$166.19B
Revenue
$14.58B
Net Income
33.36%
Gross Margin
12.96%
Op. Margin
$24.69B
Free Cash Flow
| Breakdown | TTM (Oct 31, 2025) |
FY 2024 (Jan 31, 2025) |
FY 2023 (Jan 31, 2024) |
FY 2022 (Jan 31, 2023) |
FY 2021 (Jan 31, 2022) |
FY 2020 (Jan 31, 2021) |
FY 2019 (Jan 31, 2020) |
FY 2018 (Jan 31, 2019) |
FY 2017 (Jan 31, 2018) |
FY 2016 (Jan 31, 2017) |
FY 2015 (Jan 31, 2016) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $166.19B | $159.51B | $152.67B | $157.40B | $151.16B | $132.11B | $110.22B | $108.20B | $100.90B | $94.59B | $88.52B |
| Revenue Growth % | 4.2% | 4.5% | -3.0% | 4.1% | 14.4% | 19.9% | 1.9% | 7.2% | 6.7% | 6.9% | nan% |
| Cost of Revenue | $110.76B | $106.21B | $101.71B | $104.62B | $100.33B | $87.26B | $72.65B | $71.04B | $66.55B | $62.28B | $58.25B |
| Gross Profit | $55.43B | $53.31B | $50.96B | $52.78B | $50.83B | $44.85B | $37.57B | $37.16B | $34.36B | $32.31B | $30.27B |
| Gross Margin % | 33.4% | 33.4% | 33.4% | 33.5% | 33.6% | 34.0% | 34.1% | 34.3% | 34.0% | 34.2% | 34.2% |
| Operating Expenses | $33.90B | $31.78B | $29.27B | $28.74B | $27.79B | $26.57B | $21.73B | $21.63B | $19.68B | $18.89B | $18.49B |
| Selling General & Admin | $30.66B | $28.75B | $26.60B | $26.28B | $25.41B | $24.45B | $19.74B | $19.51B | $17.86B | $17.13B | $16.80B |
| Operating Income | $21.54B | $21.53B | $21.69B | $24.04B | $23.04B | $18.28B | $15.84B | $15.53B | $14.68B | $13.43B | $11.77B |
| Operating Margin % | 13.0% | 13.5% | 14.2% | 15.3% | 15.2% | 13.8% | 14.4% | 14.4% | 14.5% | 14.2% | 13.3% |
| Interest Expense | $4.23B | $2.20B | $1.94B | $1.62B | $1.35B | $1.35B | $1.20B | $1.05B | $1.06B | $972.00M | $919.00M |
| Other Income/Expense | $-2.35B | $-2.12B | $-1.76B | $-1.56B | $-1.30B | $-1.30B | $-1.13B | $-974.00M | $-983.00M | $-936.00M | $-753.00M |
| Income Before Tax | $19.19B | $19.41B | $19.92B | $22.48B | $21.74B | $16.98B | $14.71B | $14.56B | $13.70B | $12.49B | $11.02B |
| Income Tax Expense | $4.61B | $4.60B | $4.78B | $5.37B | $5.30B | $4.11B | $3.47B | $3.44B | $5.07B | $4.53B | $4.01B |
| Net Income | $14.58B | $14.81B | $15.14B | $17.11B | $16.43B | $12.87B | $11.24B | $11.12B | $8.63B | $7.96B | $7.01B |
| Net Margin % | 8.8% | 9.3% | 9.9% | 10.9% | 10.9% | 9.7% | 10.2% | 10.3% | 8.6% | 8.4% | 7.9% |
| Basic EPS | 14.71 | 14.96 | 15.16 | 16.74 | 15.59 | 11.98 | 10.29 | 9.78 | 7.33 | 6.47 | 5.49 |
| Diluted EPS | 14.66 | 14.91 | 15.11 | 16.69 | 15.53 | 11.94 | 10.25 | 9.73 | 7.29 | 6.45 | 5.46 |
| Basic Shares Outstanding | 993.0M | 990.0M | 999.0M | 1.02B | 1.05B | 1.07B | 1.09B | 1.14B | 1.18B | 1.23B | 1.28B |
| Diluted Shares Outstanding | 995.0M | 993.0M | 1.00B | 1.02B | 1.06B | 1.08B | 1.10B | 1.14B | 1.18B | 1.23B | 1.28B |
| Breakdown | FY 2024 (Jan 31, 2025) |
FY 2023 (Jan 31, 2024) |
FY 2022 (Jan 31, 2023) |
FY 2021 (Jan 31, 2022) |
FY 2020 (Jan 31, 2021) |
FY 2019 (Jan 31, 2020) |
FY 2018 (Jan 31, 2019) |
FY 2017 (Jan 31, 2018) |
FY 2016 (Jan 31, 2017) |
FY 2015 (Jan 31, 2016) |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $1.66B | $3.76B | $2.76B | $2.34B | $7.89B | $2.13B | $1.78B | $3.60B | $2.54B | $2.22B |
| Accounts Receivable | $4.90B | $3.33B | $3.32B | $3.43B | $2.99B | $2.11B | $1.94B | $1.95B | $2.03B | $1.89B |
| Inventory | $23.45B | $20.98B | $24.89B | $22.07B | $16.63B | $14.53B | $13.93B | $12.75B | $12.55B | $11.81B |
| Other Current Assets | $1.67B | $1.71B | $1.51B | $1.22B | $963.00M | $1.04B | $890.00M | $638.00M | $608.00M | $1.08B |
| Total Current Assets | $31.68B | $29.77B | $32.47B | $29.05B | $28.48B | $19.81B | $18.53B | $18.93B | $17.72B | $16.99B |
| Property Plant & Equipment | $26.70B | $26.15B | $25.63B | $25.20B | $24.70B | $22.77B | $22.38B | $22.07B | $21.91B | $22.19B |
| Goodwill | $19.48B | $8.46B | $7.44B | $7.45B | $7.13B | $2.25B | $2.25B | $2.27B | $2.09B | $2.10B |
| Intangible Assets | $8.98B | $3.61B | - | - | - | - | - | - | - | - |
| Other Non-current Assets | $684.00M | $4.26B | $3.96B | $4.21B | $4.31B | $807.00M | $847.00M | $1.25B | $1.24B | $1.26B |
| Total Assets | $96.12B | $76.53B | $76.44B | $71.88B | $70.58B | $51.24B | $44.00B | $44.53B | $42.97B | $42.55B |
| Accounts Payable | $11.94B | $10.04B | $11.44B | $13.46B | $11.61B | $7.79B | $7.75B | $7.24B | $7.00B | $6.57B |
| Deferred Revenue | $2.61B | $2.76B | $3.06B | $3.60B | $2.82B | $2.12B | $1.78B | $1.80B | $1.67B | $1.57B |
| Total Current Liabilities | $28.66B | $22.02B | $23.11B | $28.69B | $23.17B | $18.38B | $16.72B | $16.19B | $14.13B | $12.53B |
| Long-term Debt | $48.48B | $42.74B | $41.96B | $36.60B | $35.82B | $28.67B | $26.81B | $24.27B | $22.35B | $20.89B |
| Deferred Tax Liabilities | $1.96B | $863.00M | $1.02B | $909.00M | $1.13B | $706.00M | $491.00M | - | - | - |
| Other Non-current Liabilities | $2.74B | $2.78B | $2.57B | $2.01B | $1.81B | $1.53B | $1.87B | $2.17B | $1.85B | $1.97B |
| Total Liabilities | $89.48B | $75.49B | $74.88B | $73.57B | $67.28B | $54.35B | $45.88B | $43.08B | $38.63B | $36.23B |
| Common Stock | - | - | $90.00M | $90.00M | $89.00M | $89.00M | $89.00M | $89.00M | $88.00M | $88.00M |
| Retained Earnings | $89.53B | $83.66B | $76.90B | $67.58B | $58.13B | $51.73B | $46.42B | $39.94B | $35.52B | $30.97B |
| Treasury Stock | $95.97B | $95.37B | $87.30B | $80.79B | $65.79B | $65.20B | $58.20B | $48.20B | $40.19B | $33.19B |
| Total Stockholders Equity | $6.64B | $1.04B | $1.56B | $-1.70B | $3.30B | $-3.12B | $-1.88B | $1.45B | $4.33B | $6.32B |
| Total Liabilities & Equity | $96.12B | $76.53B | $76.44B | $71.88B | $70.58B | $51.24B | $44.00B | $44.53B | $42.97B | $42.55B |
| Breakdown | TTM (Oct 31, 2025) |
FY 2024 (Jan 31, 2025) |
FY 2023 (Jan 31, 2024) |
FY 2022 (Jan 31, 2023) |
FY 2021 (Jan 31, 2022) |
FY 2020 (Jan 31, 2021) |
FY 2019 (Jan 31, 2020) |
FY 2018 (Jan 31, 2019) |
FY 2017 (Jan 31, 2018) |
FY 2016 (Jan 31, 2017) |
FY 2015 (Jan 31, 2016) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $18.02B | $14.81B | $15.14B | $17.11B | $16.43B | $12.87B | $11.24B | $11.12B | $8.63B | $7.96B | $7.01B |
| Depreciation & Amortization | $6.04B | $3.34B | $3.25B | $2.98B | $2.86B | $2.52B | $2.30B | $2.15B | $2.06B | $1.97B | $1.86B |
| Stock-based Compensation | $980.00M | $442.00M | $380.00M | $366.00M | $399.00M | $310.00M | $251.00M | $282.00M | $273.00M | $267.00M | $244.00M |
| Change in Receivables | $2.13B | $-174.00M | $-134.00M | $-111.00M | $435.00M | $465.00M | $170.00M | $-33.00M | $-139.00M | $138.00M | $181.00M |
| Operating Cash Flow | $30.94B | $19.81B | $21.17B | $14.62B | $16.57B | $18.84B | $13.72B | $13.04B | $12.03B | $9.78B | $9.37B |
| Capital Expenditure | $6.25B | $3.48B | $3.23B | $3.12B | $2.57B | $2.46B | $2.68B | $2.44B | $1.90B | $1.62B | $1.50B |
| Acquisitions | $5.67B | $17.64B | $1.51B | - | $421.00M | $7.78B | - | $21.00M | $374.00M | - | $1.67B |
| Investing Cash Flow | $-11.71B | $-21.03B | $-4.73B | $-3.14B | $-2.97B | $-10.17B | $-2.65B | $-2.42B | $-2.23B | $-1.58B | $-2.98B |
| Stock Issued | $523.00M | $395.00M | $323.00M | $264.00M | $337.00M | $326.00M | $280.00M | $236.00M | $255.00M | $218.00M | $228.00M |
| Stock Repurchased | - | $649.00M | $7.95B | $6.70B | $14.81B | $791.00M | $6.96B | $9.96B | $8.00B | $6.88B | $7.00B |
| Dividends Paid | $15.96B | $8.93B | $8.38B | $7.79B | $6.99B | $6.45B | $5.96B | $4.70B | $4.21B | $3.40B | $3.03B |
| Financing Cash Flow | $-18.30B | $-694.00M | $-15.44B | $-10.99B | $-19.12B | $-2.98B | $-10.83B | $-12.42B | $-8.87B | $-7.87B | $-5.79B |
| Net Change in Cash | - | - | - | - | - | - | - | - | $933.00M | $330.00M | $604.00M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Oct 31, 2025
Condensed Consolidated Statements of Operations
| Description | Oct 31, 2025 | Oct 31, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $41.35B | $40.22B | $126.48B | $119.81B |
| Cost of Revenue | $27.54B | $26.79B | $84.09B | $79.54B |
| Gross Profit | $13.81B | $13.43B | $42.40B | $40.27B |
| Operating Expenses | $8.46B | $8.01B | $25.36B | $23.24B |
| Selling General & Admin | $7.64B | $7.21B | $22.93B | $21.02B |
| Operating Income | $5.35B | $5.42B | $17.04B | $17.03B |
| Interest Expense | $628.00M | $625.00M | $1.83B | $1.64B |
| Other Income/Expense | $-596.00M | $-595.00M | $-1.74B | $-1.51B |
| Income Before Tax | $4.76B | $4.82B | $15.30B | $15.52B |
| Income Tax Expense | $1.16B | $1.18B | $3.72B | $3.71B |
| Net Income | $3.60B | $3.65B | $11.59B | $11.81B |
| Basic EPS | 3.63 | 3.68 | 11.68 | 11.93 |
| Diluted EPS | 3.62 | 3.67 | 11.65 | 11.90 |
| Basic Shares Outstanding | $993.00M | $991.00M | $992.00M | $990.00M |
| Diluted Shares Outstanding | $995.00M | $993.00M | $994.00M | $992.00M |
Condensed Consolidated Balance Sheets
| Description | Oct 31, 2025 | Jan 31, 2025 |
|---|---|---|
| Cash & Cash Equivalents | $1.68B | $1.66B |
| Accounts Receivable | $6.76B | $4.90B |
| Inventory | $26.20B | $23.45B |
| Other Current Assets | $1.46B | $1.67B |
| Total Current Assets | $36.12B | $31.68B |
| Property Plant & Equipment | $27.68B | $26.70B |
| Goodwill | $22.27B | $19.48B |
| Intangible Assets | $10.42B | $8.98B |
| Other Non-current Assets | $752.00M | $684.00M |
| Total Assets | $106.27B | $96.12B |
| Accounts Payable | $13.24B | $11.94B |
| Deferred Revenue | $2.54B | $2.61B |
| Total Current Liabilities | $34.37B | $28.66B |
| Long-term Debt | $46.34B | $48.48B |
| Deferred Tax Liabilities | $2.88B | $1.96B |
| Other Non-current Liabilities | $2.58B | $2.74B |
| Total Liabilities | $94.16B | $89.48B |
| Retained Earnings | $94.25B | $89.53B |
| Treasury Stock | $95.97B | $95.97B |
| Total Stockholders Equity | $12.12B | $6.64B |
| Total Liabilities & Equity | $106.27B | $96.12B |
Condensed Consolidated Statements of Cash Flows
| Description | Oct 31, 2025 | Oct 31, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $3.60B | $3.65B | $11.59B | $11.81B |
| Depreciation & Amortization | $826.00M | $795.00M | $2.61B | $2.47B |
| Stock-based Compensation | - | - | $408.00M | $328.00M |
| Change in Receivables | - | - | $1.00B | $668.00M |
| Operating Cash Flow | - | - | $12.98B | $15.14B |
| Capital Expenditure | - | - | $2.62B | $2.38B |
| Acquisitions | - | - | $5.25B | $17.61B |
| Investing Cash Flow | - | - | $-7.76B | $-19.91B |
| Stock Issued | - | - | $185.00M | $231.00M |
| Stock Repurchased | - | - | - | $649.00M |
| Dividends Paid | - | - | $6.86B | $6.69B |
| Financing Cash Flow | - | - | $-5.23B | $2.64B |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-K filings.
Annual data represents full fiscal year results. FY = Fiscal Year ending.