Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q2 26 | $2.43 | $2.54 | +4.5% | — | $7.4B | — |
| Q1 26 | $1.08 | $1.14 | +5.6% | — | $5.5B | — |
| Q4 25 | $1.95 | $1.95 | 0.0% | — | $6.3B | — |
| Q3 25 | $3.84 | $3.98 | +3.6% | — | $9B | — |
| Q2 25 | $2.02 | $2.22 | +9.9% | — | $6.8B | — |
| Q1 25 | $0.7 | $0.99 | +41.4% | — | $4.8B | — |
| Q4 24 | $1.44 | $1.66 | +15.3% | — | $5.5B | — |
| Q3 24 | $3.1 | $3.36 | +8.4% | — | $8B | — |
| Q2 24 | $1.55 | $1.68 | +8.4% | — | $5.9B | — |
| Q1 24 | $14.1 | $20.4 | +44.7% | — | $4.4B | — |
| Q4 23 | $1.2 | $1.28 | +6.7% | — | $4.8B | — |
| Q3 23 | $67.6 | $72.3 | +7.0% | — | $7.3B | — |
| Q2 23 | $28.9 | $37.6 | +30.2% | — | $5.5B | — |
| Q1 23 | $10.6 | $11.6 | +9.3% | — | $3.8B | — |
| Q4 22 | $22.2 | $24.7 | +11.2% | — | $4B | — |
| Q3 22 | $49.9 | $53 | +6.2% | — | $6.1B | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | $6.66 | — | — | $26.9B | — |
| FY24 | — | $175 | — | — | $23.7B | — |
| FY23 | — | $118.7 | — | — | $21.4B | — |
| FY22 | — | $76.7 | — | — | $17.1B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.7B | $12.7B | $14.5B | $15.1B | $6.8B | $11B | $17.1B | $21.4B | $23.7B | $26.9B |
| YoY change | +16.5% | +18% | +14.6% | +3.71% | -54.9% | +61.2% | +56% | +25% | +11.1% | +13.4% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.7B | 12.7B | 14.5B | 15.1B | 6.8B | 11B | 17.1B | 21.4B | 23.7B | 26.9B |
| Cost of revenue | 415M | 242M | — | — | — | — | — | — | — | — |
| Gross profit | 10.3B | 12.4B | — | — | — | — | — | — | — | — |
| Gross margin | 96.1% | 98.1% | — | — | — | — | — | — | — | — |
| Research & development | 142M | 189M | 233M | 285M | — | — | — | — | — | — |
| Selling, general & administrative | 6B | 7.3B | 8.5B | 9B | 5.5B | 7.6B | 11.2B | 14.4B | 14.8B | 15.9B |
| Operating expenses | 6.3B | 7.7B | 9B | 9.5B | 5.8B | 8B | 11.5B | 15B | 15.6B | 17B |
| Operating income | 3.8B | 4.5B | 5.3B | 5.3B | 580M | 2.5B | 5.1B | 5.8B | 7.6B | 9.3B |
| Operating margin | 35.8% | 35.8% | 36.8% | 35.5% | 8.53% | 22.8% | 29.9% | 27.3% | 31.8% | 34.5% |
| Non-operating income, net | -1B | -42M | -237M | 727M | 289M | -713M | -1B | -477M | -82M | -1.8B |
| Pretax income | 2.7B | 4.4B | 4.8B | 6B | 567M | 1.5B | 3.9B | 5.5B | 7.3B | 6.8B |
| Income tax | 578M | 2.1B | 837M | 1.1B | 508M | 300M | 865M | 1.2B | 1.4B | 1.4B |
| Net income | 2.1B | 2.3B | 4B | 4.9B | 59M | 1.2B | 3.1B | 4.3B | 5.9B | 5.4B |
| Net margin | 19.9% | 18.5% | 27.5% | 32.3% | 0.87% | 10.6% | 17.9% | 20.1% | 24.8% | 20.1% |
| EBITDA | 4.3B | 5.1B | 5.5B | 6.2B | 1.3B | 3.1B | 5.9B | 7.5B | 8.9B | 11B |
| EPS | 43.1 | 47.8 | 84.3 | 112.9 | 1.45 | 28.4 | 76.7 | 118.7 | 175 | 6.66 |
| Diluted EPS | 42.6 | 46.9 | 83.3 | 111.8 | 1.44 | 28.2 | 76.3 | 117.4 | 172.7 | 6.62 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.3B | 4.8B | 4.4B | 5.9B | 8B | 5.5B | 4.8B | 6.8B | 9B | 6.3B | 5.5B | 7.4B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.9B | 3.9B | 3.3B | 3.7B | 4.5B | 3.3B | 3.3B | 4.1B | 4.6B | 3.9B | 3.9B | 4.4B |
| Operating expenses | 4.1B | 4B | 3.5B | 3.9B | 4.7B | 3.6B | 3.5B | 4.4B | 4.9B | 4.2B | 4.1B | 4.7B |
| Operating income | 3.1B | 605M | 791M | 1.9B | 3.2B | 1.7B | 1.1B | 2.3B | 3.9B | 2B | 1.3B | 2.5B |
| Operating margin | 42.3% | 12.6% | 17.9% | 31.7% | 39.8% | 31.6% | 22.3% | 33.1% | 43.7% | 32% | 23% | 34% |
| Non-operating income, net | 11M | -223M | 122M | 37M | -332M | 91M | -258M | -962M | -418M | -116M | 194M | 159M |
| Pretax income | 3.1B | 411M | 937M | 1.9B | 2.9B | 1.6B | 396M | 1.1B | 3.5B | 1.9B | 1.4B | 2.6B |
| Income tax | 638M | 189M | 161M | 401M | 352M | 496M | 63M | 209M | 721M | 435M | 316M | 610M |
| Net income | 2.5B | 222M | 776M | 1.5B | 2.5B | 1.1B | 333M | 895M | 2.7B | 1.4B | 1.1B | 1.9B |
| Net margin | 34.2% | 4.64% | 17.6% | 26% | 31.5% | 19.5% | 6.99% | 13.2% | 30.5% | 22.5% | 19.6% | 26.5% |
| EBITDA | 3.6B | 1B | 1.2B | 2.3B | 3.7B | 1.7B | 1.6B | — | — | — | — | 2.9B |
| EPS | 70.6 | 6.37 | 22.7 | 44.9 | 75.4 | 32.3 | 0.41 | 1.1 | 3.39 | — | 1.37 | 2.54 |
| Diluted EPS | 69.8 | 6.28 | 22.4 | 44.4 | 74.3 | 31.9 | 0.4 | 1.1 | 3.38 | — | 1.36 | 2.53 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 2.9B | 3.4B | 3.3B | 3.5B | 3.7B | 3.9B | 3.2B | 5.1B | 6.7B | — | 127B |
| Enterprise value | 5.7B | 5.5B | 5.6B | 5.3B | 5B | 4.1B | 3.9B | 7.2B | 7.6B | — | 126.9B |
| Shares outstanding | 49.5M | 49M | 47.4M | 43.1M | 41M | 41M | 39.9M | 36.1M | 33.6M | 811.3M | 811.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 1.36 | 1.45 | 0.82 | 0.73 | 61.9 | 3.38 | 1.05 | 1.2 | 1.14 | — | 18.2 |
| P/S | 0.27 | 0.27 | 0.23 | 0.23 | 0.54 | 0.36 | 0.19 | 0.24 | 0.28 | — | 4.51 |
| P/B | 0.29 | 0.3 | 0.37 | 0.6 | 0.75 | 0.64 | 1.16 | -1.87 | -1.66 | — | -11.7 |
| EV/EBITDA | 1.35 | 1.09 | 1.02 | 0.86 | 3.91 | 1.31 | 0.65 | 0.96 | 0.85 | — | 12.2 |
| EV/Sales | 0.53 | 0.44 | 0.39 | 0.35 | 0.73 | 0.37 | 0.23 | 0.34 | 0.32 | — | 4.49 |
| Earnings yield | 73.6% | 68.7% | 122.3% | 137.5% | 1.62% | 29.6% | 95.1% | 83.6% | 88% | — | 5.48% |
| FCF yield | 128% | 128.4% | 149.8% | 127.1% | -5.51% | 63.9% | 192.5% | 136.5% | 118.1% | — | 6.08% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 96.1% | 98.1% | — | — | — | — | — | — | — | — | — |
| Operating margin | 35.8% | 35.8% | 36.8% | 35.5% | 8.53% | 22.8% | 29.9% | 27.3% | 31.8% | 34.5% | 34.4% |
| Net margin | 19.9% | 18.5% | 27.5% | 32.3% | 0.87% | 10.6% | 17.9% | 20.1% | 24.8% | 20.1% | 25.5% |
| ROE | 21.7% | 20.8% | 45.5% | 82% | 1.21% | 18.9% | 109.9% | -156.3% | -146.3% | -96.9% | -96.9% |
| ROA | 10.8% | 9.2% | 17.6% | 22.7% | 0.27% | 4.93% | 12.1% | 17.6% | 21.2% | 18.5% | 20.4% |
| ROIC | 23.9% | 18% | 39.6% | 56.6% | 0.97% | 31.5% | 116.2% | -709% | -196.4% | -210.5% | -103.5% |
| Return on tangible assets | 19.3% | 15% | 31.7% | 41.7% | 0.41% | 8.47% | 19% | 27.7% | 30.4% | 24.5% | 31.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.89 | 2.58 | 2.36 | 1.83 | 3.56 | 2.1 | 1.86 | 1.28 | 1.31 | 1.33 | 1.09 |
| Quick ratio | 1.89 | 2.58 | 2.36 | 1.83 | 3.56 | 2.1 | 1.86 | 1.28 | 1.31 | 1.33 | 1.09 |
| Debt / equity | 0.72 | 0.85 | 0.98 | 1.53 | 2.53 | 1.83 | 4.69 | -5.39 | -4.25 | -3.46 | -0.02 |
| Debt / assets | 0.36 | 0.37 | 0.38 | 0.42 | 0.57 | 0.48 | 0.51 | 0.61 | 0.62 | 0.66 | 0.7 |
| Net debt / EBITDA | 0.67 | 0.42 | 0.43 | 0.29 | 1.04 | 0.04 | 0.11 | 0.28 | 0.1 | 0.19 | 0.34 |
| Interest coverage | 14 | 18.3 | 19 | 23.4 | 2.59 | 5.39 | 11 | 7.11 | 6.63 | 5.23 | 9.42 |
| Effective tax rate | 21.3% | 46.8% | 17.3% | 18.3% | 89.6% | 20.5% | 22% | 21.7% | 19.3% | 20.9% | 22.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 217.1 | 258.8 | 306.2 | 349.7 | 165.9 | 267 | 428.6 | 591.2 | 706.1 | 33.2 | 35.6 |
| EPS (basic) | 43.1 | 47.8 | 84.3 | 112.9 | 1.45 | 28.4 | 76.7 | 118.7 | 175 | 6.66 | 6.66 |
| EPS (diluted) | 42.6 | 46.9 | 83.3 | 111.8 | 1.44 | 28.2 | 76.3 | 117.4 | 172.7 | 6.62 | 9 |
| Book value per share | 199 | 229.9 | 185.2 | 137.7 | 119.4 | 150.5 | 69.8 | -75.9 | -119.6 | -6.88 | -14.2 |
| FCF per share | 75.1 | 89.3 | 103.2 | 104.4 | -4.91 | 61.3 | 155.1 | 193.7 | 234.8 | 11.2 | 12.4 |
| Cash per share | 86.9 | 151.1 | 132.4 | 169.7 | 270 | 271.7 | 310.9 | 350.9 | 480.8 | 21.2 | 22.9 |
| Capex per share | 4.45 | 5.88 | 9.32 | 8.54 | 6.98 | 7.41 | 5.84 | 9.55 | 12.8 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.05% | 2.27% | 3.04% | 2.44% | 4.21% | 2.77% | 1.36% | 1.61% | 1.81% | — | — |
| Capex / operating cash flow | 9.35% | 7.13% | 8.82% | 6.41% | 510.7% | 15% | 3.97% | 5.26% | 5.56% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | 20% | 23.1% | 17.9% |
| Dividend yield | — | — | — | — | — | — | — | — | 17.6% | — | 1.02% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 11, 2026 | $0.42 |
| Jun 5, 2026 | $0.42 |
| Mar 6, 2026 | $10.50 |
| Dec 5, 2025 | $9.60 |
| Sep 5, 2025 | $9.60 |
| Jun 6, 2025 | $9.60 |
| Mar 7, 2025 | $9.60 |
| Dec 6, 2024 | $8.75 |
| Date | Ratio |
|---|---|
| Apr 6, 2026 | 25:1 |
| Jun 16, 2003 | 1:6 |
| — |
| FY21 | — | $28.4 | — | — | $11B | — |
| FY20 | — | $1.45 | — | — | $6.8B | — |
| FY19 | — | $112.9 | — | — | $15.1B | — |
| FY18 | — | $84.3 | — | — | $14.5B | — |
| FY17 | — | $47.8 | — | — | $12.7B | — |
| FY16 | — | $43.1 | — | — | $10.7B | — |
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.3B | $4.8B | $4.4B | $5.9B | $8B | $5.5B | $4.8B | $6.8B | $9B | $6.3B | $5.5B | $7.4B |
| YoY change | +21.3% | +18.2% | +16.9% | +7.27% | +8.9% | +14.4% | +7.86% | +16% | +12.7% | +16% | +16.2% | +8.15% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 4.3B | 7.4B | 6.3B | 7.3B | 11.1B | 11.2B | 12.4B | 12.7B | 16.2B | 17.2B |
| Receivables | 860.1M | 1.2B | 1.5B | 1.7B | 529M | 1.4B | 2.2B | 3.3B | 3.2B | 3.8B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 5.4B | 9B | 8.4B | 9.8B | 12.2B | 13.1B | 15.8B | 17B | 20.5B | 22.3B |
| Property, plant & equipment | 347M | 480M | 656M | 1.4B | 1.3B | 1.3B | 1.3B | 1.5B | 1.4B | 1.4B |
| Goodwill & intangibles | 8.8B | 9.8B | 10.1B | 9.7B | 7.4B | 9.9B | 9.3B | 8.9B | 8.4B | 7.2B |
| Total assets | 19.8B | 25.5B | 22.7B | 21.4B | 21.9B | 23.6B | 25.4B | 24.3B | 27.7B | 29.3B |
| Accounts payable | 419.1M | 668M | 1.1B | 1.2B | 735M | 1.6B | 2.5B | 3.5B | 3.8B | 5.1B |
| Short-term debt | 967.7M | 711M | — | 988M | 985M | 2B | 500M | 2B | 1.7B | 1.9B |
| Total current liabilities | 2.9B | 3.5B | 3.6B | 5.4B | 3.4B | 6.2B | 8.5B | 13.3B | 15.6B | 16.7B |
| Long-term debt | 6.2B | 8.8B | 8.6B | 8.1B | 11.4B | 9.3B | 12.5B | 12.8B | 15.3B | 17.4B |
| Total liabilities | 10B | 14.2B | 13.9B | 15.5B | 17B | 17.5B | 22.6B | 27.1B | 31.7B | 34.8B |
| Shareholders' equity | 9.8B | 11.3B | 8.8B | 5.9B | 4.9B | 6.2B | 2.8B | -2.7B | -4B | -5.6B |
| Total debt | 7.1B | 9.5B | 8.6B | 9.1B | 12.4B | 11.3B | 13B | 14.8B | 17.1B | 19.3B |
| Net debt | 5.1B | 7B | 6B | 2.8B | 1.8B | 150M | 816M | 2.7B | 917M | 2.1B |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 13.9B | 12.7B | 16B | 16.3B | 15.8B | 16.2B | 15.6B | 17.6B | 16.5B | 17.2B | 16B | 17.2B |
| Receivables | 3.4B | 3.3B | 3.3B | 3.8B | 3.6B | 3.2B | 3.3B | 4.4B | 4B | 3.8B | 3.5B | 4.3B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 18.5B | 17B | 20.5B | 21.3B | 20.5B | 20.5B | 19.9B | 23.3B | 21.7B | 22.3B | 20.9B | 23.1B |
| Property, plant & equipment | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Goodwill & intangibles | 8.9B | 8.9B | 8.7B | 8.6B | 8.6B | 8.4B | 8.3B | 8.3B | 7.3B | 7.2B | 7.1B | 7B |
| Total assets | 25.6B | 24.3B | 27.7B | 28.5B | 28B | 27.7B | 27.2B | 30.7B | 28.8B | 29.3B | 27.7B | 29.7B |
| Accounts payable | 3B | 3.5B | 3.3B | 3.9B | 4.1B | 3.8B | 3.3B | 4.3B | 4B | 5.1B | 4.1B | 5.1B |
| Short-term debt | 1.9B | 2B | 3.5B | 3.4B | 2.4B | 1.7B | 655M | 999M | 999M | 1.9B | 3B | 2B |
| Total current liabilities | 12.8B | 13.3B | 16.8B | 18.2B | 16.7B | 15.6B | 16.4B | 18.6B | 16.3B | 16.7B | 19.8B | 21.1B |
| Long-term debt | 12.4B | 12.8B | 14B | 13.9B | 14.3B | 15.3B | 15.8B | 18B | 16.5B | 17.4B | 15.9B | 18.7B |
| Total liabilities | 26.3B | 27.1B | 31.8B | 32.8B | 31.6B | 31.7B | 33.3B | 37.3B | 33.5B | 34.8B | 36.4B | 40.5B |
| Shareholders' equity | -625M | -2.7B | -4.1B | -4.3B | -3.7B | -4B | -6.1B | -6.7B | -4.7B | -5.6B | -8.7B | -10.8B |
| Total debt | 14.3B | 14.8B | 17.5B | 17.3B | 16.7B | 17.1B | 16.5B | 19B | 17.5B | 19.3B | 18.9B | 20.7B |
| Net debt | 1B | 2.7B | 1.8B | 1B | 945M | 917M | 922M | 1.4B | 1B | 2.1B | 2.9B | 3.5B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.1B | 2.3B | 4B | 4.9B | 59M | 1.2B | 3.1B | 4.3B | 5.9B | 5.4B |
| Depreciation & amortization | 309M | 363M | 426M | 641M | 642M | 599M | 607M | 665M | 751M | 768M |
| Stock-based compensation | 250M | 261M | 331M | 325M | 255M | 376M | 404M | 530M | 599M | 617M |
| Change in working capital | -305M | 1B | 326M | -278M | -1.2B | 263M | 2B | 1.6B | 379M | 435M |
| Operating cash flow | 2.4B | 4B | 5B | 5.7B | 56M | 2B | 5.9B | 6.6B | 7.7B | 9.4B |
| Capital expenditure | -220M | -288M | -442M | -368M | -286M | -304M | 233M | -345M | -429M | — |
| Investing cash flow | -3.3B | -4.2B | 2.2B | 7B | 2.6B | -998M | -518M | 1.5B | 129M | 9M |
| Dividends paid | — | — | — | — | — | — | — | — | -1.2B | -1.2B |
| Share repurchases | -1B | -1.8B | -6B | -8.2B | -1.3B | -163M | -6.6B | -10.4B | -6.5B | -6.4B |
| Financing cash flow | 44M | -79M | -7.4B | -8.6B | 1.5B | -1.2B | -4.9B | -9B | -4.2B | -8.9B |
| Net change in cash | -887M | -244M | -207M | 4.1B | 4.2B | -213M | 440M | -992M | 3.6B | 488M |
| Free cash flow | 3.7B | 4.4B | 4.9B | 4.5B | -201M | 2.5B | 6.2B | 7B | 7.9B | 9.1B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.5B | 222M | 776M | 1.5B | 2.5B | 1.1B | 333M | 895M | 2.7B | 1.4B | 1.1B | 1.9B |
| Depreciation & amortization | 169M | 175M | 177M | 181M | 190M | 203M | 184M | 194M | 199M | 191M | 163M | 162M |
| Stock-based compensation | 128M | 161M | 144M | 140M | 148M | 167M | 143M | 154M | 153M | 167M | 141M | 140M |
| Change in working capital | -1.6B | 545M | 1.8B | 561M | -832M | -1.1B | 2B | 1.1B | -2.2B | -445M | 1.9B | 1.4B |
| Operating cash flow | 1.1B | 1B | 2.9B | 2.4B | 1.9B | 492M | 2.7B | 3.2B | 1.4B | 1.5B | 3.2B | 3.7B |
| Capital expenditure | -71M | -94M | -130M | -146M | -77M | -76M | -121M | — | — | — | — | — |
| Investing cash flow | -22M | -39M | 69M | 137M | -2M | -42M | -118M | 3M | 1M | 2M | — | — |
| Dividends paid | 0 | — | -299M | -295M | -291M | -289M | -319M | -312M | -310M | -307M | -343M | -321M |
| Share repurchases | -2.6B | -2.5B | -1.9B | -1.7B | -1.8B | -1.2B | -2.2B | -1.5B | -653M | -2.1B | -3.8B | -4B |
| Financing cash flow | -2.6B | -2.5B | 778M | -2B | -3.2B | 140M | -4B | -1.8B | -2.5B | -682M | -4B | -5.2B |
| Net change in cash | -1.5B | -1.5B | 3.7B | 604M | -1.2B | 590M | -1.4B | 1.4B | -1B | 810M | -811M | -1.4B |
| Free cash flow | 1.3B | 1.3B | 2.6B | 2.4B | 2.3B | 645M | 3.2B | 3.1B | 1.4B | 1.4B | 3.1B | 3.6B |