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 | $0.49 | $0.64 | +30.6% | — | $6.7B | — |
| Q1 26 | $0.49 | $0.58 | +18.4% | — | $6.6B | — |
| Q4 25 | $0.67 | $0.78 | +16.4% | — | $7.4B | — |
| Q3 25 | $0.62 | $0.68 | +9.7% | — | $7B | — |
| Q2 25 | $0.55 | $0.63 | +14.5% | — | $6.9B | — |
| Q1 25 | $0.47 | $0.51 | +8.5% | — | $6.4B | — |
| Q4 24 | $0.63 | $0.7 | +11.1% | — | $7.4B | — |
| Q3 24 | $0.61 | $0.67 | +9.8% | — | $6.9B | — |
| Q2 24 | $0.49 | $0.57 | +16.3% | — | $7.1B | — |
| Q1 24 | $0.4 | $0.43 | +7.5% | — | $6.4B | — |
| Q4 23 | $0.48 | $0.51 | +6.3% | — | $6.8B | — |
| Q3 23 | $0.4 | $0.42 | +5.0% | — | $6.6B | — |
| Q2 23 | $0.33 | $0.39 | +18.2% | — | $6.3B | — |
| Q1 23 | $0.26 | $0.28 | +7.7% | — | $5.7B | — |
| Q4 22 | $0.4 | $0.38 | -5.0% | — | $5.9B | — |
| Q3 22 | $0.25 | $0.26 | +4.0% | — | $5.4B | — |
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 | — | $2.62 | — | — | $27.7B | — |
| FY24 | — | $3 | — | — | $27.8B | — |
| FY23 | — | $1.93 | — | — | $25.5B | — |
| FY22 | — | -$0.61 | — | — | $21.2B |
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 | $13.1B | $17.2B | $22.9B | $23.8B | $20.7B | $20.5B | $21.2B | $25.5B | $27.8B | $27.7B |
| YoY change | -21.6% | +31.3% | +33.2% | +4.2% | -13.1% | -0.98% | +3.19% | +20.6% | +9.11% | -0.34% |
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 | 13.1B | 17.2B | 22.9B | 23.8B | 20.7B | 20.5B | 21.2B | 25.5B | 27.8B | 27.7B |
| Cost of revenue | 10.2B | 14.1B | 18.9B | 19.4B | 17.5B | 16.5B | 16.8B | 20.3B | 22B | 21.2B |
| Gross profit | 2.9B | 3B | 4B | 4.4B | 3.2B | 4B | 4.4B | 5.3B | 5.8B | 6.5B |
| Gross margin | 22.4% | 17.7% | 17.4% | 18.6% | 15.5% | 19.7% | 20.8% | 20.6% | 21% | 23.6% |
| Research & development | 0 | — | — | — | — | — | — | — | — | 600M |
| Selling, general & administrative | 1.9B | 2.5B | 2.7B | 2.8B | 2.4B | 2.5B | 2.5B | 2.6B | 2.5B | 2.4B |
| Operating expenses | 1.9B | 2.5B | 2.7B | 2.8B | 2.4B | 2.5B | 2.5B | 2.6B | 2.5B | 3B |
| Operating income | 1B | 501M | 1.3B | 1.6B | 795M | 1.6B | 1.9B | 2.6B | 3.4B | 3.6B |
| Operating margin | 7.69% | 2.92% | 5.63% | 6.71% | 3.84% | 7.7% | 8.93% | 10.4% | 12.2% | 12.8% |
| Non-operating income, net | -546M | -716M | -523M | -610M | -15.7B | -852M | -1.6B | 231M | 81M | -458M |
| Pretax income | 358M | -346M | 541M | 753M | -15.2B | 428M | 22M | 2.7B | 3.3B | 2.9B |
| Income tax | 173M | 45M | 258M | 482M | 559M | 758M | 600M | 685M | 257M | 253M |
| Net income | 185M | -391M | 283M | 271M | -15.8B | -330M | -578M | 2B | 3B | 2.6B |
| Net margin | 1.41% | -2.28% | 1.24% | 1.14% | -76.1% | -1.61% | -2.73% | 7.72% | 10.8% | 9.46% |
| EBITDA | 1.6B | 1.7B | 2.8B | 2.9B | 3.2B | 2.1B | 2B | 4.3B | 4.9B | 4.7B |
| EPS | 0.94 | -0.24 | 0.46 | 0.23 | -14.7 | -0.27 | -0.61 | 1.93 | 3 | 2.62 |
| Diluted EPS | 0.94 | -0.24 | 0.45 | 0.23 | -14.7 | -0.27 | -0.61 | 1.91 | 2.98 | 2.6 |
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 | 6.6B | 6.8B | 6.4B | 7.1B | 6.9B | 7.4B | 6.4B | 6.9B | 7B | 7.4B | 6.6B | 6.7B |
| Cost of revenue | 5.3B | 5.4B | 5.1B | 5.6B | 5.4B | 5.8B | 5B | 5.3B | 5.3B | 5.6B | 5.1B | 5.2B |
| Gross profit | 1.3B | 1.4B | 1.3B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.7B | 1.8B | 1.5B | 1.6B |
| Gross margin | 20.2% | 21.2% | 19.9% | 20.9% | 22.3% | 20.8% | 23% | 23.4% | 24.3% | 23.7% | 22.8% | 23.4% |
| Research & development | — | — | — | — | — | — | 146M | 161M | 146M | 147M | 133M | 143M |
| Selling, general & administrative | 627M | 634M | 618M | 643M | 612M | 585M | 577M | 567M | 607M | 636M | 562M | 569M |
| Operating expenses | 627M | 634M | 618M | 643M | 612M | 585M | 723M | 728M | 753M | 783M | 695M | 712M |
| Operating income | 716M | 813M | 660M | 847M | 930M | 945M | 752M | 887M | 948M | 970M | 809M | 865M |
| Operating margin | 10.8% | 11.9% | 10.3% | 11.9% | 13.5% | 12.8% | 11.7% | 12.8% | 13.5% | 13.1% | 12.3% | 12.8% |
| Non-operating income, net | 92M | -246M | 22M | 24M | 134M | -98M | -140M | 134M | -71M | -381M | 551M | 93M |
| Pretax income | 759M | 522M | 641M | 824M | 1B | 792M | 561M | 967M | 821M | 528M | 1.3B | 892M |
| Income tax | 235M | 71M | 178M | 243M | 235M | -399M | 152M | 256M | 204M | -359M | 336M | 210M |
| Net income | 524M | 451M | 463M | 581M | 774M | 1.2B | 409M | 711M | 617M | 887M | 938M | 682M |
| Net margin | 7.89% | 6.6% | 7.21% | 8.14% | 11.2% | 16.2% | 6.36% | 10.3% | 8.8% | 12% | 14.2% | 10.1% |
| EBITDA | 1.1B | 1B | 972M | 1.2B | 1.3B | 1.4B | 897M | 1.3B | 1.2B | 916M | 1.1B | 1.2B |
| EPS | 0.51 | 0.44 | 0.46 | 0.58 | 0.77 | 1.19 | 0.41 | 0.71 | 0.62 | 0.89 | 0.94 | 0.69 |
| Diluted EPS | 0.51 | 0.43 | 0.45 | 0.58 | 0.77 | 1.18 | 0.4 | 0.71 | 0.61 | 0.88 | 0.93 | 0.68 |
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 | 27.9B | 13.5B | 9.1B | — | — | — | — | 34.5B | 40.8B | 45B | 56.7B |
| Enterprise value | 27.2B | 14.8B | 12.6B | — | — | — | — | 37.8B | 43.4B | 47.4B | 56.8B |
| Shares outstanding | 429M | 427M | 423.9M | 555M | 675M | 824M | 987M | 1B | 994M | 988M | 988M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 150.7 | — | 32.2 | — | — | — | — | 17.5 | 13.6 | 17.1 | 18.7 |
| P/S | 2.13 | 0.79 | 0.4 | — | — | — | — | 1.35 | 1.47 | 1.62 | 2.08 |
| P/B | 1.88 | 0.35 | 0.26 | — | — | — | — | 2.22 | 2.39 | 2.37 | 2.89 |
| EV/EBITDA | 17.4 | 8.86 | 4.45 | — | — | — | — | 8.84 | 8.86 | 10.1 | 11.7 |
| EV/Sales | 2.08 | 0.86 | 0.55 | — | — | — | — | 1.48 | 1.56 | 1.71 | 2.05 |
| Earnings yield | 0.66% | — | 3.11% | — | — | — | — | 5.72% | 7.38% | 5.83% | 5.36% |
| FCF yield | -0.58% | -10.8% | 8.42% | — | — | — | — | 5.33% | 5.04% | 5.64% | 7.79% |
| PEG | — | — | — | — | — | — | — | — | — | — | -6.63 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.4% | 17.7% | 17.4% | 18.6% | 15.5% | 19.7% | 20.8% | 20.6% | 21% | 23.6% | 23.4% |
| Operating margin | 7.69% | 2.92% | 5.63% | 6.71% | 3.84% | 7.7% | 8.93% | 10.4% | 12.2% | 12.8% | 12.8% |
| Net margin | 1.41% | -2.28% | 1.24% | 1.14% | -76.1% | -1.61% | -2.73% | 7.72% | 10.8% | 9.46% | 11.2% |
| ROE | 1.25% | -1.02% | 0.81% | 0.79% | -86.4% | -1.97% | -3.98% | 12.7% | 17.6% | 13.8% | 16.5% |
| ROA | 0.85% | -0.69% | 0.54% | 0.51% | -41.5% | -0.93% | -1.69% | 5.33% | 7.84% | 6.42% | 4.85% |
| ROIC | 3.67% | 1.26% | 1.75% | 1.52% | 3.66% | 0% | 0% | 10.4% | 15.8% | 15.2% | 15.5% |
| Return on tangible assets | 5.34% | -9.95% | -65.4% | 22.1% | -91.3% | -2.18% | -4.14% | 12% | 16.4% | 12.8% | 9.33% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.5 | 2 | 1.66 | 1.52 | 1.61 | 1.65 | 1.32 | 1.25 | 1.32 | 1.36 | 2.1 |
| Quick ratio | 0.85 | 1.51 | 1.15 | 1.06 | 1.18 | 1.21 | 0.9 | 0.86 | 0.94 | 1 | 1.76 |
| Debt / equity | 0.02 | 0.22 | 0.21 | 0.19 | 0.42 | 0.4 | 0.46 | 0.39 | 0.35 | 0.32 | 0.81 |
| Debt / assets | 0.01 | 0.15 | 0.14 | 0.12 | 0.2 | 0.19 | 0.19 | 0.16 | 0.16 | 0.15 | 0.31 |
| Net debt / EBITDA | -0.45 | 0.79 | 1.24 | 1.15 | 1.11 | 1.37 | 2.04 | 0.79 | 0.54 | 0.5 | 0.12 |
| Interest coverage | 4.51 | -1.64 | 3.43 | 4.18 | -56.6 | 2.43 | 1.09 | 13.3 | 17.5 | 14 | 14.1 |
| Effective tax rate | 48.3% | 0% | 47.7% | 64% | 0% | 100% | 100% | 25.8% | 7.87% | 8.79% | 11.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.5 | 40.2 | 54 | 43 | 30.7 | 24.9 | 21.4 | 25.3 | 28 | 28.1 | 28 |
| EPS (basic) | 0.94 | -0.24 | 0.46 | 0.23 | -14.7 | -0.27 | -0.61 | 1.93 | 3 | 2.62 | 2.62 |
| EPS (diluted) | 0.94 | -0.24 | 0.45 | 0.23 | -14.7 | -0.27 | -0.61 | 1.91 | 2.98 | 2.6 | 3.11 |
| Book value per share | 34.6 | 90 | 82.6 | 62.2 | 27 | 20.3 | 14.7 | 15.4 | 17.2 | 19.2 | 20.1 |
| FCF per share | -0.38 | -3.43 | 1.81 | 1.6 | 0.49 | 1.84 | 0.91 | 1.82 | 2.07 | 2.57 | 3.14 |
| Cash per share | 2.29 | 16.5 | 8.78 | 5.85 | 6.12 | 4.68 | 2.52 | 2.63 | 3.38 | 3.76 | 17.1 |
| Capex per share | — | — | — | — | — | — | — | — | — | 1.29 | 1.31 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 4.59% | 4.72% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 33.4% | 29.5% |
| Payout ratio | 0% | -103.8% | 286.2% | 274.9% | -4.72% | -227% | -128.5% | 39.9% | 27.8% | 34.7% | 29.6% |
| Dividend yield | 0% | 3.01% | 8.89% | — | — | — | — | 2.28% | 2.05% | 2.02% | 1.61% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 7, 2026 | $0.23 |
| May 5, 2026 | $0.23 |
| Feb 17, 2026 | $0.23 |
| — |
| FY21 | — | -$0.27 | — | — | $20.5B | — |
| FY20 | — | -$14.7 | — | — | $20.7B | — |
| FY19 | — | $0.23 | — | — | $23.8B | — |
| FY18 | — | $0.46 | — | — | $22.9B | — |
| FY17 | — | -$0.24 | — | — | $17.2B | — |
| FY16 | — | $0.94 | — | — | $13.1B | — |
| 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 | $6.6B | $6.8B | $6.4B | $7.1B | $6.9B | $7.4B | $6.4B | $6.9B | $7B | $7.4B | $6.6B | $6.7B |
| YoY change | +23.7% | +15.7% | +12.3% | +13% | +4.02% | +7.74% | +0.14% | -3.21% | +1.48% | +0.3% | +2.49% | -2.43% |
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 | 981M | 7B | 3.7B | 3.2B | 4.1B | 3.9B | 2.5B | 2.6B | 3.4B | 3.7B |
| Receivables | 1.7B | 4.7B | 5B | 5.4B | 4.7B | 4.7B | 5.1B | 6B | 5.9B | 5.6B |
| Inventory | 3.2B | 4.5B | 4.6B | 4.6B | 4.4B | 4B | 4.6B | 5.1B | 5B | 5B |
| Total current assets | 7.4B | 18.4B | 15B | 15.2B | 16.5B | 15.1B | 14.6B | 16.3B | 17.2B | 18.8B |
| Property, plant & equipment | 981M | 3.8B | 3.4B | 3.4B | 2.7B | 2.6B | 2.4B | 2.6B | 2.8B | 2.8B |
| Goodwill & intangibles | 18.3B | 52.6B | 52.9B | 52.1B | 20.7B | 20.2B | 20.2B | 20.5B | 20.1B | 20.3B |
| Total assets | 21.7B | 56.5B | 52.4B | 53.4B | 38B | 35.3B | 34.2B | 36.9B | 38.4B | 40.9B |
| Accounts payable | 1.9B | 3.4B | 4B | 4.3B | 3.5B | 3.7B | 4.3B | 4.5B | 4.5B | 4.6B |
| Short-term debt | 239M | 2B | 942M | 321M | 889M | 40M | 678M | 148M | 53M | 689M |
| Total current liabilities | 4.9B | 9.2B | 9B | 10B | 10.2B | 9.1B | 11.1B | 13B | 13B | 13.9B |
| Long-term debt | 38M | 6.3B | 6.3B | 6.3B | 6.7B | 6.7B | 6B | 5.9B | 6B | 5.4B |
| Total liabilities | 6.9B | 18.1B | 17.4B | 18.9B | 19.8B | 18.6B | 19.7B | 21.4B | 21.3B | 21.9B |
| Shareholders' equity | 14.9B | 38.4B | 35B | 34.5B | 18.2B | 16.7B | 14.5B | 15.5B | 17.1B | 19B |
| Total debt | 277M | 8.3B | 7.2B | 6.6B | 7.6B | 6.7B | 6.7B | 6B | 6B | 6.1B |
| Net debt | -704M | 1.3B | 3.5B | 3.4B | 3.5B | 2.9B | 4.2B | 3.4B | 2.7B | 2.4B |
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 | 3.2B | 2.6B | 2.7B | 2.3B | — | — | — | — | 2.7B | 3.7B | 14.8B | 15.7B |
| Receivables | 5.6B | 6B | 5.9B | 6B | — | — | — | — | 5.4B | 5.6B | 5.5B | 5.6B |
| Inventory | 5B | 5.1B | 5.3B | 5.1B | 5.3B | 5B | 5.2B | 5.1B | 5B | 5B | 4.9B | 5B |
| Total current assets | 16.2B | 16.3B | 16.4B | 15.9B | — | — | — | — | 17.5B | 18.8B | 28.6B | 30.6B |
| Property, plant & equipment | -5.5B | 2.6B | -5.8B | -5.9B | — | — | — | — | -6.6B | 2.8B | -6.8B | -7B |
| Goodwill & intangibles | 20.3B | 20.5B | 20.3B | 20.2B | — | — | — | — | 20.5B | 20.3B | 20.2B | 19.1B |
| Total assets | 36.5B | 36.9B | 37.1B | 36.7B | — | — | — | — | 39.2B | 40.9B | 50.9B | 52.6B |
| Accounts payable | 4.1B | 4.5B | 4.6B | 4.6B | — | — | — | — | 4.2B | 4.6B | 4.3B | 4.5B |
| Short-term debt | 802M | 148M | 147M | 34M | — | — | — | — | 68M | 689M | 753M | 774M |
| Total current liabilities | 12.7B | 13B | 13.2B | 12.6B | — | — | — | — | 12.4B | 13.9B | 13.4B | 14.6B |
| Long-term debt | 5.9B | 5.9B | 5.9B | 5.9B | — | — | — | — | 6B | 5.4B | 15.4B | 15.5B |
| Total liabilities | 21.2B | 21.4B | 21.6B | 20.9B | — | — | — | — | 20.9B | 21.9B | 31.4B | 32.5B |
| Shareholders' equity | 15.4B | 15.5B | 15.6B | 15.7B | — | — | — | — | 18.3B | 19B | 19.5B | 20.1B |
| Total debt | 6.7B | 6B | 6B | 5.9B | — | — | — | — | 6.1B | 6.1B | 16.2B | 16.3B |
| Net debt | 3.5B | 3.4B | 3.3B | 3.6B | — | — | — | — | 3.4B | 2.4B | 1.4B | 526M |
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 | 185M | -391M | 283M | 271M | -15.8B | -330M | -578M | 2B | 3B | 2.6B |
| Depreciation & amortization | 550M | 1.1B | 1.5B | 1.4B | 1.3B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Stock-based compensation | — | — | — | — | 210M | 205M | 207M | 197M | 202M | 203M |
| Change in working capital | -1.2B | -1.9B | 191M | 1.2B | 720M | 337M | 180M | 428M | -53M | 394M |
| Operating cash flow | -545M | -1.5B | 1.6B | 2.7B | -13.4B | 1.4B | 975M | 3.6B | 3.6B | 3.8B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -1.3B |
| Investing cash flow | -48M | -3.5B | 417M | 195M | 356M | 393M | -575M | 407M | 262M | -2B |
| Dividends paid | 0 | -406M | -810M | -745M | -744M | -749M | -743M | -786M | -836M | -910M |
| Share repurchases | 0 | -477M | -2.5B | -250M | 0 | -434M | -828M | -538M | -484M | -384M |
| Financing cash flow | -258M | 10.9B | -4.7B | -2.1B | 21M | -3B | -1.6B | -2B | -1.5B | -1.5B |
| Net change in cash | -851M | 5.9B | -2.7B | 782M | -13B | -1.1B | -1.2B | 2B | 2.4B | 284M |
| Free cash flow | -162M | -1.5B | 767M | 886M | 330M | 1.5B | 899M | 1.8B | 2.1B | 2.5B |
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 | 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 | 524M | 451M | 463M | 581M | 773M | 1.2B | 409M | 711M | 617M | 887M | 938M | 682M |
| Depreciation & amortization | 268M | 274M | 283M | 283M | 278M | 292M | 285M | 294M | 282M | 327M | 354M | 333M |
| Stock-based compensation | 50M | 49M | 51M | 50M | 53M | 48M | 50M | 52M | 51M | 50M | 45M | 57M |
| Change in working capital | 99M | 250M | 63M | -604M | 4M | 484M | -122M | -464M | -2M | 982M | -390M | 540M |
| Operating cash flow | 899M | 897M | 836M | 367M | 1.1B | 1.3B | 569M | 629M | 929M | 1.7B | 500M | 1.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | -295M | -377M | -336M | -300M |
| Investing cash flow | -180M | 42M | 64M | 31M | 10M | 136M | -10M | 15M | -1.1B | -393M | 1B | -164M |
| Dividends paid | -202M | -200M | -210M | -209M | -209M | -208M | -229M | -227M | -227M | -227M | -228M | -228M |
| Share repurchases | -120M | -319M | -158M | -166M | -152M | -8M | -188M | -196M | 0 | 0 | 0 | 0 |
| Financing cash flow | -311M | -516M | -427M | -377M | -364M | -234M | -502M | -443M | -279M | -258M | 9.5B | -236M |
| Net change in cash | 408M | 423M | 473M | 21M | 756M | 1.2B | 57M | 201M | -406M | 1B | 11.1B | 945M |
| Free cash flow | 529M | 576M | 451M | 56M | 710M | 837M | 409M | 209M | 634M | 1.3B | 164M | 1B |
| Nov 4, 2025 |
| $0.23 |
| Aug 5, 2025 | $0.23 |
| May 6, 2025 | $0.23 |
| Feb 11, 2025 | $0.23 |
| Nov 4, 2024 | $0.21 |