Go Pro

Palo Alto Networks (PANW) Financials

Palo Alto Networks logo
$382.29 -9.80 (-2.50%)
As of 11:42 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Palo Alto Networks

Annual Income Statements for Palo Alto Networks

This table shows Palo Alto Networks' 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 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025 7/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-193 -203 -122 -82 -267 -499 -267 440 2,578 1,134 307
Consolidated Net Income / (Loss)
-193 -203 -122 -82 -267 -499 -267 440 2,578 1,134 307
Net Income / (Loss) Continuing Operations
-193 -203 -122 -82 -267 -499 -267 440 2,578 1,134 307
Total Pre-Tax Income
-172 -180 -105 -75 -232 -465 -207 566 988 1,596 536
Total Operating Income
-157 -166 -104 -54 -179 -304 -189 387 684 1,243 695
Total Gross Profit
1,009 1,279 2,274 2,091 2,409 2,981 3,783 4,983 5,968 6,770 8,077
Total Revenue
1,379 1,755 2,274 2,900 3,408 4,256 5,502 6,893 8,027 9,221 11,480
Operating Revenue
1,379 1,755 2,274 2,900 3,408 4,256 5,502 6,893 8,027 9,221 11,480
Total Cost of Revenue
370 476 0.00 808 1,000 1,275 1,719 1,910 2,059 2,451 3,403
Operating Cost of Revenue
370 -476 - 808 1,000 1,275 1,719 1,910 2,059 2,451 3,403
Total Operating Expenses
1,166 1,445 2,378 2,145 2,588 3,285 3,972 4,596 5,284 5,527 7,382
Selling, General & Admin Expense
138 198 258 262 300 391 405 448 680 443 899
Marketing Expense
743 899 1,074 1,344 1,520 1,754 2,149 2,544 2,794 3,100 3,931
Research & Development Expense
284 347 401 540 768 1,140 1,418 1,604 1,810 1,984 2,552
Total Other Income / (Expense), net
-15 -14 -1.10 -21 -53 -161 -18 179 304 353 -159
Other Income / (Expense), net
8.40 10 29 63 36 2.40 9.00 206 304 353 -159
Income Tax Expense
20 23 17 7.30 35 34 60 127 -1,590 462 229
Basic Earnings per Share
($2.21) ($2.24) ($1.33) ($0.87) ($2.76) ($1.73) ($0.90) $0.73 $4.04 $1.71 $0.41
Weighted Average Basic Shares Outstanding
87.10M 90.60M 91.70M 94.50M 96.90M 289.10M 295.60M 606.40M 638M 663M 749M
Diluted Earnings per Share
($2.21) ($2.24) ($1.33) ($0.87) ($2.76) ($1.73) ($0.90) $0.64 $3.64 $1.60 $0.40
Weighted Average Diluted Shares Outstanding
87.10M 90.60M 91.70M 94.50M 96.90M 289.10M 295.60M 684.50M 708M 709M 764M
Weighted Average Basic & Diluted Shares Outstanding
87.10M 90.60M 91.70M 94.50M 96.90M 97.41M 99.74M 308.59M 325.60M 668.90M 818M

Quarterly Income Statements for Palo Alto Networks

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

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026 7/31/2026
Net Income / (Loss) Attributable to Common Shareholders
1,747 279 358 351 267 262 254 334 432 -177 -282
Consolidated Net Income / (Loss)
1,747 279 358 351 267 262 254 334 432 -177 -282
Net Income / (Loss) Continuing Operations
1,747 279 358 351 267 262 254 334 432 -177 -282
Total Pre-Tax Income
136 251 319 368 325 311 592 412 549 -156 -269
Total Operating Income
54 177 238 286 241 219 497 309 397 -183 172
Total Gross Profit
1,476 1,471 1,616 1,585 1,658 1,670 1,857 1,836 1,909 2,028 2,304
Total Revenue
1,975 1,985 2,190 2,139 2,257 2,289 2,536 2,474 2,594 3,002 3,410
Operating Revenue
1,975 1,985 2,190 2,139 2,257 2,289 2,536 2,474 2,594 3,002 3,410
Total Cost of Revenue
499 514 574 554 599 619 679 638 685 974 1,106
Operating Cost of Revenue
499 514 574 554 599 619 679 638 685 974 1,106
Total Operating Expenses
1,422 1,295 1,377 1,299 1,417 1,451 1,360 1,527 1,512 2,211 2,132
Selling, General & Admin Expense
302 119 140 98 154 164 27 179 178 316 226
Marketing Expense
673 719 742 720 758 793 829 820 823 1,161 1,127
Research & Development Expense
448 457 495 481 505 494 504 528 511 734 779
Total Other Income / (Expense), net
82 75 81 82 84 92 95 103 152 27 -441
Other Income / (Expense), net
85 77 81 83 85 93 95 103 152 27 -441
Income Tax Expense
-1,611 -28 -39 17 58 49 338 78 117 21 13
Basic Earnings per Share
$2.73 $0.43 $1.12 $0.54 $0.41 $0.39 $0.38 $0.49 $0.61 ($0.22) ($0.38)
Weighted Average Basic Shares Outstanding
639.30M 645.80M 319.20M 654M 659M 665M 662.50M 679M 704M 801M 749M
Diluted Earnings per Share
$2.44 $0.39 $1.12 $0.49 $0.38 $0.37 $0.38 $0.47 $0.61 ($0.22) ($0.38)
Weighted Average Diluted Shares Outstanding
715M 709.30M 354M 709M 709M 707M 709.30M 709M 711M 801M 764M
Basic & Diluted Earnings per Share
- - $1.12 - - - $0.38 - - - ($0.38)
Weighted Average Basic & Diluted Shares Outstanding
323.10M 323.80M 325.60M 328.10M 662.10M 666.80M 668.90M 697M 816M 815M 818M

Annual Cash Flow Statements for Palo Alto Networks

This table details how cash moves in and out of Palo Alto Networks' 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 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025 7/31/2026
Net Change in Cash & Equivalents
359 10 1,764 -1,698 1,997 -1,082 245 -983 405 732 244
Net Cash From Operating Activities
659 869 1,038 1,056 1,036 1,503 1,985 2,778 3,258 3,716 4,553
Net Cash From Continuing Operating Activities
659 869 1,038 902 1,036 1,503 1,985 2,778 3,258 3,716 4,553
Net Income / (Loss) Continuing Operations
-193 -203 -122 -82 -267 -499 -267 440 2,578 1,134 307
Consolidated Net Income / (Loss)
-193 -203 -122 -82 -267 -499 -267 440 2,578 1,134 307
Depreciation Expense
43 60 96 - 206 260 283 282 284 343 855
Amortization Expense
26 135 179 312 322 454 383 368 389 441 536
Non-Cash Adjustments To Reconcile Net Income
393 495 538 656 703 939 1,066 1,124 1,132 1,360 2,412
Changes in Operating Assets and Liabilities, net
389 382 347 170 72 349 521 563 -1,125 438 443
Net Cash From Investing Activities
-339 -473 -520 -1,826 288 -1,481 -933 -2,034 -1,510 -2,205 -3,104
Net Cash From Continuing Investing Activities
-339 -473 -520 -1,826 288 -1,481 -933 -2,034 -1,510 -2,205 -3,104
Purchase of Property, Plant & Equipment
-73 -163 -112 -131 -214 -116 -193 -146 -157 -247 -440
Acquisitions
0.00 -91 -374 -774 -584 -777 -37 -205 -611 -1,054 -4,663
Purchase of Investments
-1,037 -996 -726 -2,985 -1,181 -1,959 -2,272 -5,460 -3,551 -3,696 -3,694
Sale and/or Maturity of Investments
771 777 692 2,064 2,267 1,372 1,568 3,777 2,809 2,792 5,693
Net Cash From Financing Activities
39 -386 1,246 -774 673 -1,104 -807 -1,726 -1,343 -779 -1,202
Net Cash From Continuing Financing Activities
39 -386 1,246 -774 673 -1,104 -807 -1,726 -1,343 -779 -1,202
Repayment of Debt
- 0.00 0.00 -481 0.00 -1.10 -0.60 -1,692 -1,033 -966 -160
Repurchase of Common Equity
0.00 -411 -259 -330 -1,198 -1,178 -892 -273 -567 0.00 -1,000
Issuance of Debt
0.00 0.00 1,682 0.00 1,979 - - - 0.00 0.00 10
Issuance of Common Equity
45 46 198 72 287 104 137 259 283 371 265
Other Financing Activities, net
0.00 -21 -376 -35 -395 -29 -50 -20 -26 -184 -317
Effect of Exchange Rate Changes
- - - - - - - - 0.00 0.00 -3.00
Cash Interest Paid
- 0.00 0.80 14 14 20 20 20 6.00 2.00 0.00
Cash Income Taxes Paid
7.10 9.00 11 22 17 25 35 147 342 505 199

Quarterly Cash Flow Statements for Palo Alto Networks

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

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026 7/31/2026
Net Change in Cash & Equivalents
-708 -407 165 746 -56 158 -116 796 1,091 -1,792 149
Net Cash From Operating Activities
690 529 513 1,510 557 629 1,021 1,771 554 871 1,357
Net Cash From Continuing Operating Activities
690 529 513 1,510 557 629 1,021 1,771 554 871 1,357
Net Income / (Loss) Continuing Operations
1,747 279 358 351 267 262 254 334 432 -177 -282
Consolidated Net Income / (Loss)
1,747 279 358 351 267 262 254 334 432 -177 -282
Depreciation Expense
69 74 76 84 88 88 84 89 91 334 341
Amortization Expense
94 96 108 95 104 110 131 119 90 148 179
Non-Cash Adjustments To Reconcile Net Income
286 278 284 311 337 342 372 388 318 709 997
Changes in Operating Assets and Liabilities, net
-1,505 -198 -313 669 -239 -173 181 841 -377 -143 122
Net Cash From Investing Activities
-1,326 113 -169 -544 -381 -518 -763 -983 651 -1,766 -1,006
Net Cash From Continuing Investing Activities
-1,326 113 -169 -544 -381 -518 -763 -983 651 -1,766 -1,006
Purchase of Property, Plant & Equipment
-35 -37 -47 -44 -48 -68 -86 -84 -170 -83 -103
Acquisitions
-611 - - -500 0.50 - -555 -2.00 -2,576 -1,985 -100
Purchase of Investments
-1,157 -475 -1,065 -660 -1,072 -1,089 -875 -1,401 -524 -496 -1,273
Sale and/or Maturity of Investments
477 626 944 660 738 640 753 504 3,921 798 470
Net Cash From Financing Activities
-73 -1,049 -179 -220 -232 47 -374 8.00 -114 -899 -197
Net Cash From Continuing Financing Activities
-73 -1,049 -179 -220 -232 47 -374 8.00 -114 -899 -197
Repayment of Debt
-126 -662 -200 -319 -112 -151 -383 0.00 - - -160
Issuance of Common Equity
58 116 24 121 37 203 9.90 130 8.00 126 1.00
Other Financing Activities, net
-3.80 -3.40 -3.90 -22 -156 -5.30 -0.70 -122 -122 -35 -38
Effect of Exchange Rate Changes
- - - - - - - - - - -5.00

Annual Balance Sheets for Palo Alto Networks

This table presents Palo Alto Networks' 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 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025 7/31/2026
Total Assets
2,858 3,438 5,949 6,592 9,065 10,242 12,254 14,501 19,991 23,576 48,460
Total Current Assets
1,774 1,976 4,139 3,665 5,129 4,647 6,415 6,048 6,850 7,523 8,643
Cash & Equivalents
734 744 2,507 961 2,958 1,874 2,119 1,135 1,535 2,269 2,514
Short-Term Investments
551 631 897 1,842 790 1,027 1,516 1,255 1,044 635 557
Note & Lease Receivable
- - - - - - 111 389 726 715 592
Accounts Receivable
349 432 467 582 1,037 1,240 2,143 2,463 2,619 2,965 3,629
Prepaid Expenses
140 169 268 279 138 229 209 467 557 520 807
Other Current Assets
- - - - 206 277 318 339 369 419 544
Plant, Property, & Equipment, net
117 211 273 296 348 318 358 355 361 387 523
Total Noncurrent Assets
967 1,251 1,537 2,631 3,588 5,276 5,481 8,099 12,780 15,666 39,294
Long-Term Investments
653 789 548 575 554 888 1,052 3,048 4,173 5,555 4,835
Noncurrent Note & Lease Receivables
- - - - - - 192 653 1,182 1,002 944
Goodwill
164 239 523 1,352 1,813 2,710 2,748 2,927 3,350 4,567 22,010
Intangible Assets
44 54 141 281 358 499 385 315 375 763 7,017
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - 23 2,399 2,424 2,443
Other Noncurrent Operating Assets
107 169 326 423 440 684 555 585 739 769 1,378
Other Noncurrent Nonoperating Assets
- - - - 422 495 550 547 562 586 667
Total Liabilities & Shareholders' Equity
2,858 3,438 5,949 6,592 9,065 10,242 12,254 14,501 19,991 23,576 48,460
Total Liabilities
1,963 2,679 4,767 5,006 7,964 9,478 12,044 12,753 14,821 15,752 20,968
Total Current Liabilities
847 1,201 2,102 2,053 2,692 5,117 8,306 7,738 7,683 7,988 9,923
Accounts Payable
30 36 49 73 64 57 128 132 116 232 290
Accrued Expenses
39 80 125 162 257 329 399 391 507 846 838
Current Deferred Revenue
704 968 1,214 1,582 2,049 2,742 3,641 4,675 5,541 6,302 7,747
Current Employee Benefit Liabilities
74 118 164 236 322 431 461 548 555 608 1,048
Total Noncurrent Liabilities
1,117 1,477 2,665 2,953 5,272 4,361 3,737 5,015 7,139 7,764 11,045
Long-Term Debt
500 525 1,370 1,430 3,084 1,668 - - - 0.00 1,774
Noncurrent Deferred Revenue
537 805 1,066 1,307 1,761 2,282 3,353 4,622 5,939 6,450 7,009
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - - - - 28 388 89 251
Other Noncurrent Operating Liabilities
79 148 230 216 427 411 385 365 811 1,225 2,011
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
895 760 1,160 1,586 1,102 635 210 1,748 5,170 7,824 27,492
Total Preferred & Common Equity
895 760 1,160 1,586 1,102 635 210 1,748 5,170 7,824 27,492
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
895 760 1,160 1,586 1,102 635 210 1,748 5,170 7,824 27,492
Common Stock
1,516 1,600 1,967 2,491 2,259 2,311 1,933 3,019 3,821 5,292 24,772
Retained Earnings
-622 -837 -791 -901 -1,168 -1,667 -1,667 -1,227 1,350 2,484 2,791
Accumulated Other Comprehensive Income / (Loss)
1.00 -3.40 -16 -3.70 11 -9.90 -56 -43 -1.60 48 -71

Quarterly Balance Sheets for Palo Alto Networks

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 7/31/2023 10/31/2023 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 10/31/2025 1/31/2026 4/30/2026
Total Assets
14,501 14,809 18,292 17,931 19,991 20,375 20,952 22,003 23,536 24,979 46,266
Total Current Assets
6,048 6,478 6,447 5,919 6,850 6,243 6,340 6,899 7,310 8,369 7,713
Cash & Equivalents
1,135 2,491 1,783 1,374 1,535 2,283 2,226 2,383 3,066 4,158 2,364
Short-Term Investments
1,255 1,402 1,589 1,517 1,044 1,108 1,007 917 1,144 378 747
Note & Lease Receivable
389 446 446 572 726 805 755 737 737 672 591
Accounts Receivable
2,463 1,413 1,896 1,715 2,619 1,133 1,496 1,950 1,343 2,116 2,852
Prepaid Expenses
467 396 406 404 557 546 480 524 605 621 705
Other Current Assets
339 329 328 337 369 368 376 387 415 424 454
Plant, Property, & Equipment, net
355 353 352 350 361 361 358 367 394 485 506
Total Noncurrent Assets
8,099 7,978 11,493 11,662 12,780 13,771 14,254 14,737 15,832 16,125 38,047
Long-Term Investments
3,048 2,989 3,620 3,504 4,173 4,120 4,560 5,152 5,982 3,362 3,881
Noncurrent Note & Lease Receivables
653 640 640 883 1,182 1,092 1,164 1,069 855 870 779
Goodwill
2,927 2,927 3,373 3,373 3,350 4,051 4,051 4,051 4,567 6,931 21,902
Intangible Assets
315 291 440 408 375 810 771 730 723 1,249 7,283
Noncurrent Deferred & Refundable Income Taxes
23 - 2,234 2,292 2,399 2,398 2,447 2,452 2,416 2,392 2,380
Other Noncurrent Operating Assets
585 1,132 1,186 1,202 739 769 738 754 743 795 1,271
Other Noncurrent Nonoperating Assets
547 - - - 562 532 523 528 546 526 551
Total Liabilities & Shareholders' Equity
14,501 14,809 18,292 17,931 19,991 20,375 20,952 22,003 23,536 24,979 46,266
Total Liabilities
12,753 12,638 13,935 13,463 14,821 14,463 14,576 14,772 14,871 15,586 18,598
Total Current Liabilities
7,738 7,513 7,766 7,085 7,683 7,403 7,552 7,706 7,418 8,009 9,006
Short-Term Debt
1,992 1,947 1,822 1,163 964 646 534 383 - - 160
Accounts Payable
132 132 179 109 116 212 149 235 223 262 293
Accrued Expenses
391 372 394 413 507 683 778 825 665 937 760
Current Deferred Revenue
4,675 4,732 4,918 5,015 5,541 5,508 5,600 5,757 6,132 6,248 7,113
Current Employee Benefit Liabilities
548 331 453 386 555 355 492 506 398 562 680
Total Noncurrent Liabilities
5,015 5,125 6,169 6,378 7,139 7,060 7,024 7,067 7,453 7,577 9,592
Long-Term Debt
- - - - - - - - - - 1,192
Noncurrent Deferred Revenue
4,622 4,711 4,900 5,153 5,939 5,586 5,663 5,817 6,098 6,181 6,492
Noncurrent Deferred & Payable Income Tax Liabilities
28 - 589 503 388 251 116 26 96 75 259
Other Noncurrent Operating Liabilities
365 414 681 723 811 1,223 1,246 1,224 1,259 1,321 1,649
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
1,748 2,171 4,357 4,468 5,170 5,912 6,375 7,231 8,665 9,393 27,668
Total Preferred & Common Equity
1,748 2,171 4,357 4,468 5,170 5,912 6,375 7,231 8,665 9,393 27,668
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,748 2,171 4,357 4,468 5,170 5,912 6,375 7,231 8,665 9,393 27,668
Common Stock
3,019 3,297 3,650 3,531 3,821 4,215 4,421 4,952 5,780 6,097 24,608
Retained Earnings
-1,227 -1,033 714 993 1,350 1,701 1,968 2,230 2,818 3,250 3,073
Accumulated Other Comprehensive Income / (Loss)
-43 -93 -6.50 -55 -1.60 -4.00 -14 48 67 46 -13

Annual Metrics And Ratios for Palo Alto Networks

This table displays calculated financial ratios and metrics derived from Palo Alto Networks' official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 7/31/2016 7/31/2017 7/31/2018 7/31/2019 7/31/2020 7/31/2021 7/31/2022 7/31/2023 7/31/2024 7/31/2025 7/31/2026
DEI Shares Outstanding
- - - - - - - - - - 815,000,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 815,000,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.38
Growth Metrics
- - - - - - - - - - -
Revenue Growth
48.53% 27.32% 29.54% 27.53% 17.55% 24.87% 29.26% 25.29% 16.46% 14.87% 24.50%
EBITDA Growth
-76.33% 148.68% 414.95% 60.56% 20.04% 7.17% 17.66% 156.10% 34.23% 42.74% -19.03%
EBIT Growth
-49.50% -4.50% 51.35% 112.29% -1,638.71% -110.83% 40.40% 430.09% 67.92% 60.42% -66.42%
NOPAT Growth
-57.62% -5.40% 37.15% 48.08% -230.87% -69.89% 37.92% 327.54% 493.15% -50.48% -54.93%
Net Income Growth
-46.76% -5.35% 39.80% 32.98% -226.01% -86.85% 46.48% 264.68% 486.22% -56.01% -72.93%
EPS Growth
-37.27% -1.36% 40.63% 34.59% -217.24% -86.85% 46.48% 242.22% 468.75% -56.04% -75.00%
Operating Cash Flow Growth
86.68% 31.92% 19.49% 1.69% -1.89% 45.12% 32.05% 39.95% 17.29% 14.07% 22.52%
Free Cash Flow Firm Growth
7.80% 31.11% -147.29% -402.46% 109.75% -994.46% 301.97% 29.57% -39.89% 28.39% -2,429.11%
Invested Capital Growth
-105.10% -61.97% 3.57% 57.32% -48.70% 45.34% -358.46% -66.34% 47.42% -3.38% 1,794.76%
Revenue Q/Q Growth
9.27% 6.16% 7.36% 5.35% 4.43% 6.74% 6.41% 6.21% 3.03% 3.91% 8.24%
EBITDA Q/Q Growth
-23.57% 146.75% -3.57% -22.87% 54.10% -3.26% 25.03% 30.22% 0.76% 14.56% -22.38%
EBIT Q/Q Growth
-14.36% 5.81% 33.25% -69.31% -19.45% -17.03% 32.13% 100.85% -0.29% 20.57% -61.62%
NOPAT Q/Q Growth
-16.17% 5.37% 22.59% -99.63% -4.62% -16.29% 28.65% 150.05% 2.78% -4.08% -35.33%
Net Income Q/Q Growth
-11.00% 3.24% 20.55% -51.39% -16.64% -13.77% 31.47% 104.23% 5.31% -8.39% -63.58%
EPS Q/Q Growth
-10.50% 3.45% 21.30% -55.36% -16.46% -13.77% 31.47% 80.28% -3.96% -13.98% -61.90%
Operating Cash Flow Q/Q Growth
12.56% 6.43% 3.78% -4.18% 10.95% -0.52% 11.08% -3.80% 3.12% 15.84% 7.97%
Free Cash Flow Firm Q/Q Growth
-29.72% 119.41% -256.48% -110.66% 106.07% 10.09% 23.45% -7.83% -3.69% -39.40% 3.21%
Invested Capital Q/Q Growth
-1.29% -15.85% 7.81% 47.55% -1,799.05% -182.47% -134.32% -28.04% -54.40% 10.73% -3.65%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
73.16% 72.86% 100.00% 72.12% 70.68% 70.05% 68.76% 72.29% 74.35% 73.41% 70.36%
EBITDA Margin
-5.78% 2.21% 8.79% 11.06% 11.30% 9.70% 8.83% 18.04% 20.79% 25.84% 16.79%
Operating Margin
-11.41% -9.45% -4.58% -1.87% -5.25% -7.15% -3.43% 5.62% 8.52% 13.48% 6.05%
EBIT Margin
-10.80% -8.87% -3.33% 0.32% -4.20% -7.09% -3.27% 8.61% 12.41% 17.34% 4.67%
Profit (Net Income) Margin
-13.98% -11.57% -5.37% -2.82% -7.83% -11.72% -4.85% 6.38% 32.11% 12.30% 2.67%
Tax Burden Percent
111.84% 112.72% 116.05% 109.79% 115.19% 107.29% 128.86% 77.64% 260.81% 71.06% 57.28%
Interest Burden Percent
115.72% 115.75% 139.10% -802.15% 161.98% 154.13% 115.24% 95.42% 99.17% 99.81% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22.36% -160.81% 28.94% 42.72%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.09%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.24%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2.35%
Return on Equity (ROE)
-26.21% -24.54% -12.59% -5.92% -19.87% -53.49% -54.85% 44.90% 74.52% 17.45% 1.74%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -103.98%
Operating Return on Assets (OROA)
-6.17% -4.94% -1.61% 0.15% -1.83% -3.13% -1.60% 4.44% 5.78% 7.34% 1.49%
Return on Assets (ROA)
-7.99% -6.45% -2.60% -1.31% -3.41% -5.17% -2.37% 3.29% 14.95% 5.21% 0.85%
Return on Common Equity (ROCE)
-24.64% -24.54% -12.44% -5.87% -19.87% -49.79% -47.58% 44.90% 74.52% 17.45% 1.74%
Return on Equity Simple (ROE_SIMPLE)
-21.53% -26.72% -10.53% -5.16% -24.23% -78.63% -127.14% 25.15% 49.86% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-110 -116 -73 -38 -125 -213 -132 301 1,784 883 398
NOPAT Margin
-7.99% -6.61% -3.21% -1.31% -3.68% -5.00% -2.40% 4.36% 22.22% 9.58% 3.47%
Net Nonoperating Expense Percent (NNEP)
-7.25% -5.65% -2.68% -2.21% -7.90% -21.20% -10.30% 5.01% 15.35% 3.26% -1.15%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 11.29% 1.36%
Cost of Revenue to Revenue
26.84% 27.14% 0.00% 27.88% 29.32% 29.95% 31.24% 27.71% 25.65% 26.59% 29.64%
SG&A Expenses to Revenue
10.04% 11.30% 11.34% 9.03% 8.79% 9.19% 7.36% 6.50% 8.48% 4.80% 7.83%
R&D to Revenue
20.62% 19.79% 17.62% 18.61% 22.54% 26.79% 25.77% 23.27% 22.54% 21.52% 22.23%
Operating Expenses to Revenue
84.57% 82.30% 104.58% 73.99% 75.93% 77.19% 72.19% 66.67% 65.83% 59.94% 64.30%
Earnings before Interest and Taxes (EBIT)
-149 -156 -76 9.30 -143 -302 -180 594 997 1,599 536
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-80 39 200 321 385 413 486 1,244 1,669 2,383 1,927
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
13.11 15.93 15.87 13.71 22.41 61.25 236.80 43.73 20.34 14.79 9.84
Price to Tangible Book Value (P/TBV)
17.06 25.91 37.07 0.00 0.00 0.00 0.00 0.00 72.78 46.39 0.00
Price to Revenue (P/Rev)
8.51 6.89 8.10 7.50 7.24 9.13 9.04 11.09 13.10 12.55 23.56
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 173.87 40.79 102.09 880.92
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.58% 2.45% 0.98% 0.11%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.77
Enterprise Value to Revenue (EV/Rev)
7.46 5.96 7.22 6.83 6.89 9.03 8.86 10.59 12.38 11.64 23.02
Enterprise Value to EBITDA (EV/EBITDA)
0.00 269.61 82.11 61.70 60.94 93.12 100.33 58.70 59.52 45.03 137.16
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 2,128.35 0.00 0.00 0.00 123.01 99.70 67.12 493.11
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 242.77 55.70 121.49 663.98
Enterprise Value to Operating Cash Flow (EV/OCF)
15.62 12.04 15.80 18.75 22.66 25.57 24.55 26.28 30.50 28.87 58.05
Enterprise Value to Free Cash Flow (EV/FCFF)
61.14 47.41 0.00 0.00 459.28 0.00 52.77 61.04 138.19 116.24 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.56 0.69 1.62 0.90 2.80 4.22 17.51 1.14 0.19 0.00 0.06
Long-Term Debt to Equity
0.56 0.69 1.16 0.90 2.80 2.18 0.00 0.00 0.00 0.00 0.06
Financial Leverage
-1.55 -1.86 -1.89 -1.44 -1.34 -1.45 -2.69 -2.84 -1.50 -1.18 -0.45
Leverage Ratio
3.28 3.81 4.83 4.53 5.82 10.35 23.11 13.66 4.99 3.35 2.04
Compound Leverage Factor
3.80 4.40 6.72 -36.34 9.44 15.95 26.63 13.04 4.94 3.35 2.04
Debt to Total Capital
35.85% 40.85% 61.89% 47.41% 73.68% 80.86% 94.60% 53.25% 15.72% 0.00% 6.06%
Short-Term Debt to Total Capital
0.00% 0.00% 17.74% 0.00% 0.00% 39.05% 94.60% 53.25% 15.72% 0.00% 0.00%
Long-Term Debt to Total Capital
35.85% 40.85% 44.15% 47.41% 73.68% 41.81% 0.00% 0.00% 0.00% 0.00% 6.06%
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% 0.71% 0.00% 0.00% 3.24% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
64.15% 59.15% 37.40% 52.59% 26.32% 15.90% 5.40% 46.75% 84.28% 100.00% 93.94%
Debt to EBITDA
-6.28 13.52 9.61 4.46 8.01 7.82 7.57 1.60 0.58 0.00 0.92
Net Debt to EBITDA
18.05 -42.26 -10.16 -6.07 -3.16 -1.37 -2.08 -2.77 -3.47 0.00 -3.18
Long-Term Debt to EBITDA
-6.28 13.52 6.86 4.46 8.01 4.04 0.00 0.00 0.00 0.00 0.92
Debt to NOPAT
-4.54 -4.52 -26.32 -37.76 -24.61 -15.15 -27.82 6.62 0.54 0.00 4.46
Net Debt to NOPAT
13.06 14.13 27.84 51.45 9.72 2.65 7.64 -11.46 -3.25 0.00 -15.40
Long-Term Debt to NOPAT
-4.54 -4.52 -18.78 -37.76 -24.61 -7.84 0.00 0.00 0.00 0.00 4.46
Altman Z-Score
3.98 3.00 2.88 3.15 2.33 2.50 2.50 3.95 4.87 5.15 8.06
Noncontrolling Interest Sharing Ratio
5.98% 0.00% 1.13% 0.79% 0.00% 6.92% 13.26% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.09 1.65 1.97 1.78 1.91 0.91 0.77 0.78 0.89 0.94 0.87
Quick Ratio
1.93 1.50 1.84 1.65 1.78 0.81 0.71 0.68 0.77 0.82 0.73
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
168 221 -104 -524 51 -457 923 1,196 719 923 -21,516
Operating Cash Flow to CapEx
908.41% 531.70% 926.88% 804.57% 483.07% 1,295.69% 1,029.41% 1,898.50% 2,077.55% 1,509.34% 1,034.77%
Free Cash Flow to Firm to Interest Expense
7.19 9.01 -3.53 -6.25 0.58 -2.80 33.69 43.97 86.63 307.70 0.00
Operating Cash Flow to Interest Expense
28.15 35.46 35.07 12.58 11.68 9.20 72.43 102.11 392.48 1,238.67 0.00
Operating Cash Flow Less CapEx to Interest Expense
25.05 28.79 31.29 11.02 9.26 8.49 65.40 96.74 373.59 1,156.60 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.57 0.56 0.48 0.46 0.44 0.44 0.49 0.52 0.47 0.42 0.32
Accounts Receivable Turnover
4.91 4.50 5.06 5.53 4.21 3.74 3.25 2.99 3.16 3.30 3.48
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
15.31 10.69 9.39 10.19 10.58 12.77 16.27 19.35 22.44 24.64 25.23
Accounts Payable Turnover
17.05 14.50 0.00 13.18 14.60 21.16 18.59 14.67 16.57 14.07 13.04
Days Sales Outstanding (DSO)
74.28 81.19 72.17 66.05 86.71 97.66 112.22 121.95 115.53 110.50 104.83
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)
21.41 25.17 0.00 27.70 25.00 17.25 19.63 24.88 22.03 25.94 27.99
Cash Conversion Cycle (CCC)
52.88 56.02 72.17 38.35 61.72 80.41 92.59 97.07 93.50 84.56 76.83
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-543 -880 -849 -362 -539 -294 -1,350 -2,245 -1,180 -1,220 20,693
Invested Capital Turnover
-3.41 -2.47 -2.63 -4.79 -7.57 -10.22 -6.69 -3.83 -4.69 -7.68 1.18
Increase / (Decrease) in Invested Capital
-278 -337 31 486 -176 244 -1,055 -895 1,065 -40 21,914
Enterprise Value (EV)
10,290 10,461 16,406 19,794 23,469 38,430 48,718 73,005 99,359 107,298 264,309
Market Capitalization
11,728 12,101 18,414 21,742 24,688 38,864 49,728 76,451 105,148 115,756 270,441
Book Value per Share
$9.99 $8.27 $12.49 $16.53 $11.42 $6.52 $2.11 $5.72 $15.97 $11.73 $33.73
Tangible Book Value per Share
$7.67 $5.09 $5.35 ($0.49) ($11.08) ($26.43) ($29.33) ($4.88) $4.46 $3.74 ($1.88)
Total Capital
1,395 1,284 3,102 3,016 4,186 3,990 3,887 3,740 6,134 7,824 29,266
Total Debt
500 525 1,920 1,430 3,084 3,226 3,677 1,992 964 0.00 1,774
Total Long-Term Debt
500 525 1,370 1,430 3,084 1,668 0.00 0.00 0.00 0.00 1,774
Net Debt
-1,438 -1,640 -2,031 -1,949 -1,218 -563 -1,010 -3,446 -5,788 -8,459 -6,132
Capital Expenditures (CapEx)
73 163 112 131 214 116 193 146 157 246 440
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-358 -600 -816 -1,192 -1,310 -1,813 -1,849 -2,088 -2,448 -3,368 -4,351
Debt-free Net Working Capital (DFNWC)
927 775 2,587 1,612 2,438 1,089 1,785 302 131 -465 -1,280
Net Working Capital (NWC)
927 775 2,037 1,612 2,438 -469 -1,891 -1,690 -833 -465 -1,280
Net Nonoperating Expense (NNE)
83 87 49 44 142 286 135 -139 -794 -251 91
Net Nonoperating Obligations (NNO)
-1,438 -1,640 -2,031 -1,949 -1,640 -1,058 -1,560 -3,994 -6,350 -9,045 -6,799
Total Depreciation and Amortization (D&A)
69 194 276 312 528 714 665 650 673 784 1,391
Debt-free, Cash-free Net Working Capital to Revenue
-26.00% -34.19% -35.90% -41.10% -38.44% -42.59% -33.61% -30.29% -30.49% -36.53% -37.90%
Debt-free Net Working Capital to Revenue
67.26% 44.16% 113.79% 55.58% 71.51% 25.58% 32.45% 4.38% 1.63% -5.04% -11.15%
Net Working Capital to Revenue
67.26% 44.16% 89.58% 55.58% 71.51% -11.03% -34.38% -24.51% -10.38% -5.04% -11.15%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.86) ($0.80) ($0.54) ($0.29) ($0.92) ($1.73) ($0.90) $1.45 $8.07 $1.71 $0.41
Adjusted Weighted Average Basic Shares Outstanding
272.55M 275.53M 281.47M 290.97M 289.12M 289.20M 295.50M 303.20M 319.20M 662.50M 749M
Adjusted Diluted Earnings per Share
($0.86) ($0.80) ($0.54) ($0.29) ($0.92) ($1.73) ($0.90) $1.28 $7.28 $1.60 $0.40
Adjusted Weighted Average Diluted Shares Outstanding
272.55M 275.53M 281.47M 290.97M 289.12M 289.20M 295.50M 342.30M 354M 709.30M 764M
Adjusted Basic & Diluted Earnings per Share
($0.86) ($0.80) ($0.54) ($0.29) ($0.92) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
261.30M 271.80M 275.10M 283.50M 290.70M 292.22M 299.21M 308.59M 325.60M 668.90M 818M
Normalized Net Operating Profit after Tax (NOPAT)
-110 -116 -73 -38 -125 -213 -132 301 479 883 398
Normalized NOPAT Margin
-7.99% -6.61% -3.21% -1.31% -3.68% -5.00% -2.40% 4.36% 5.96% 9.58% 3.47%
Pre Tax Income Margin
-12.50% -10.26% -4.63% -2.57% -6.80% -10.93% -3.77% 8.22% 12.31% 17.30% 4.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-6.36 -6.35 -2.56 0.11 -1.61 -1.85 -6.56 21.82 120.07 532.90 0.00
NOPAT to Interest Expense
-4.71 -4.74 -2.46 -0.45 -1.41 -1.30 -4.82 11.06 214.90 294.40 0.00
EBIT Less CapEx to Interest Expense
-9.46 -13.02 -6.34 -1.45 -4.03 -2.56 -13.60 16.44 101.18 450.83 0.00
NOPAT Less CapEx to Interest Expense
-7.80 -11.41 -6.25 -2.02 -3.83 -2.01 -11.86 5.68 196.01 212.33 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-3.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-3.32% -202.46% -212.03% -402.93% -448.73% -236.14% -334.19% 62.02% 21.99% 0.00% 325.73%

Quarterly Metrics And Ratios for Palo Alto Networks

This table displays calculated financial ratios and metrics derived from Palo Alto Networks' official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 1/31/2024 4/30/2024 7/31/2024 10/31/2024 1/31/2025 4/30/2025 7/31/2025 10/31/2025 1/31/2026 4/30/2026 7/31/2026
DEI Shares Outstanding
- - - - - - - - - 816,000,000.00 815,000,000.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 816,000,000.00 815,000,000.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.22 -0.35
Growth Metrics
- - - - - - - - - - -
Revenue Growth
19.33% 15.34% 12.09% 13.88% 14.29% 15.33% 15.84% 15.66% 14.93% 31.15% 34.46%
EBITDA Growth
22.29% 43.88% 2.57% 24.46% 72.07% 20.29% 60.12% 13.14% 40.93% -36.08% -68.78%
EBIT Growth
51.48% 82.64% -0.90% 29.53% 135.50% 22.76% 85.41% 11.65% 68.40% -150.00% -145.67%
NOPAT Growth
1,636.01% 202.82% 46.58% 84.33% -71.37% -5.82% -20.23% -8.17% 57.78% -169.43% -43.54%
Net Income Growth
1,974.70% 158.63% 57.09% 80.59% -84.70% -5.99% -29.05% -4.84% 61.80% -167.56% -211.02%
EPS Growth
1,974.70% 154.84% 49.33% 76.79% -84.43% -5.13% -32.14% -4.08% 60.53% -159.46% -200.00%
Operating Cash Flow Growth
-0.66% 22.40% 23.81% -1.07% -19.29% 18.87% 99.10% 17.28% -0.54% 38.69% 32.91%
Free Cash Flow Firm Growth
-118.28% -163.83% -173.98% -183.88% 410.37% 199.28% 131.75% 183.21% -360.10% -3,018.96% -8,685.57%
Invested Capital Growth
53.84% 56.40% 47.42% 46.30% -73.36% -78.81% -3.38% -39.60% 168.87% 1,671.10% 1,794.76%
Revenue Q/Q Growth
5.16% 0.49% 10.31% -2.32% 5.55% 1.40% 10.80% -2.46% 4.85% 15.73% 13.59%
EBITDA Q/Q Growth
-31.91% 40.77% 18.99% 9.11% -5.86% -1.58% 58.39% -23.12% 17.74% -55.34% -23.01%
EBIT Q/Q Growth
-51.56% 83.30% 25.96% 15.82% -11.93% -4.45% 90.23% -30.41% 33.25% -128.42% -72.44%
NOPAT Q/Q Growth
367.28% -71.62% 36.31% 1.97% -27.42% -6.65% 15.45% 17.48% 24.71% -141.01% 193.99%
Net Income Q/Q Growth
799.54% -84.04% 28.30% -1.96% -23.78% -1.95% -3.17% 31.60% 29.34% -140.97% -59.32%
EPS Q/Q Growth
799.54% -83.84% 41.77% -11.61% -61.62% -2.63% 2.70% 23.68% 29.79% -136.07% -72.73%
Operating Cash Flow Q/Q Growth
-54.78% -23.35% -3.06% 194.44% -63.11% 12.89% 62.37% 73.49% -68.72% 57.22% 55.80%
Free Cash Flow Firm Q/Q Growth
-121.27% -210.24% -0.57% -26.40% 178.70% -0.76% -67.84% 231.25% -346.11% -1,013.20% 5.13%
Invested Capital Q/Q Growth
70.65% 5.80% -54.40% -25.80% 5.25% 2.84% 10.73% -69.88% 146.74% 2,116.41% -3.65%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
74.73% 74.12% 73.80% 74.09% 73.46% 72.94% 73.23% 74.21% 73.59% 67.56% 67.57%
EBITDA Margin
15.22% 21.33% 23.01% 25.70% 22.92% 22.25% 31.80% 25.06% 28.14% 10.86% 7.36%
Operating Margin
2.71% 8.90% 10.89% 13.40% 10.65% 9.56% 19.60% 12.49% 15.30% -6.10% 5.04%
EBIT Margin
7.00% 12.77% 14.58% 17.29% 14.43% 13.60% 23.34% 16.65% 21.16% -5.20% -7.89%
Profit (Net Income) Margin
88.45% 14.05% 16.34% 16.40% 11.84% 11.45% 10.01% 13.50% 16.65% -5.90% -8.27%
Tax Burden Percent
1,289.23% 110.99% 112.13% 95.14% 82.30% 84.41% 42.89% 81.07% 78.69% 113.46% 104.83%
Interest Burden Percent
97.98% 99.09% 99.91% 99.68% 99.72% 99.78% 99.97% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
-1,189.23% -10.99% -12.13% 4.86% 17.70% 15.59% 57.11% 18.93% 21.31% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -4.50% 4.16%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -3.84% 9.24%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.63% -4.15%
Return on Equity (ROE)
89.52% 85.88% 74.52% 67.66% 23.38% 21.16% 17.45% 15.32% 16.26% -2.87% 0.02%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -144.27% -103.50% -103.98%
Operating Return on Assets (OROA)
3.35% 6.20% 6.79% 8.15% 6.30% 6.04% 9.88% 7.25% 9.12% -1.61% -2.51%
Return on Assets (ROA)
42.33% 6.82% 7.60% 7.73% 5.17% 5.09% 4.24% 5.88% 7.17% -1.83% -2.64%
Return on Common Equity (ROCE)
89.52% 85.88% 74.52% 67.66% 23.38% 21.16% 17.45% 15.32% 16.26% -2.87% 0.02%
Return on Equity Simple (ROE_SIMPLE)
52.25% 54.78% 0.00% 46.25% 19.68% 17.12% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
691 196 267 273 198 185 213 251 312 -128 120
NOPAT Margin
34.99% 9.88% 12.21% 12.74% 8.76% 8.07% 8.41% 10.13% 12.04% -4.27% 3.53%
Net Nonoperating Expense Percent (NNEP)
27.58% 2.01% 1.75% 1.27% 1.07% 1.12% 0.53% 0.92% 1.48% -0.66% -5.08%
Return On Investment Capital (ROIC_SIMPLE)
11.18% - - - 2.86% 2.43% 2.73% 2.89% 3.33% -0.44% 0.41%
Cost of Revenue to Revenue
25.27% 25.88% 26.20% 25.91% 26.54% 27.06% 26.77% 25.79% 26.41% 32.45% 32.43%
SG&A Expenses to Revenue
15.27% 5.98% 6.41% 4.57% 6.81% 7.16% 1.08% 7.24% 6.86% 10.53% 6.63%
R&D to Revenue
22.68% 23.04% 22.60% 22.46% 22.40% 21.60% 19.85% 21.34% 19.70% 24.45% 22.84%
Operating Expenses to Revenue
72.02% 65.22% 62.91% 60.70% 62.81% 63.39% 53.63% 61.72% 58.29% 73.65% 62.52%
Earnings before Interest and Taxes (EBIT)
138 254 319 370 326 311 592 412 549 -156 -269
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
301 423 504 550 517 509 807 620 730 326 251
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
24.50 21.04 20.34 19.85 18.98 17.12 14.79 17.00 13.13 5.29 9.84
Price to Tangible Book Value (P/TBV)
196.05 136.77 72.78 111.59 77.92 50.53 46.39 43.65 101.69 0.00 0.00
Price to Revenue (P/Rev)
14.18 12.06 13.10 14.16 14.12 13.95 12.55 15.42 12.47 13.80 23.56
Price to Earnings (P/E)
46.88 38.40 40.79 42.91 96.47 99.99 102.09 131.90 96.22 173.60 880.92
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
2.13% 2.60% 2.45% 2.33% 1.04% 1.00% 0.98% 0.76% 1.04% 0.58% 0.11%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 119.14 6.55 12.77
Enterprise Value to Revenue (EV/Rev)
13.49 11.39 12.38 13.33 13.27 13.04 11.64 14.35 11.67 13.26 23.02
Enterprise Value to EBITDA (EV/EBITDA)
66.49 53.57 59.52 62.15 57.05 55.63 45.03 55.86 43.29 56.67 137.16
Enterprise Value to EBIT (EV/EBIT)
114.79 88.80 99.70 102.19 89.69 87.25 67.12 83.53 61.91 100.73 493.11
Enterprise Value to NOPAT (EV/NOPAT)
64.25 51.14 55.70 57.47 121.64 125.65 121.49 159.03 118.04 228.57 663.98
Enterprise Value to Operating Cash Flow (EV/OCF)
33.17 28.10 30.50 34.08 36.60 36.07 28.87 34.48 29.05 33.36 58.05
Enterprise Value to Free Cash Flow (EV/FCFF)
160.17 118.89 138.19 172.19 74.32 75.95 116.24 94.55 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.42 0.26 0.19 0.11 0.08 0.05 0.00 0.00 0.00 0.05 0.06
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.06
Financial Leverage
-1.51 -1.44 -1.50 -1.53 -1.21 -1.18 -1.18 -1.24 -1.03 -0.42 -0.45
Leverage Ratio
6.18 5.63 4.99 4.35 3.66 3.41 3.35 3.01 2.91 1.96 2.04
Compound Leverage Factor
6.06 5.58 4.98 4.34 3.65 3.41 3.35 3.01 2.91 1.96 2.04
Debt to Total Capital
29.48% 20.65% 15.72% 9.85% 7.73% 5.03% 0.00% 0.00% 0.00% 4.66% 6.06%
Short-Term Debt to Total Capital
29.48% 20.65% 15.72% 9.85% 7.73% 5.03% 0.00% 0.00% 0.00% 0.55% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 4.11% 6.06%
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
70.52% 79.35% 84.28% 90.15% 92.27% 94.97% 100.00% 100.00% 100.00% 95.34% 93.94%
Debt to EBITDA
1.19 0.70 0.58 0.36 0.27 0.18 0.00 0.00 0.00 0.54 0.92
Net Debt to EBITDA
-3.38 -3.16 -3.47 -3.86 -3.64 -3.88 0.00 0.00 0.00 -2.27 -3.18
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.48 0.92
Debt to NOPAT
1.15 0.67 0.54 0.34 0.57 0.42 0.00 0.00 0.00 2.20 4.46
Net Debt to NOPAT
-3.27 -3.01 -3.25 -3.57 -7.76 -8.76 0.00 0.00 0.00 -9.16 -15.40
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.94 4.46
Altman Z-Score
5.00 4.67 4.76 5.38 5.50 5.57 5.01 6.57 5.42 5.00 8.01
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
0.83 0.84 0.89 0.84 0.84 0.90 0.94 0.99 1.04 0.86 0.87
Quick Ratio
0.74 0.73 0.77 0.72 0.73 0.78 0.82 0.85 0.91 0.73 0.73
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-256 -793 -797 -1,008 793 787 253 839 -2,064 -22,972 -21,794
Operating Cash Flow to CapEx
1,960.23% 1,414.17% 1,081.65% 3,423.13% 1,172.42% 920.50% 1,182.85% 2,108.33% 325.88% 1,049.40% 1,317.48%
Free Cash Flow to Firm to Interest Expense
-91.28 -344.73 -2,657.93 -839.93 881.38 1,124.56 1,265.65 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
246.43 229.96 1,709.00 1,258.00 618.78 898.14 5,104.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
233.86 213.70 1,551.00 1,221.25 566.00 800.57 4,672.50 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.48 0.49 0.47 0.47 0.44 0.44 0.42 0.44 0.43 0.31 0.32
Accounts Receivable Turnover
4.74 4.93 3.16 6.51 5.05 4.84 3.30 7.72 5.48 4.42 3.48
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
21.60 22.52 22.44 23.23 24.13 24.74 24.64 25.32 23.47 24.30 25.23
Accounts Payable Turnover
12.72 19.87 16.57 12.47 13.66 13.65 14.07 11.67 12.75 11.28 13.04
Days Sales Outstanding (DSO)
76.96 74.00 115.53 56.06 72.22 75.38 110.50 47.28 66.62 82.63 104.83
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)
28.69 18.37 22.03 29.28 26.72 26.73 25.94 31.28 28.63 32.36 27.99
Cash Conversion Cycle (CCC)
48.27 55.63 93.50 26.78 45.50 48.64 84.56 16.00 37.99 50.27 76.83
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-812 -765 -1,180 -1,485 -1,407 -1,367 -1,220 -2,073 969 21,477 20,693
Invested Capital Turnover
-5.86 -6.19 -4.69 -3.90 -7.73 -8.33 -7.68 -5.37 -45.18 1.05 1.18
Increase / (Decrease) in Invested Capital
947 989 1,065 1,281 -595 -603 -40 -588 2,376 22,844 21,914
Enterprise Value (EV)
101,563 88,754 99,359 110,459 113,758 115,697 107,298 137,127 115,450 140,685 264,309
Market Capitalization
106,732 93,987 105,148 117,323 121,016 123,766 115,756 147,319 123,348 146,325 270,441
Book Value per Share
$13.82 $13.83 $15.97 $18.16 $19.43 $10.92 $11.73 $12.95 $13.48 $33.91 $33.73
Tangible Book Value per Share
$1.73 $2.13 $4.46 $3.23 $4.73 $3.70 $3.74 $5.05 $1.74 ($1.86) ($1.88)
Total Capital
6,179 5,630 6,134 6,558 6,909 7,614 7,824 8,665 9,393 29,020 29,266
Total Debt
1,822 1,163 964 646 534 383 0.00 0.00 0.00 1,352 1,774
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,192 1,774
Net Debt
-5,169 -5,232 -5,788 -6,865 -7,259 -8,069 -8,459 -10,192 -7,898 -5,640 -6,132
Capital Expenditures (CapEx)
35 37 47 44 48 68 86 84 170 83 103
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2,868 -2,894 -2,448 -3,905 -3,912 -3,724 -3,368 -4,318 -4,176 -4,244 -4,351
Debt-free Net Working Capital (DFNWC)
503 -3.50 131 -514 -679 -423 -465 -108 360 -1,133 -1,280
Net Working Capital (NWC)
-1,319 -1,166 -833 -1,160 -1,212 -807 -465 -108 360 -1,293 -1,280
Net Nonoperating Expense (NNE)
-1,056 -83 -90 -78 -69 -77 -41 -84 -120 49 402
Net Nonoperating Obligations (NNO)
-5,169 -5,232 -6,350 -7,397 -7,782 -8,598 -9,045 -10,738 -8,424 -6,191 -6,799
Total Depreciation and Amortization (D&A)
162 170 184 180 192 198 215 208 181 482 520
Debt-free, Cash-free Net Working Capital to Revenue
-38.10% -37.14% -30.49% -47.12% -45.64% -41.96% -36.53% -45.18% -42.21% -40.01% -37.90%
Debt-free Net Working Capital to Revenue
6.68% -0.04% 1.63% -6.20% -7.92% -4.77% -5.04% -1.13% 3.64% -10.68% -11.15%
Net Working Capital to Revenue
-17.52% -14.97% -10.38% -14.00% -14.15% -9.09% -5.04% -1.13% 3.64% -12.19% -11.15%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.74 $0.86 $1.12 $1.07 $0.41 $0.39 $0.38 $0.49 $0.61 ($0.22) ($0.38)
Adjusted Weighted Average Basic Shares Outstanding
639.20M 322.90M 319.20M 326.80M 659.30M 665.10M 662.50M 679M 704M 801M 749M
Adjusted Diluted Earnings per Share
$2.45 $0.79 $1.12 $0.99 $0.38 $0.37 $0.38 $0.47 $0.61 ($0.22) ($0.38)
Adjusted Weighted Average Diluted Shares Outstanding
715M 354.60M 354M 354.50M 709M 707.40M 709.30M 709M 711M 801M 764M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $1.12 $0.00 $0.00 $0.00 $0.38 $0.00 $0.00 $0.00 ($0.38)
Adjusted Weighted Average Basic & Diluted Shares Outstanding
646.20M 323.80M 325.60M 328.10M 662.10M 666.80M 668.90M 697M 816M 815M 818M
Normalized Net Operating Profit after Tax (NOPAT)
38 124 167 273 198 185 348 251 312 -128 120
Normalized NOPAT Margin
1.90% 6.23% 7.62% 12.74% 8.76% 8.07% 13.72% 10.13% 12.04% -4.27% 3.53%
Pre Tax Income Margin
6.86% 12.66% 14.57% 17.23% 14.39% 13.56% 23.33% 16.65% 21.16% -5.20% -7.89%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
49.39 110.22 1,064.33 308.17 361.89 444.57 2,960.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
246.79 85.27 891.07 227.16 219.82 263.85 1,066.15 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
36.82 93.96 906.33 271.42 309.11 347.00 2,528.50 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
234.22 69.01 733.07 190.41 167.05 166.28 634.65 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
2.93% 23.15% 21.99% 18.29% 39.86% 0.00% 0.00% 0.00% 0.00% 118.64% 325.73%

Financials Breakdown Chart

Key Financial Trends

Palo Alto Networks’ financial results show strong long-term revenue growth and cash generation, but the latest quarter also highlights rising acquisition-related balance-sheet complexity and earnings volatility. Revenue increased from $1.55 billion in Q4 2022 to $3.41 billion in Q4 2026, representing an approximate 22% annualized growth rate. On a sequential basis, Q4 2026 revenue rose 14% from $3.00 billion in Q3.

Profitability was mixed. Gross profit reached $2.30 billion in Q4 2026, producing a gross margin of approximately 67.6%, in line with Q3 but below the 73.6% reported in Q2. Operating income recovered to $172 million from a $183 million operating loss in Q3, but a $441 million net other expense pushed the company to a $282 million net loss, or $0.38 per diluted share.

Cash flow remained considerably stronger than reported earnings. Operating cash flow rose to $1.36 billion in Q4 from $871 million in Q3, while the company ended the quarter with a $149 million increase in cash after investing and financing outflows. However, the latest cash-flow data is heavily supported by $997 million of noncash adjustments, making the relationship between accounting earnings and cash generation important to monitor.

  • Revenue growth remains robust: Q4 2026 revenue of $3.41 billion was up approximately 34.6% from Q4 2025 and more than double Q4 2022 revenue, indicating continued expansion of Palo Alto Networks’ customer base and product platform.
  • Operating cash flow is a major strength: Cash generated from operations increased 56% sequentially to $1.36 billion and has remained positive in every quarter provided, supporting investments, acquisitions and debt repayment.
  • Operating profitability improved sequentially: The company moved from a $183 million operating loss in Q3 2026 to $172 million of operating income in Q4, despite continued substantial investments in marketing and research and development.
  • Liquidity has expanded over the multi-year period: Cash and equivalents increased from $2.12 billion at Q4 2022 to $2.36 billion at Q3 2026, while short- and long-term investments totaled roughly $4.63 billion at Q3 2026.
  • Deferred revenue provides visibility: Current and noncurrent deferred revenue totaled approximately $13.6 billion at Q3 2026, up from about $7.0 billion at Q4 2022. This represents contracted revenue that can be recognized over future periods, although it is not the same as cash earnings.
  • Acquisitions are reshaping the balance sheet: Palo Alto Networks spent approximately $6.56 billion on acquisitions across Q2 through Q4 2026. Goodwill increased from $6.93 billion at Q2 to $21.90 billion at Q3, while intangible assets rose from $1.25 billion to $7.28 billion. The acquired assets could support growth, but investors should watch integration results and potential impairment charges.
  • Cash generation is stronger than net income, but the quality of conversion requires attention: Q4 operating cash flow exceeded the $282 million net loss by a wide margin, partly because of depreciation, amortization and other noncash adjustments. This is common in acquisition-heavy technology businesses, but it can make reported earnings less representative of underlying operating performance.
  • Q4 earnings deteriorated sharply: The company swung from $432 million of net income in Q2 2026 and $253.8 million in Q4 2025 to a $282 million net loss in Q4 2026. The primary driver was $441 million of net other expense, which more than offset operating income.
  • Operating expenses remain elevated: Q4 marketing expense was $1.13 billion and research and development expense was $779 million. Together, these costs consumed more than half of revenue and limited the benefit of the company’s high gross profit.
  • Balance-sheet risk has increased: Total assets rose from $12.25 billion at Q4 2022 to $46.27 billion at Q3 2026, largely because of acquisitions. Goodwill and intangible assets represented roughly $29.2 billion at Q3 2026, making future results more sensitive to acquisition performance and impairment risk.

Overall, the data points to a company with durable top-line growth, substantial recurring-revenue visibility and strong operating cash flow. The primary concerns are the sharp Q4 earnings loss, unusually large noncash adjustments, acquisition-related goodwill growth and the need to demonstrate that recent acquisitions can produce sustainable operating returns.

09/29/26 11:42 AM ETAI Generated. May Contain Errors.

Palo Alto Networks Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Palo Alto Networks' fiscal year ends in July. Their fiscal year 2026 ended on July 31, 2026.

Palo Alto Networks' net income appears to be on an upward trend, with a most recent value of $307 million in 2026, compared with -$192.70 million in 2016. The previous period was $1.13 billion in 2025. View Palo Alto Networks' forecast to see where analysts expect Palo Alto Networks to go next.

Palo Alto Networks' total operating income in 2026 was $695 million, based on the following breakdown:
  • Total Gross Profit: $8.08 billion
  • Total Operating Expenses: $7.38 billion

Over the last 10 years, Palo Alto Networks' total revenue changed from $1.38 billion in 2016 to $11.48 billion in 2026, a change of 732.8%.

In the past 11 quarters, Palo Alto Networks' cash and equivalents has ranged from $1.14 billion in Q4 2023 to $4.16 billion in Q2 2026, and is currently $2.36 billion as of their latest financial filing in Q3 2026.

Palo Alto Networks had total debt of $1.77 billion at the end of 2026, compared with none in 2025, and a 254.7% increase since 2016.

Over the last 10 years, Palo Alto Networks' book value per share changed from 9.99 in 2016 to 33.73 in 2026, a change of 237.8%.



Financial statements for NASDAQ:PANW last updated on 9/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners