Go Pro

Gen Digital (GEN) Financials

Gen Digital logo
$28.93 +0.76 (+2.70%)
As of 08/21/2026 04:00 PM Eastern
Annual Income Statements for Gen Digital

Annual Income Statements for Gen Digital

This table shows Gen Digital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 4/1/2016 3/31/2017 3/30/2018 3/29/2019 4/3/2020 4/2/2021 4/1/2022 3/31/2023 3/29/2024 3/28/2025 4/3/2026
Net Income / (Loss) Attributable to Common Shareholders
2,488 -106 1,138 31 3,887 554 836 1,334 607 643 973
Consolidated Net Income / (Loss)
2,488 -106 1,138 31 3,887 554 836 1,334 607 643 973
Net Income / (Loss) Continuing Operations
-821 -236 964 -110 578 696 836 1,334 607 643 973
Total Pre-Tax Income
392 -262 244 -107 819 872 1,042 783 447 1,029 1,511
Total Operating Income
457 -100 -154 158 355 896 1,005 1,206 1,110 1,610 2,120
Total Gross Profit
2,985 3,166 2,096 2,001 2,097 2,189 2,388 2,728 3,069 3,159 3,923
Total Revenue
3,600 4,019 2,559 2,456 2,490 2,551 2,796 3,317 3,800 3,935 5,000
Operating Revenue
3,600 4,019 2,559 2,456 2,490 2,551 2,796 3,317 3,800 3,935 5,000
Total Cost of Revenue
615 853 463 455 393 362 408 589 731 776 1,077
Operating Cost of Revenue
615 853 463 455 393 362 408 589 731 776 1,077
Total Operating Expenses
2,528 3,266 2,250 1,843 1,742 1,293 1,383 1,522 1,959 1,549 1,803
Selling, General & Admin Expense
295 564 487 410 368 215 392 286 604 291 -87
Marketing Expense
1,292 1,459 841 712 701 576 622 682 733 745 1,228
Research & Development Expense
748 823 455 420 328 267 253 313 332 329 409
Amortization Expense
57 147 87 80 79 74 85 172 233 174 218
Impairment Charge
- - - - - - - 0.00 0.00 3.00 0.00
Restructuring Charge
136 273 380 221 266 161 31 69 57 7.00 35
Total Other Income / (Expense), net
-65 -162 398 -265 464 -24 37 -423 -663 -581 -609
Interest Expense
75 208 256 208 196 144 126 401 669 578 569
Other Income / (Expense), net
10 46 654 -57 660 120 163 -22 6.00 -3.00 -40
Income Tax Expense
1,213 -26 -720 3.00 241 176 206 -551 -160 386 538
Basic Earnings per Share
$3.71 ($0.17) $1.85 $0.05 $6.32 $0.94 $1.44 $2.17 $0.95 $1.04 $1.59
Weighted Average Basic Shares Outstanding
670M 618M 616M 632M 615M 589M 581M 614M 637M 617M 612M
Diluted Earnings per Share
$3.71 ($0.17) $1.70 $0.05 $6.05 $0.92 $1.41 $2.14 $0.95 $1.03 $1.57
Weighted Average Diluted Shares Outstanding
670M 618M 668M 632M 643M 600M 591M 624M 642M 624M 619M
Weighted Average Basic & Diluted Shares Outstanding
670.60M 623.50M 615.10M 620M 589.03M 579.94M 580.06M 640.77M 626.15M 620.23M 602.43M
Cash Dividends to Common per Share
$4.60 $0.30 $0.30 $0.30 $12.40 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50

Quarterly Income Statements for Gen Digital

This table shows Gen Digital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 7/4/2025 10/3/2025 1/2/2026 4/3/2026 7/3/2026
Net Income / (Loss) Attributable to Common Shareholders
142 134 181 161 159 142 135 134 192 512 215
Consolidated Net Income / (Loss)
142 134 181 161 159 142 135 134 192 512 215
Net Income / (Loss) Continuing Operations
142 134 181 161 159 142 135 134 192 512 215
Total Pre-Tax Income
178 215 276 258 208 287 300 233 309 669 323
Total Operating Income
332 400 417 402 374 417 446 438 433 803 443
Total Gross Profit
766 777 775 780 793 811 990 954 972 1,007 1,029
Total Revenue
948 967 965 974 986 1,010 1,257 1,220 1,240 1,283 1,336
Operating Revenue
948 967 965 974 986 1,010 1,257 1,220 1,240 1,283 1,336
Total Cost of Revenue
182 190 190 194 193 199 267 266 268 276 307
Operating Cost of Revenue
182 190 190 194 193 199 267 266 268 276 307
Total Operating Expenses
434 377 358 378 419 394 544 516 539 204 586
Selling, General & Admin Expense
110 45 52 64 108 67 74 60 70 -291 80
Marketing Expense
184 181 183 184 182 196 297 297 307 327 300
Research & Development Expense
77 80 81 83 84 81 109 100 96 104 118
Amortization Expense
61 50 43 44 43 44 54 55 55 54 56
Restructuring Charge
2.00 21 -1.00 3.00 2.00 3.00 10 4.00 11 10 32
Total Other Income / (Expense), net
-154 -185 -141 -144 -166 -130 -146 -205 -124 -134 -120
Interest Expense
165 161 153 149 141 135 156 146 137 130 124
Other Income / (Expense), net
11 -24 12 5.00 -25 5.00 10 -59 13 -4.00 4.00
Income Tax Expense
36 81 95 97 49 145 165 99 117 157 108
Basic Earnings per Share
$0.22 $0.21 $0.29 $0.26 $0.26 $0.23 $0.22 $0.22 $0.31 $0.84 $0.36
Weighted Average Basic Shares Outstanding
639M 637M 621M 616M 616M 617M 617M 616M 611M 612M 599M
Diluted Earnings per Share
$0.22 $0.22 $0.29 $0.26 $0.26 $0.22 $0.22 $0.21 $0.31 $0.83 $0.36
Weighted Average Diluted Shares Outstanding
645M 642M 627M 622M 623M 624M 624M 624M 618M 619M 603M
Weighted Average Basic & Diluted Shares Outstanding
636.91M 626.15M 615.53M 616.20M 616.30M 620.23M 615.87M 616.72M 605.66M 602.43M 598.59M

Annual Cash Flow Statements for Gen Digital

This table details how cash moves in and out of Gen Digital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 4/1/2016 3/31/2017 3/30/2018 3/29/2019 4/3/2020 4/2/2021 4/1/2022 3/31/2023 3/29/2024 3/28/2025 4/3/2026
Net Change in Cash & Equivalents
3,109 -1,736 -2,473 45 386 -1,244 954 -1,137 96 160 -595
Net Cash From Operating Activities
802 -209 950 1,495 -861 706 974 757 2,064 1,221 1,545
Net Cash From Continuing Operating Activities
1,462 -145 950 1,495 -861 706 974 757 2,064 1,221 1,545
Net Income / (Loss) Continuing Operations
-821 -236 1,138 31 3,887 554 836 1,334 607 643 973
Consolidated Net Income / (Loss)
2,488 -106 1,138 31 3,887 554 836 1,334 607 643 973
Depreciation Expense
299 492 640 615 361 150 140 329 485 419 493
Non-Cash Adjustments To Reconcile Net Income
179 646 600 449 -5,731 127 -1.00 209 253 263 503
Changes in Operating Assets and Liabilities, net
1,805 -1,047 -1,428 400 622 -125 -1.00 -1,115 719 -104 -424
Net Cash From Investing Activities
7,173 -6,766 -21 -241 11,379 -69 326 -6,547 2.00 -100 -1,011
Net Cash From Continuing Investing Activities
7,236 -6,766 -21 -241 11,379 -69 326 -6,547 2.00 -100 -1,011
Purchase of Property, Plant & Equipment
-272 -70 -142 -207 -89 -6.00 -6.00 -6.00 -20 -15 -22
Acquisitions
-4.00 -6,736 -401 -180 0.00 -344 -39 -6,547 0.00 -84 -1,032
Purchase of Investments
-378 0.00 -436 - - - - 0.00 0.00 -4.00 0.00
Sale of Property, Plant & Equipment
- 0.00 0.00 26 0.00 218 355 0.00 25 0.00 21
Divestitures
6,535 7.00 933 0.00 11,298 - - - 0.00 0.00 40
Sale and/or Maturity of Investments
1,355 31 49 139 167 68 15 4.00 0.00 0.00 266
Other Investing Activities, net
0.00 2.00 -24 -19 3.00 -5.00 1.00 2.00 -3.00 3.00 -284
Net Cash From Financing Activities
-4,770 5,280 -3,475 -1,209 -10,123 -1,903 -333 4,681 -1,961 -970 -1,133
Net Cash From Continuing Financing Activities
-4,740 5,280 -3,475 -1,209 -10,123 -1,903 -333 4,681 -1,961 -970 -1,133
Repayment of Debt
-368 -97 -3,278 -604 -1,415 -1,942 -541 -3,047 -1,183 -1,311 -3,620
Repurchase of Common Equity
-1,868 -500 0.00 -234 -1,581 -304 0.00 -904 -441 -272 -634
Payment of Dividends
-3,030 -222 -211 -217 -7,481 -373 -303 -314 -323 -313 -312
Issuance of Debt
500 6,069 0.00 0.00 300 750 512 8,954 0.00 941 3,475
Issuance of Common Equity
65 95 121 19 123 24 14 12 12 11 13
Other Financing Activities, net
-39 -65 -107 -173 -69 -58 -15 -20 -26 -26 -55
Other Net Changes in Cash
- -41 73 - -9.00 - -13 -28 -9.00 - 4.00

Quarterly Cash Flow Statements for Gen Digital

This table details how cash moves in and out of Gen Digital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 7/4/2025 10/3/2025 1/2/2026 4/3/2026 7/3/2026
Net Change in Cash & Equivalents
-139 356 -202 93 146 123 -178 -127 -82 -208 153
Net Cash From Operating Activities
315 1,398 264 158 326 473 409 116 541 479 434
Net Cash From Continuing Operating Activities
315 1,398 264 158 326 473 409 116 541 479 434
Net Income / (Loss) Continuing Operations
142 134 181 161 159 142 135 134 192 512 215
Consolidated Net Income / (Loss)
142 134 181 161 159 142 135 134 192 512 215
Depreciation Expense
124 111 106 105 104 104 123 125 126 119 123
Non-Cash Adjustments To Reconcile Net Income
41 69 -24 50 96 85 156 155 59 133 40
Changes in Operating Assets and Liabilities, net
8.00 1,084 1.00 -158 -33 142 -5.00 -298 164 -285 56
Net Cash From Investing Activities
1.00 -2.00 -2.00 -8.00 -7.00 -83 -873 -7.00 58 -189 -15
Net Cash From Continuing Investing Activities
1.00 -2.00 -2.00 -8.00 -7.00 -83 -873 -7.00 58 -189 -15
Purchase of Property, Plant & Equipment
-8.00 -3.00 -2.00 -2.00 -8.00 -3.00 -4.00 -9.00 -6.00 -3.00 -4.00
Acquisitions
- - 0.00 - - - -876 - - -156 0.00
Sale of Property, Plant & Equipment
12 - 0.00 - - - 9.00 - 12 - 0.00
Sale and/or Maturity of Investments
- - - - - - 0.00 - 9.00 253 77
Other Investing Activities, net
-3.00 1.00 0.00 -2.00 1.00 4.00 -2.00 -2.00 3.00 -283 -88
Net Cash From Financing Activities
-445 -1,031 -466 -72 -136 -296 290 -242 -682 -499 -267
Net Cash From Continuing Financing Activities
-445 -1,031 -466 -72 -136 -296 290 -242 -682 -499 -267
Repayment of Debt
-259 -658 -88 - -59 -1,164 -191 -169 -300 -2,960 -45
Repurchase of Common Equity
-100 -300 -272 - - - -134 - -300 -200 -100
Payment of Dividends
-81 -78 -82 -77 -77 -77 -82 -77 -77 -76 -81
Issuance of Debt
- - 0.00 - - - 741 - - 2,734 0.00
Other Financing Activities, net
-5.00 -1.00 -24 -1.00 - -1.00 -44 -3.00 -5.00 -3.00 -41
Other Net Changes in Cash
- - 2.00 - - - - - - 1.00 1.00

Annual Balance Sheets for Gen Digital

This table presents Gen Digital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 4/1/2016 3/31/2017 3/30/2018 3/29/2019 4/3/2020 4/2/2021 4/1/2022 3/31/2023 3/29/2024 3/28/2025 4/3/2026
Total Assets
11,767 18,174 15,759 15,938 7,735 6,361 6,943 15,947 15,793 15,495 15,589
Total Current Assets
6,959 5,324 3,493 3,186 3,079 1,538 2,260 1,233 1,358 1,444 1,081
Cash & Equivalents
5,983 4,247 1,774 1,791 2,177 933 1,887 750 846 1,006 411
Accounts Receivable
556 649 809 708 111 117 120 168 163 171 361
Other Current Assets
420 419 522 286 705 470 249 315 349 267 309
Plant, Property, & Equipment, net
957 937 778 663 238 78 60 76 72 60 71
Total Noncurrent Assets
3,851 11,913 11,488 12,089 4,418 4,745 4,623 14,638 14,363 13,991 14,437
Goodwill
3,148 8,627 8,319 2,677 2,585 2,867 2,873 10,217 10,210 10,237 10,996
Intangible Assets
443 3,004 2,643 1,202 1,067 1,116 1,023 3,097 2,638 2,267 2,096
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - - 1,218 1,153
Other Noncurrent Operating Assets
103 282 526 1,160 766 762 727 1,324 1,515 269 192
Total Liabilities & Shareholders' Equity
11,767 18,174 15,759 15,938 7,735 6,361 6,943 15,947 15,793 15,495 15,589
Total Liabilities
8,091 14,687 10,736 10,200 7,725 6,861 7,036 13,747 13,653 13,226 12,978
Total Current Liabilities
4,033 4,622 3,170 3,766 2,622 2,136 3,065 2,849 2,726 2,851 2,710
Short-Term Debt
0.00 1,310 0.00 491 756 313 1,000 233 175 291 181
Accounts Payable
175 180 168 165 87 52 63 77 66 94 96
Current Deferred Revenue
2,279 2,353 - - - - 1,264 1,708 1,808 1,846 1,904
Current Employee Benefit Liabilities
219 272 262 250 115 107 81 102 78 105 115
Other Current Liabilities
419 507 2,740 1,556 1,664 1,664 657 729 599 515 414
Total Noncurrent Liabilities
4,058 10,065 7,566 6,434 5,103 4,725 3,971 10,898 10,927 10,375 10,268
Long-Term Debt
2,207 6,876 5,026 3,961 3,465 3,288 2,736 9,529 8,429 7,968 8,015
Noncurrent Deferred Revenue
359 685 1,126 1,076 1,310 1,119 1,038 900 1,566 1,497 1,661
Noncurrent Deferred & Payable Income Tax Liabilities
1,395 2,401 592 577 149 137 75 395 261 222 198
Other Noncurrent Operating Liabilities
97 103 822 105 179 181 122 74 671 688 394
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,676 3,487 5,023 5,738 10 -500 -93 2,200 2,140 2,269 2,611
Total Preferred & Common Equity
3,676 3,487 5,023 5,738 10 -500 -93 2,200 2,140 2,269 2,611
Total Common Equity
3,676 3,487 5,023 5,738 10 -500 -93 2,200 2,140 2,269 2,611
Common Stock
4,309 4,236 4,691 4,812 3,356 2,229 1,851 2,800 2,227 2,066 2,341
Retained Earnings
-655 -761 328 933 -3,330 -2,776 -1,940 -585 -98 236 269
Accumulated Other Comprehensive Income / (Loss)
22 12 4.00 -7.00 -16 47 -4.00 -15 11 -33 1.00

Quarterly Balance Sheets for Gen Digital

This table presents Gen Digital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 7/4/2025 10/3/2025 1/2/2026 7/3/2026
Total Assets
15,787 16,411 16,282 15,793 15,428 15,471 15,363 16,360 16,051 15,831 15,644
Total Current Assets
1,087 1,076 1,720 1,358 1,111 1,222 1,320 1,428 1,289 1,253 1,268
Cash & Equivalents
623 629 490 846 644 737 883 828 701 619 564
Accounts Receivable
145 147 160 163 152 164 152 314 309 361 378
Other Current Assets
319 300 1,070 349 315 321 285 286 279 273 326
Plant, Property, & Equipment, net
73 75 76 72 69 60 61 64 68 69 70
Total Noncurrent Assets
14,627 15,260 14,486 14,363 14,248 14,189 13,982 14,868 14,694 14,509 14,306
Goodwill
10,241 10,199 10,231 10,210 10,205 10,235 10,171 10,817 10,829 10,847 10,938
Intangible Assets
2,982 2,859 2,745 2,638 2,537 2,442 2,336 2,499 2,377 2,212 2,046
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - 1,253 1,270 1,258 1,135
Other Noncurrent Operating Assets
1,404 2,202 1,510 1,515 1,506 1,512 1,475 299 218 192 187
Total Liabilities & Shareholders' Equity
15,787 16,411 16,282 15,793 15,428 15,471 15,363 16,360 16,051 15,831 15,644
Total Liabilities
13,450 13,997 13,864 13,653 13,458 13,373 13,212 13,995 13,594 13,499 12,988
Total Current Liabilities
2,748 2,460 2,563 2,726 3,752 3,822 3,764 2,858 2,552 2,688 2,722
Short-Term Debt
233 175 175 175 1,332 1,391 1,396 288 280 240 181
Accounts Payable
65 66 62 66 83 99 102 90 81 83 96
Current Deferred Revenue
1,631 1,599 1,666 1,808 1,745 1,749 1,777 1,783 1,768 1,822 1,843
Current Employee Benefit Liabilities
60 61 64 78 57 74 93 85 98 116 75
Other Current Liabilities
759 559 596 599 535 509 396 612 325 427 527
Total Noncurrent Liabilities
10,702 11,537 11,301 10,927 9,706 9,551 9,448 11,137 11,042 10,811 10,266
Long-Term Debt
9,327 9,333 9,081 8,429 7,190 7,137 7,080 8,575 8,421 8,167 7,975
Noncurrent Deferred Revenue
919 1,286 1,288 1,566 1,578 1,474 1,457 1,599 1,642 1,667 1,690
Noncurrent Deferred & Payable Income Tax Liabilities
385 256 265 261 253 248 223 234 229 220 190
Other Noncurrent Operating Liabilities
71 662 667 671 685 692 688 729 750 757 411
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,337 2,414 2,418 2,140 1,970 2,098 2,151 2,365 2,457 2,332 2,656
Total Preferred & Common Equity
2,337 2,414 2,418 2,140 1,970 2,098 2,151 2,365 2,457 2,332 2,656
Total Common Equity
2,337 2,414 2,418 2,140 1,970 2,098 2,151 2,365 2,457 2,332 2,656
Common Stock
2,697 2,655 2,502 2,227 1,959 1,995 2,026 2,179 2,236 2,281 2,354
Retained Earnings
-396 -247 -103 -98 5.00 89 171 160 217 32 309
Accumulated Other Comprehensive Income / (Loss)
36 6.00 19 11 6.00 14 -46 26 4.00 19 -7.00

Annual Metrics And Ratios for Gen Digital

This table displays calculated financial ratios and metrics derived from Gen Digital's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 4/1/2016 3/31/2017 3/30/2018 3/29/2019 4/3/2020 4/2/2021 4/1/2022 3/31/2023 3/29/2024 3/28/2025 4/3/2026
DEI Shares Outstanding
- - - - - - - - - - 605,663,774.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 605,663,774.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 1.61
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.00% 11.64% -36.33% -4.03% 1.38% 2.45% 9.60% 19.38% 14.20% 3.55% 27.06%
EBITDA Growth
46.46% -42.82% 160.27% -37.19% 92.18% -15.26% 12.18% 17.28% 5.15% 26.55% 27.00%
EBIT Growth
177.98% -111.56% 1,025.93% -79.80% 904.95% 0.10% 14.96% 3.17% -6.39% 44.00% 29.43%
NOPAT Growth
-675.90% 92.69% -769.18% 118.18% 126.53% 185.45% 12.75% 155.33% -26.86% -33.26% 35.69%
Net Income Growth
183.37% -104.26% 1,173.58% -97.28% 12,438.71% -85.75% 50.90% 61.36% -54.34% 5.93% 51.32%
EPS Growth
194.44% -104.58% 1,100.00% -97.06% 12,000.00% -84.79% 53.26% 53.19% -55.56% 8.42% 52.43%
Operating Cash Flow Growth
-38.87% -126.06% 554.55% 57.37% -157.59% 182.00% 37.96% -22.28% 172.66% -40.84% 26.54%
Free Cash Flow Firm Growth
-55.65% -869.88% 86.07% 566.48% -75.16% -57.33% 125.88% -714.56% 137.33% -51.01% -64.46%
Invested Capital Growth
-115.06% 2,985.99% 6.34% -62.38% -33.67% 9.25% -18.51% 539.95% -11.21% -3.80% 9.18%
Revenue Q/Q Growth
52.48% 6.41% -46.00% 86.34% 27.76% 2.33% 1.60% 7.43% 0.53% 0.87% 5.78%
EBITDA Q/Q Growth
290.82% -35.11% -1.89% 56.33% 12.14% 0.00% -13.38% 24.21% 1.83% 1.50% 17.97%
EBIT Q/Q Growth
319.25% -121.86% -7.58% 165.58% 33.20% 1.70% -14.43% 20.50% 4.06% 2.36% 22.14%
NOPAT Q/Q Growth
-518.70% 96.77% -13.57% 275.56% -15.91% 39.92% -5.63% 173.78% -59.24% -5.36% 47.40%
Net Income Q/Q Growth
301.94% -105.09% 7.97% 150.00% 5.34% -6.26% -8.13% 143.50% -55.91% 0.31% 61.36%
EPS Q/Q Growth
312.22% -105.45% 10.39% 162.50% 5.77% -7.07% -7.84% 140.00% -56.36% 0.00% 63.54%
Operating Cash Flow Q/Q Growth
-22.44% 32.14% -8.57% 23.15% -159.30% 149.86% -2.99% -0.26% 108.48% -43.10% 0.39%
Free Cash Flow Firm Q/Q Growth
-55.56% -36.53% 62.33% 767.19% -84.91% 146.81% 29.44% 5.67% -10.08% -44.78% -10.72%
Invested Capital Q/Q Growth
-113.91% 38.53% 2.68% -64.56% 404.62% 5.39% -10.79% 6.15% -10.99% -2.28% 2.73%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
82.92% 78.78% 81.91% 81.47% 84.22% 85.81% 85.41% 82.35% 80.82% 80.28% 78.46%
EBITDA Margin
21.28% 10.90% 44.55% 29.15% 55.26% 45.71% 46.78% 45.96% 42.31% 51.49% 51.46%
Operating Margin
12.69% -2.49% -6.02% 6.43% 14.26% 35.12% 35.94% 36.76% 29.43% 40.91% 42.40%
EBIT Margin
12.97% -1.34% 19.54% 4.11% 40.76% 39.83% 41.77% 36.10% 29.59% 40.84% 41.60%
Profit (Net Income) Margin
69.11% -2.64% 44.47% 1.26% 156.10% 21.72% 29.90% 40.41% 16.16% 16.34% 19.46%
Tax Burden Percent
634.69% 40.46% 466.39% -28.97% 474.60% 63.53% 80.23% 167.79% 134.20% 62.49% 64.39%
Interest Burden Percent
83.94% 485.19% 48.80% -105.94% 80.69% 85.83% 89.21% 66.72% 40.69% 64.03% 72.64%
Effective Tax Rate
309.44% 0.00% -295.08% 0.00% 29.43% 20.18% 19.77% -67.79% -34.20% 37.51% 35.61%
Return on Invested Capital (ROIC)
-132.11% -1.96% -7.95% 2.04% 10.15% 34.73% 41.33% 31.76% 14.23% 10.36% 13.71%
ROIC Less NNEP Spread (ROIC-NNEP)
-216.53% 2,398.04% 43.46% -169.14% -884.43% 27.74% 42.65% 18.69% 3.62% 5.52% 8.49%
Return on Net Nonoperating Assets (RNNOA)
183.88% -1.00% 34.70% -1.46% 125.09% -260.86% -323.28% 96.29% 13.79% 18.81% 26.17%
Return on Equity (ROE)
51.77% -2.96% 26.75% 0.58% 135.25% -226.12% -281.96% 128.05% 28.02% 29.17% 39.88%
Cash Return on Invested Capital (CROIC)
0.00% -104.41% -14.09% 92.70% 50.64% 25.89% 61.73% -114.18% 26.10% 14.23% 4.93%
Operating Return on Assets (OROA)
3.74% -0.36% 2.95% 0.64% 8.58% 14.42% 17.56% 10.53% 7.11% 10.27% 13.38%
Return on Assets (ROA)
19.90% -0.71% 6.71% 0.20% 32.84% 7.86% 12.57% 11.79% 3.88% 4.11% 6.26%
Return on Common Equity (ROCE)
51.77% -2.96% 26.75% 0.58% 135.25% -226.12% -281.96% 128.05% 28.02% 29.17% 39.88%
Return on Equity Simple (ROE_SIMPLE)
67.68% -3.04% 22.66% 0.54% 0.00% -110.80% -898.92% 61.32% 28.04% 28.34% 0.00%
Net Operating Profit after Tax (NOPAT)
-957 -70 -608 111 251 715 806 2,059 1,506 1,006 1,365
NOPAT Margin
-26.59% -1.74% -23.78% 4.50% 10.06% 28.03% 28.84% 61.68% 39.50% 25.57% 27.30%
Net Nonoperating Expense Percent (NNEP)
84.42% -2,400.00% -51.41% 171.18% 894.58% 6.99% -1.32% 13.07% 10.61% 4.84% 5.22%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 9.56% 12.63%
Cost of Revenue to Revenue
17.08% 21.22% 18.09% 18.53% 15.78% 14.19% 14.59% 17.65% 19.18% 19.72% 21.54%
SG&A Expenses to Revenue
8.19% 14.03% 19.03% 16.69% 14.78% 8.43% 14.02% 8.57% 15.84% 7.40% -1.74%
R&D to Revenue
20.78% 20.48% 17.78% 17.10% 13.17% 10.47% 9.05% 9.38% 8.71% 8.36% 8.18%
Operating Expenses to Revenue
70.22% 81.26% 87.93% 75.04% 69.96% 50.69% 49.46% 45.60% 51.39% 39.36% 36.06%
Earnings before Interest and Taxes (EBIT)
467 -54 500 101 1,015 1,016 1,168 1,205 1,128 1,607 2,080
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
766 438 1,140 716 1,376 1,166 1,308 1,534 1,613 2,026 2,573
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.62 2.74 1.63 1.32 998.13 0.00 0.00 4.83 6.46 7.18 4.36
Price to Tangible Book Value (P/TBV)
70.14 0.00 0.00 4.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.66 2.38 3.19 3.09 4.01 4.55 5.32 3.19 3.72 4.14 2.28
Price to Earnings (P/E)
2.40 0.00 7.18 244.44 2.57 20.95 17.79 7.88 23.05 25.33 11.70
Dividend Yield
50.32% 27.85% 2.28% 2.53% 74.59% 2.51% 1.96% 3.01% 2.24% 1.89% 2.66%
Earnings Yield
41.73% 0.00% 13.93% 0.41% 38.94% 4.77% 5.62% 12.69% 4.34% 3.95% 8.55%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.82 1.40 3.37 6.07 6.63 9.54 1.75 2.21 2.47 1.84
Enterprise Value to Revenue (EV/Rev)
0.56 3.36 4.31 4.07 4.79 5.59 5.98 5.89 5.76 5.98 3.83
Enterprise Value to EBITDA (EV/EBITDA)
2.65 30.78 9.68 13.95 8.68 12.23 12.78 12.81 13.61 11.62 7.45
Enterprise Value to EBIT (EV/EBIT)
4.34 0.00 22.07 98.88 11.76 14.03 14.31 16.30 19.46 14.65 9.21
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 90.30 47.65 19.93 20.73 9.54 14.58 23.40 14.04
Enterprise Value to Operating Cash Flow (EV/OCF)
2.53 0.00 11.62 6.68 0.00 20.19 17.16 25.95 10.64 19.28 12.40
Enterprise Value to Free Cash Flow (EV/FCFF)
2.02 0.00 0.00 1.99 9.56 26.74 13.88 0.00 7.95 17.03 39.02
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.60 2.35 1.00 0.78 422.10 -7.20 -40.17 4.44 3.92 3.64 3.14
Long-Term Debt to Equity
0.60 1.97 1.00 0.69 346.50 -6.58 -29.42 4.33 3.84 3.51 3.07
Financial Leverage
-0.85 0.00 0.80 0.01 -0.14 -9.40 -7.58 5.15 3.81 3.40 3.08
Leverage Ratio
2.60 4.18 3.99 2.95 4.12 -28.77 -22.44 10.86 7.21 7.10 6.37
Compound Leverage Factor
2.18 20.28 1.95 -3.12 3.32 -24.69 -20.01 7.25 2.94 4.54 4.63
Debt to Total Capital
37.51% 70.13% 50.01% 43.69% 99.76% 116.12% 102.55% 81.61% 79.66% 78.45% 75.84%
Short-Term Debt to Total Capital
0.00% 11.22% 0.00% 4.82% 17.87% 10.09% 27.45% 1.95% 1.62% 2.76% 1.67%
Long-Term Debt to Total Capital
37.51% 58.91% 50.01% 38.87% 81.90% 106.03% 75.10% 79.66% 78.04% 75.68% 74.16%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
62.49% 29.87% 49.99% 56.31% 0.24% -16.12% -2.55% 18.39% 20.34% 21.55% 24.16%
Debt to EBITDA
2.88 18.69 4.41 6.22 3.07 3.09 2.86 6.36 5.33 4.08 3.19
Net Debt to EBITDA
-5.13 8.97 2.51 3.36 1.42 2.27 1.41 5.87 4.81 3.58 3.03
Long-Term Debt to EBITDA
2.88 15.70 4.41 5.53 2.52 2.82 2.09 6.21 5.23 3.93 3.12
Debt to NOPAT
-2.31 -116.94 -8.26 40.25 16.85 5.04 4.63 4.74 5.71 8.21 6.00
Net Debt to NOPAT
4.11 -56.14 -4.71 21.78 7.82 3.71 2.29 4.38 5.15 7.21 5.70
Long-Term Debt to NOPAT
-2.31 -98.23 -8.26 35.81 13.83 4.60 3.39 4.63 5.60 7.92 5.87
Altman Z-Score
1.10 0.59 0.78 0.66 1.00 1.22 1.70 0.75 1.00 1.25 1.19
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.73 1.15 1.10 0.85 1.17 0.72 0.74 0.43 0.51 0.51 0.40
Quick Ratio
1.62 1.06 0.94 0.73 0.91 0.50 0.66 0.32 0.38 0.41 0.28
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,006 -7,744 -1,078 5,031 1,250 533 1,204 -7,401 2,763 1,382 491
Operating Cash Flow to CapEx
294.85% -298.57% 669.01% 825.97% -967.42% 0.00% 0.00% 12,616.67% 0.00% 8,140.00% 154,500.00%
Free Cash Flow to Firm to Interest Expense
13.41 -37.23 -4.21 24.19 6.38 3.70 9.56 -18.46 4.13 2.39 0.86
Operating Cash Flow to Interest Expense
10.69 -1.00 3.71 7.19 -4.39 4.90 7.73 1.89 3.09 2.11 2.72
Operating Cash Flow Less CapEx to Interest Expense
7.07 -1.34 3.16 6.32 -4.85 6.38 10.50 1.87 3.09 2.09 2.71
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.29 0.27 0.15 0.16 0.21 0.36 0.42 0.29 0.24 0.25 0.32
Accounts Receivable Turnover
5.73 6.67 3.51 3.24 6.08 22.38 23.59 23.18 23.03 23.56 18.80
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3.78 4.24 2.98 3.41 5.53 16.15 40.52 49.09 51.51 59.62 76.34
Accounts Payable Turnover
3.58 4.81 2.66 2.73 3.12 5.21 7.10 8.41 10.22 9.70 11.34
Days Sales Outstanding (DSO)
63.67 54.72 103.98 112.73 60.03 16.31 15.47 15.75 15.85 15.49 19.42
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
102.08 75.95 137.17 133.57 117.02 70.08 51.44 43.38 35.70 37.63 32.20
Cash Conversion Cycle (CCC)
-38.41 -21.23 -33.19 -20.84 -57.00 -53.76 -35.97 -27.63 -19.85 -22.14 -12.78
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-257 7,417 7,887 2,967 1,968 2,150 1,752 11,212 9,955 9,522 10,396
Invested Capital Turnover
4.97 1.12 0.33 0.45 1.01 1.24 1.43 0.52 0.36 0.41 0.50
Increase / (Decrease) in Invested Capital
-1,963 7,674 470 -4,920 -999 182 -398 9,460 -1,257 -376 874
Enterprise Value (EV)
2,029 13,484 11,035 9,987 11,939 14,254 16,715 19,645 21,955 23,542 19,165
Market Capitalization
5,962 9,554 8,171 7,578 9,981 11,604 14,870 10,633 14,197 16,289 11,380
Book Value per Share
$5.64 $5.63 $8.08 $8.98 $0.02 ($0.86) ($0.16) $3.44 $3.45 $3.68 $4.31
Tangible Book Value per Share
$0.13 ($13.16) ($9.56) $2.91 ($6.07) ($7.70) ($6.86) ($17.39) ($16.72) ($16.61) ($17.31)
Total Capital
5,883 11,673 10,049 10,190 4,231 3,101 3,643 11,962 10,801 10,528 10,807
Total Debt
2,207 8,186 5,026 4,452 4,221 3,601 3,736 9,762 8,604 8,259 8,196
Total Long-Term Debt
2,207 6,876 5,026 3,961 3,465 3,288 2,736 9,529 8,429 7,968 8,015
Net Debt
-3,933 3,930 2,864 2,409 1,958 2,650 1,845 9,012 7,758 7,253 7,785
Capital Expenditures (CapEx)
272 70 142 181 89 -212 -349 6.00 -5.00 15 1.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,057 -2,244 -1,839 -2,132 -1,050 -1,236 -1,696 -2,133 -1,961 -2,122 -1,859
Debt-free Net Working Capital (DFNWC)
2,926 2,012 323 -89 1,213 -285 195 -1,383 -1,115 -1,116 -1,448
Net Working Capital (NWC)
2,926 702 323 -580 457 -598 -805 -1,616 -1,290 -1,407 -1,629
Net Nonoperating Expense (NNE)
-3,445 36 -1,746 80 -3,636 161 -30 710 890 363 392
Net Nonoperating Obligations (NNO)
-3,933 3,930 2,864 -2,771 1,958 2,650 1,845 9,012 7,758 7,253 7,785
Total Depreciation and Amortization (D&A)
299 492 640 615 361 150 140 329 485 419 493
Debt-free, Cash-free Net Working Capital to Revenue
-84.92% -55.83% -71.86% -86.81% -42.17% -48.45% -60.66% -63.90% -51.44% -53.93% -37.18%
Debt-free Net Working Capital to Revenue
81.28% 50.06% 12.62% -3.62% 48.71% -11.17% 6.97% -41.43% -29.25% -28.36% -28.96%
Net Working Capital to Revenue
81.28% 17.47% 12.62% -23.62% 18.35% -23.44% -28.79% -48.41% -33.84% -35.76% -32.58%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.71 ($0.17) $1.85 $0.05 $6.32 $0.94 $1.44 $2.20 $0.97 $1.04 $1.59
Adjusted Weighted Average Basic Shares Outstanding
670M 618M 616M 632M 615M 589M 581M 614M 637M 617M 612M
Adjusted Diluted Earnings per Share
$3.71 ($0.17) $1.70 $0.05 $6.05 $0.92 $1.41 $2.16 $0.96 $1.03 $1.57
Adjusted Weighted Average Diluted Shares Outstanding
670M 618M 668M 661M 643M 600M 591M 624M 642M 624M 619M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.05 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
612.29M 608.24M 615.10M 618.19M 589.03M 579.94M 580.06M 640.77M 626.15M 620.23M 602.43M
Normalized Net Operating Profit after Tax (NOPAT)
415 121 158 265 438 844 831 907 825 1,012 1,388
Normalized NOPAT Margin
11.53% 3.01% 6.18% 10.80% 17.60% 33.07% 29.73% 27.18% 21.65% 25.73% 27.75%
Pre Tax Income Margin
10.89% -6.52% 9.54% -4.36% 32.89% 34.18% 37.27% 24.09% 12.04% 26.15% 30.22%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.23 -0.26 1.95 0.49 5.18 7.06 9.27 3.01 1.69 2.78 3.66
NOPAT to Interest Expense
-12.76 -0.34 -2.38 0.53 1.28 4.97 6.40 5.13 2.25 1.74 2.40
EBIT Less CapEx to Interest Expense
2.60 -0.60 1.40 -0.38 4.72 8.53 12.04 2.99 1.69 2.75 3.65
NOPAT Less CapEx to Interest Expense
-16.39 -0.67 -2.93 -0.34 0.82 6.44 9.17 5.12 2.26 1.71 2.40
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
121.78% -209.43% 18.54% 700.00% 192.46% 67.33% 36.24% 23.28% 52.44% 48.68% 32.07%
Augmented Payout Ratio
196.87% -681.13% 18.54% 1,454.84% 233.14% 122.20% 36.24% 90.29% 124.03% 90.98% 97.23%

Quarterly Metrics And Ratios for Gen Digital

This table displays calculated financial ratios and metrics derived from Gen Digital's official financial filings.

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 7/4/2025 10/3/2025 1/2/2026 4/3/2026 7/3/2026
DEI Shares Outstanding
- - - - - - - - - 605,663,774.00 602,433,854.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 605,663,774.00 602,433,854.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.85 0.36
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.28% 2.11% 2.33% 3.07% 4.01% 4.77% 30.26% 25.26% 25.76% 27.03% 6.28%
EBITDA Growth
-5.66% 6.33% 7.86% 232.47% -3.00% 8.68% 8.22% -1.56% 26.27% 74.52% -1.55%
EBIT Growth
-7.30% 13.25% 15.63% 1,303.45% 1.75% 13.14% 6.29% -6.88% 27.79% 89.34% -1.97%
NOPAT Growth
-5.78% -87.48% -18.12% 1,528.96% 7.94% -15.90% -26.61% 0.41% -5.89% 197.86% 46.92%
Net Income Growth
-13.94% -85.36% -3.21% 9.52% 11.97% 8.40% -25.41% -16.77% 20.75% 260.56% 59.26%
EPS Growth
-12.00% -84.93% 0.00% 13.04% 18.18% 4.76% -24.14% -19.23% 19.23% 277.27% 63.64%
Operating Cash Flow Growth
2.94% 331.48% 16.81% 26.40% 3.49% -66.17% 54.92% -26.58% 65.95% 1.27% 6.11%
Free Cash Flow Firm Growth
95.71% 120.17% 118.47% 368.38% 583.25% -62.66% -120.67% -119.10% -106.20% -144.55% 227.21%
Invested Capital Growth
5.89% -11.21% -12.65% -12.43% -12.88% -3.80% 5.61% 5.74% 3.86% 9.18% -1.46%
Revenue Q/Q Growth
0.32% 1.68% -0.21% 0.93% 1.23% 2.43% 24.46% -2.94% 1.64% 3.47% 4.13%
EBITDA Q/Q Growth
203.25% 3.62% 9.86% -4.30% -11.52% 16.11% 10.08% -12.95% 13.49% 60.49% -37.91%
EBIT Q/Q Growth
1,082.76% 8.67% 14.10% -5.13% -14.25% 20.92% 8.06% -16.89% 17.68% 79.15% -44.06%
NOPAT Q/Q Growth
1,619.83% -6.46% 9.69% -8.27% 13.97% -27.83% -2.72% 25.51% 6.81% 128.42% -52.02%
Net Income Q/Q Growth
-3.40% -6.94% 35.07% -11.05% -1.24% -10.69% -4.93% -0.74% 43.28% 166.67% -58.01%
EPS Q/Q Growth
-4.35% 0.00% 31.82% -10.34% 0.00% -15.38% 0.00% -4.55% 47.62% 167.74% -56.63%
Operating Cash Flow Q/Q Growth
152.00% 343.81% -81.12% -40.15% 106.33% 45.09% -13.53% -71.64% 366.38% -11.46% -9.39%
Free Cash Flow Firm Q/Q Growth
42.08% 523.74% 12.82% -2.62% 4.29% -66.26% -160.33% 10.02% 66.17% -142.58% 272.24%
Invested Capital Q/Q Growth
-0.97% -10.99% -1.07% 0.42% -1.47% -2.28% 9.22% 0.55% -3.22% 2.73% -1.42%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
80.80% 80.35% 80.31% 80.08% 80.43% 80.30% 78.76% 78.20% 78.39% 78.49% 77.02%
EBITDA Margin
49.26% 50.36% 55.44% 52.57% 45.94% 52.08% 46.06% 41.31% 46.13% 71.55% 42.66%
Operating Margin
35.02% 41.37% 43.21% 41.27% 37.93% 41.29% 35.48% 35.90% 34.92% 62.59% 33.16%
EBIT Margin
36.18% 38.88% 44.46% 41.79% 35.40% 41.78% 36.28% 31.07% 35.97% 62.28% 33.46%
Profit (Net Income) Margin
14.98% 13.86% 18.76% 16.53% 16.13% 14.06% 10.74% 10.98% 15.48% 39.91% 16.09%
Tax Burden Percent
79.78% 62.33% 65.58% 62.40% 76.44% 49.48% 45.00% 57.51% 62.14% 76.53% 66.56%
Interest Burden Percent
51.90% 57.18% 64.34% 63.39% 59.60% 68.01% 65.79% 61.48% 69.28% 83.73% 72.26%
Effective Tax Rate
20.22% 37.67% 34.42% 37.60% 23.56% 50.52% 55.00% 42.49% 37.86% 23.47% 33.44%
Return on Invested Capital (ROIC)
9.72% 9.29% 10.29% 9.39% 10.81% 8.28% 6.67% 9.08% 10.33% 24.05% 10.86%
ROIC Less NNEP Spread (ROIC-NNEP)
8.36% 7.91% 9.19% 8.32% 9.26% 7.42% 5.84% 7.59% 9.32% 22.68% 9.84%
Return on Net Nonoperating Assets (RNNOA)
40.39% 30.17% 35.87% 30.72% 33.15% 25.27% 21.44% 26.30% 31.99% 69.90% 30.61%
Return on Equity (ROE)
50.11% 39.46% 46.16% 40.12% 43.96% 33.55% 28.11% 35.37% 42.32% 93.95% 41.47%
Cash Return on Invested Capital (CROIC)
28.59% 26.10% 26.27% 23.08% 23.92% 14.23% 3.73% 3.55% 5.54% 4.93% 15.55%
Operating Return on Assets (OROA)
8.61% 9.35% 10.92% 10.13% 8.73% 10.51% 9.65% 8.82% 10.90% 20.03% 10.62%
Return on Assets (ROA)
3.57% 3.33% 4.61% 4.01% 3.98% 3.54% 2.86% 3.12% 4.69% 12.84% 5.11%
Return on Common Equity (ROCE)
50.11% 39.46% 46.16% 40.12% 43.96% 33.55% 28.11% 35.37% 42.32% 93.95% 41.47%
Return on Equity Simple (ROE_SIMPLE)
57.53% 0.00% 30.96% 29.74% 29.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
265 249 273 251 286 206 201 252 269 615 295
NOPAT Margin
27.94% 25.78% 28.34% 25.76% 29.00% 20.43% 15.97% 20.65% 21.70% 47.90% 22.07%
Net Nonoperating Expense Percent (NNEP)
1.36% 1.38% 1.10% 1.08% 1.55% 0.86% 0.83% 1.49% 1.00% 1.36% 1.02%
Return On Investment Capital (ROIC_SIMPLE)
2.27% - - - 2.69% 1.96% 1.79% 2.26% 2.51% 5.69% 2.73%
Cost of Revenue to Revenue
19.20% 19.65% 19.69% 19.92% 19.57% 19.70% 21.24% 21.80% 21.61% 21.51% 22.98%
SG&A Expenses to Revenue
11.60% 4.65% 5.39% 6.57% 10.95% 6.63% 5.89% 4.92% 5.65% -22.68% 5.99%
R&D to Revenue
8.12% 8.27% 8.39% 8.52% 8.52% 8.02% 8.67% 8.20% 7.74% 8.11% 8.83%
Operating Expenses to Revenue
45.78% 38.99% 37.10% 38.81% 42.49% 39.01% 43.28% 42.30% 43.47% 15.90% 43.86%
Earnings before Interest and Taxes (EBIT)
343 376 429 407 349 422 456 379 446 799 447
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
467 487 535 512 453 526 579 504 572 918 570
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.93 6.46 7.94 8.06 7.92 7.18 8.00 6.97 6.89 4.36 6.05
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
3.79 3.72 4.08 4.38 4.37 4.14 4.47 3.83 3.40 2.28 3.16
Price to Earnings (P/E)
10.30 23.05 25.64 27.10 26.58 25.33 31.68 30.06 26.66 11.70 15.26
Dividend Yield
2.24% 2.24% 2.00% 1.82% 1.81% 1.89% 1.64% 1.80% 1.92% 2.66% 1.87%
Earnings Yield
9.71% 4.34% 3.90% 3.69% 3.76% 3.95% 3.16% 3.33% 3.75% 8.55% 6.55%
Enterprise Value to Invested Capital (EV/IC)
2.07 2.21 2.39 2.50 2.53 2.47 2.59 2.40 2.36 1.84 2.31
Enterprise Value to Revenue (EV/Rev)
6.11 5.76 6.13 6.39 6.31 5.98 6.37 5.62 5.05 3.83 4.66
Enterprise Value to EBITDA (EV/EBITDA)
14.67 13.61 14.24 12.29 12.34 11.62 13.02 12.19 10.94 7.45 9.23
Enterprise Value to EBIT (EV/EBIT)
21.49 19.46 19.83 15.79 15.69 14.65 16.49 15.65 14.01 9.21 11.42
Enterprise Value to NOPAT (EV/NOPAT)
6.19 14.58 17.45 23.75 23.17 23.40 29.00 27.06 25.77 14.04 16.28
Enterprise Value to Operating Cash Flow (EV/OCF)
23.33 10.64 11.19 11.57 11.48 19.28 19.73 18.98 15.51 12.40 15.07
Enterprise Value to Free Cash Flow (EV/FCFF)
7.43 7.95 8.48 10.11 9.84 17.03 71.43 69.67 43.38 39.02 14.74
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
3.83 3.92 4.33 4.06 3.94 3.64 3.75 3.54 3.61 3.14 3.07
Long-Term Debt to Equity
3.76 3.84 3.65 3.40 3.29 3.51 3.63 3.43 3.50 3.07 3.00
Financial Leverage
4.83 3.81 3.90 3.69 3.58 3.40 3.67 3.47 3.43 3.08 3.11
Leverage Ratio
8.53 7.21 7.25 7.07 6.93 7.10 7.33 6.92 6.96 6.37 6.37
Compound Leverage Factor
4.42 4.12 4.66 4.48 4.13 4.83 4.82 4.25 4.82 5.33 4.61
Debt to Total Capital
79.29% 79.66% 81.22% 80.26% 79.76% 78.45% 78.94% 77.98% 78.28% 75.84% 75.43%
Short-Term Debt to Total Capital
1.50% 1.62% 12.70% 13.09% 13.14% 2.76% 2.57% 2.51% 2.23% 1.67% 1.67%
Long-Term Debt to Total Capital
77.79% 78.04% 68.53% 67.17% 66.62% 75.68% 76.37% 75.47% 76.05% 74.16% 73.76%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
20.71% 20.34% 18.78% 19.74% 20.24% 21.55% 21.06% 22.02% 21.72% 24.16% 24.57%
Debt to EBITDA
5.88 5.33 5.16 4.24 4.25 4.08 4.28 4.22 3.85 3.19 3.18
Net Debt to EBITDA
5.57 4.81 4.77 3.88 3.80 3.58 3.88 3.88 3.57 3.03 2.96
Long-Term Debt to EBITDA
5.77 5.23 4.35 3.55 3.55 3.93 4.14 4.08 3.74 3.12 3.11
Debt to NOPAT
2.48 5.71 6.32 8.20 7.97 8.21 9.54 9.37 9.08 6.00 5.61
Net Debt to NOPAT
2.35 5.15 5.84 7.49 7.14 7.21 8.65 8.61 8.41 5.70 5.22
Long-Term Debt to NOPAT
2.43 5.60 5.33 6.86 6.66 7.92 9.23 9.07 8.82 5.87 5.49
Altman Z-Score
0.85 0.85 0.83 0.90 0.93 1.00 1.07 1.04 1.00 0.91 1.08
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.67 0.51 0.30 0.32 0.35 0.51 0.50 0.51 0.47 0.40 0.47
Quick Ratio
0.25 0.38 0.21 0.24 0.28 0.41 0.40 0.40 0.36 0.28 0.35
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-357 1,506 1,699 1,655 1,726 582 -351 -316 -107 -259 447
Operating Cash Flow to CapEx
0.00% 46,600.00% 13,200.00% 7,900.00% 4,075.00% 15,766.67% 0.00% 1,288.89% 0.00% 15,966.67% 10,850.00%
Free Cash Flow to Firm to Interest Expense
-2.16 9.36 11.11 11.11 12.24 4.31 -2.25 -2.17 -0.78 -2.00 3.60
Operating Cash Flow to Interest Expense
1.91 8.68 1.73 1.06 2.31 3.50 2.62 0.79 3.95 3.68 3.50
Operating Cash Flow Less CapEx to Interest Expense
1.93 8.66 1.71 1.05 2.26 3.48 2.65 0.73 3.99 3.66 3.47
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.24 0.24 0.25 0.24 0.25 0.25 0.27 0.28 0.30 0.32 0.32
Accounts Receivable Turnover
23.07 23.03 25.82 24.84 25.01 23.56 18.14 18.91 18.43 18.80 14.68
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
42.03 51.51 54.00 57.23 56.95 59.62 63.56 69.89 72.72 76.34 75.81
Accounts Payable Turnover
10.67 10.22 10.03 9.16 9.35 9.70 9.86 10.28 10.81 11.34 12.01
Days Sales Outstanding (DSO)
15.82 15.85 14.14 14.69 14.60 15.49 20.12 19.30 19.81 19.42 24.87
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
34.20 35.70 36.40 39.83 39.02 37.63 37.01 35.51 33.76 32.20 30.39
Cash Conversion Cycle (CCC)
-18.38 -19.85 -22.26 -25.14 -24.43 -22.14 -16.89 -16.21 -13.96 -12.78 -5.52
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
11,184 9,955 9,848 9,889 9,744 9,522 10,400 10,457 10,120 10,396 10,248
Invested Capital Turnover
0.35 0.36 0.36 0.36 0.37 0.41 0.42 0.44 0.48 0.50 0.49
Increase / (Decrease) in Invested Capital
622 -1,257 -1,426 -1,404 -1,440 -376 552 568 376 874 -152
Enterprise Value (EV)
23,098 21,955 23,519 24,699 24,631 23,542 26,946 25,133 23,866 19,165 23,659
Market Capitalization
14,332 14,197 15,641 16,908 17,038 16,289 18,911 17,133 16,078 11,380 16,067
Book Value per Share
$3.77 $3.45 $3.15 $3.41 $3.49 $3.68 $3.81 $3.99 $3.78 $4.31 $4.41
Tangible Book Value per Share
($16.48) ($16.72) ($17.20) ($17.19) ($16.81) ($16.61) ($17.66) ($17.45) ($17.39) ($17.31) ($17.14)
Total Capital
11,674 10,801 10,492 10,626 10,627 10,528 11,228 11,158 10,739 10,807 10,812
Total Debt
9,256 8,604 8,522 8,528 8,476 8,259 8,863 8,701 8,407 8,196 8,156
Total Long-Term Debt
9,081 8,429 7,190 7,137 7,080 7,968 8,575 8,421 8,167 8,015 7,975
Net Debt
8,766 7,758 7,878 7,791 7,593 7,253 8,035 8,000 7,788 7,785 7,592
Capital Expenditures (CapEx)
-4.00 3.00 2.00 2.00 8.00 3.00 -5.00 9.00 -6.00 3.00 4.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,158 -1,961 -1,953 -1,946 -1,931 -2,122 -1,970 -1,684 -1,814 -1,859 -1,837
Debt-free Net Working Capital (DFNWC)
-668 -1,115 -1,309 -1,209 -1,048 -1,116 -1,142 -983 -1,195 -1,448 -1,273
Net Working Capital (NWC)
-843 -1,290 -2,641 -2,600 -2,444 -1,407 -1,430 -1,263 -1,435 -1,629 -1,454
Net Nonoperating Expense (NNE)
123 115 92 90 127 64 66 118 77 103 80
Net Nonoperating Obligations (NNO)
8,766 7,758 7,878 7,791 7,593 7,253 8,035 8,000 7,788 7,785 7,592
Total Depreciation and Amortization (D&A)
124 111 106 105 104 104 123 125 126 119 123
Debt-free, Cash-free Net Working Capital to Revenue
-30.61% -51.44% -50.94% -50.38% -49.50% -53.93% -46.61% -37.65% -38.38% -37.18% -36.17%
Debt-free Net Working Capital to Revenue
-17.66% -29.25% -34.14% -31.30% -26.86% -28.36% -27.02% -21.98% -25.28% -28.96% -25.06%
Net Working Capital to Revenue
-22.28% -33.84% -68.88% -67.31% -62.65% -35.76% -33.83% -28.24% -30.36% -32.58% -28.63%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.23 $0.21 $0.29 $0.26 $0.26 $0.23 $0.22 $0.22 $0.31 $0.84 $0.36
Adjusted Weighted Average Basic Shares Outstanding
639M 637M 621M 616M 616M 617M 617M 616M 611M 612M 599M
Adjusted Diluted Earnings per Share
$0.22 $0.22 $0.29 $0.26 $0.26 $0.22 $0.22 $0.21 $0.31 $0.83 $0.36
Adjusted Weighted Average Diluted Shares Outstanding
645M 642M 627M 622M 623M 624M 624M 624M 618M 619M 603M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
636.91M 626.15M 615.53M 616.20M 616.30M 620.23M 615.87M 616.72M 605.66M 602.43M 598.59M
Normalized Net Operating Profit after Tax (NOPAT)
266 262 273 253 287 294 319 254 276 622 316
Normalized NOPAT Margin
28.11% 27.13% 28.27% 25.95% 29.15% 29.11% 25.39% 20.84% 22.25% 48.50% 23.67%
Pre Tax Income Margin
18.78% 22.23% 28.60% 26.49% 21.10% 28.42% 23.87% 19.10% 24.92% 52.14% 24.18%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.08 2.34 2.80 2.73 2.48 3.13 2.92 2.60 3.26 6.15 3.60
NOPAT to Interest Expense
1.61 1.55 1.79 1.68 2.03 1.53 1.29 1.73 1.96 4.73 2.38
EBIT Less CapEx to Interest Expense
2.10 2.32 2.79 2.72 2.42 3.10 2.96 2.53 3.30 6.12 3.57
NOPAT Less CapEx to Interest Expense
1.63 1.53 1.77 1.67 1.97 1.51 1.32 1.66 2.01 4.70 2.35
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
23.36% 52.44% 52.79% 50.96% 48.99% 48.68% 52.43% 54.91% 51.91% 32.07% 29.53%
Augmented Payout Ratio
33.50% 124.03% 162.95% 158.65% 138.22% 90.98% 74.87% 78.42% 123.88% 97.23% 86.51%

Financials Breakdown Chart

Key Financial Trends

Gen Digital’s recent results show strong top-line growth and improving cash generation, but profitability margins and balance-sheet liquidity remain important risks. Revenue increased from $965 million in Q1 2025 to $1.257 billion in Q1 2026 and $1.336 billion in Q1 2027. The latest quarter was also up from $1.283 billion in Q4 2026, indicating continued demand for the company’s cybersecurity and digital safety products.

Net income rose to $215 million in Q1 2027 from $135 million in Q1 2026, while diluted earnings per share increased to $0.36 from $0.22. However, the comparison with Q4 2026 is less favorable because Q4 included unusually low reported operating expenses and generated $512 million of net income. Investors should focus more heavily on year-over-year trends because some historical figures are restated or calculated rather than directly reported.

Gen Digital continues to produce substantial operating cash flow. Cash from operations increased to $434 million in Q1 2027 from $409 million in Q1 2026, although it was below the $479 million generated in Q4 2026. The company used $267 million for financing activities during the latest quarter, including $100 million of share repurchases, $81 million of dividends and $45 million of debt repayment.

  • Revenue growth remains robust: Q1 2027 revenue of $1.336 billion was approximately 6% higher than Q4 2026 and 6% higher than Q1 2026, continuing the multi-year expansion from sub-$1 billion quarterly revenue in 2024 and 2025.
  • Net income and EPS improved year over year: Net income increased 59% from $135 million to $215 million, while diluted EPS advanced from $0.22 to $0.36. The decline in diluted weighted-average shares from 624 million in Q1 2026 to 603 million in Q1 2027 also supported per-share results.
  • Operating cash flow is consistently strong: Cash from operations reached $434 million in Q1 2027, up from $264 million in Q1 2025. This provides funding for dividends, buybacks, debt reduction and ongoing investment.
  • Debt has declined from the prior year: Short- and long-term debt totaled approximately $8.16 billion at the end of Q1 2027, down from roughly $8.86 billion at Q1 2026 and $9.17 billion at Q1 2025.
  • Acquisition spending has moderated: Gen Digital reported no acquisition cash outflow in Q1 2027, compared with $876 million in Q1 2026 and $156 million in Q4 2026. Lower acquisition spending should reduce financing pressure if the trend continues.
  • Deferred revenue provides visibility but complicates liquidity analysis: Current and noncurrent deferred revenue totaled approximately $3.53 billion at Q1 2027. This reflects significant prepaid or contracted customer revenue, but it is also recorded as a liability until services are delivered.
  • Capital returns remain a priority: The company returned $181 million through buybacks and dividends in Q1 2027. This is supportive of shareholder returns, but it competes with debt repayment and cash preservation.
  • Gross margins have compressed: The gross margin declined from approximately 80.3% in Q1 2025 to 78.8% in Q1 2026 and 77.0% in Q1 2027 as cost of revenue grew faster than sales.
  • Operating margins have weakened over the longer term: Q1 2027 operating income was $443 million, only slightly below $446 million in Q1 2026 despite higher revenue. Operating margin fell from approximately 43.2% in Q1 2025 to 35.5% in Q1 2026 and 33.2% in Q1 2027.
  • Liquidity remains thin relative to liabilities: Q1 2027 cash was $564 million, down from $828 million a year earlier, while total liabilities remained nearly $13.0 billion. Current assets of $1.27 billion were less than half of current liabilities of $2.72 billion, making continued operating cash flow and debt management important.

Overall, Gen Digital is growing revenue, expanding net income year over year and generating reliable operating cash flow. The main concerns are declining gross and operating margins, substantial leverage and a shrinking cash balance. For investors, the key question is whether future revenue growth can stabilize margins enough to support continued debt reduction and shareholder distributions.

08/22/26 03:34 AM ETAI Generated. May Contain Errors.

Gen Digital Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Gen Digital's financial year ends in April. Their financial year 2026 ended on April 3, 2026.

Gen Digital's net income appears to be on a downward trend, with a most recent value of $973 million in 2026, falling from $2.49 billion in 2016. The previous period was $643 million in 2025. Find out what analysts predict for Gen Digital in the coming months.

Gen Digital's total operating income in 2026 was $2.12 billion, based on the following breakdown:
  • Total Gross Profit: $3.92 billion
  • Total Operating Expenses: $1.80 billion

Over the last 10 years, Gen Digital's total revenue changed from $3.60 billion in 2016 to $5 billion in 2026, a change of 38.9%.

Gen Digital's total liabilities were at $12.98 billion at the end of 2026, a 1.9% decrease from 2025, and a 60.4% increase since 2016.

In the past 10 years, Gen Digital's cash and equivalents has ranged from $411 million in 2026 to $5.98 billion in 2016, and is currently $411 million as of their latest financial filing in 2026.

Over the last 10 years, Gen Digital's book value per share changed from 5.64 in 2016 to 4.31 in 2026, a change of -23.5%.



Financial statements for NASDAQ:GEN last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners