1.4%
P/B 3.1×
YoY -29.4%
4.4×
YoY -18.7%
5.4×
YoY -23.8%
7.0×
YoY -6.8%
7.6×
YoY +10.9%
P/FCF 15.9×
YoY +14.2%
13.9×
YoY -24.6%
18.4×
—
17.5×
YoY +42.2%
Earnings yield 7.9%
YoY +13.9%
6.9%
YoY +27.9%
5.4%
YoY +21.6%
4.4%
YoY -31.6%
6.5%
YoY +54.4%
FCF yield 6.3%
YoY -12.4%
7.2%
YoY +32.7%
5.4%
—
5.7%
YoY -29.7%
Dividend yield 4.3%
YoY +33.1%
3.2%
YoY +7.4%
3.0%
YoY +22.5%
2.5%
YoY +58.2%
1.6%
YoY +4.2%
Source filing 10-K 10-K 10-K 10-K 10-K