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 | $4.54 | $4.58 | +0.9% | — | $69.6B | — |
| Q1 26 | $4.28 | $4.5 | +5.1% | — | $67.3B | — |
| Q4 25 | $5.8 | $5.87 | +1.2% | — | $86.2B | — |
| Q2 25 | $4.1 | $4.02 | -2.0% | — | $63.7B | — |
| Q1 25 | $3.8 | $4.04 | +6.3% | — | $62.2B | — |
| Q4 24 | $5.06 | $5.29 | +4.5% | — | $79.7B | — |
| Q2 24 | $3.61 | $3.92 | +8.6% | — | $58.4B | — |
| Q1 24 | $3.42 | $3.58 | +4.7% | — | $57.8B | — |
| Q4 23 | $4.79 | $4.86 | +1.5% | — | $78.9B | — |
| Q3 23 | $3.21 | $3.3 | +2.8% | — | — | — |
| Q2 23 | $3.11 | $3.1 | -0.3% | — | — | — |
| Q1 23 | $4.17 | $4.2 | +0.7% | — | — | — |
| Q0 23 | $3.03 | $3.17 | +4.6% | — | — | — |
| Q3 22 | $2.74 | $2.92 | +6.6% | — | — | — |
| Q2 22 | $2.64 | $2.98 | +12.9% | — | — | — |
| Q1 22 | $3.57 | $3.9 | +9.2% | — | — | — |
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 | — | $18.2 | — | — | $275.2B | — |
| FY24 | — | $16.6 | — | — | $254.5B | — |
| FY23 | — | $14.2 | — | — | $242.3B | — |
| FY22 | — | $13.2 | — | — | $227B |
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 | $118.7B | $129B | $141.6B | $152.7B | $166.8B | $195.9B | $227B | $242.3B | $254.5B | $275.2B |
| YoY change | +2.17% | +8.68% | +9.73% | +7.86% | +9.21% | +17.5% | +15.8% | +6.76% | +5.02% | +8.17% |
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 | 118.7B | 129B | 141.6B | 152.7B | 166.8B | 195.9B | 227B | 242.3B | 254.5B | 275.2B |
| Cost of revenue | 102.9B | 111.9B | 123.2B | 132.9B | 144.9B | 170.7B | 199.4B | 212.6B | 222.4B | 239.9B |
| Gross profit | 15.8B | 17.1B | 18.4B | 19.8B | 21.8B | 25.2B | 27.6B | 29.7B | 32.1B | 35.3B |
| Gross margin | 13.3% | 13.3% | 13% | 13% | 13.1% | 12.9% | 12.1% | 12.3% | 12.6% | 12.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 12.1B | 12.9B | 13.9B | 15B | 16.4B | 18.5B | 19.8B | 21.6B | 22.8B | 25B |
| Operating expenses | 12.1B | 13B | 13.9B | 15.1B | 16.4B | 18.6B | 19.8B | 21.6B | 22.8B | 25B |
| Operating income | 3.7B | 4.1B | 4.5B | 4.7B | 5.4B | 6.7B | 7.8B | 8.1B | 9.3B | 10.4B |
| Operating margin | 3.09% | 3.19% | 3.16% | 3.1% | 3.26% | 3.42% | 3.43% | 3.35% | 3.65% | 3.77% |
| Non-operating income, net | 28M | -5M | 23M | 27M | 7M | 56M | 106M | 29M | 26M | 84M |
| Pretax income | 3.6B | 4B | 4.4B | 4.8B | 5.4B | 6.7B | 7.8B | 8.5B | 9.7B | 10.8B |
| Income tax | 1.2B | 1.3B | 1.3B | 1.1B | 1.3B | 1.6B | 1.9B | 2.2B | 2.4B | 2.7B |
| Net income | 2.4B | 2.7B | 3.2B | 3.7B | 4.1B | 5.1B | 5.9B | 6.3B | 7.4B | 8.1B |
| Net margin | 2% | 2.1% | 2.25% | 2.43% | 2.43% | 2.59% | 2.61% | 2.6% | 2.9% | 2.94% |
| EBITDA | 5B | 5.5B | 6B | 6.4B | 7.2B | 8.6B | 9.8B | 10.7B | 12.1B | 13.3B |
| EPS | 5.36 | 6.11 | 7.15 | 8.32 | 9.05 | 11.3 | 13.2 | 14.2 | 16.6 | 18.2 |
| Diluted EPS | 5.33 | 6.08 | 7.09 | 8.26 | 9.02 | 11.3 | 13.1 | 14.2 | 16.6 | 18.2 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78.9B | 57.8B | 58.4B | 58.5B | 79.7B | 62.2B | 63.7B | 63.2B | 86.2B | 67.3B | 69.6B | 70.5B |
| Cost of revenue | 69.2B | 50.5B | 51.1B | 51.2B | 69.6B | 54.1B | 55.7B | 55B | 75B | 58.5B | 60.7B | 61.5B |
| Gross profit | 9.7B | 7.3B | 7.3B | 7.3B | 10.1B | 8B | 8B | 8.2B | 11.1B | 8.8B | 8.9B | 9B |
| Gross margin | 12.3% | 12.7% | 12.5% | 12.5% | 12.7% | 12.9% | 12.5% | 13% | 12.9% | 13.1% | 12.8% | 12.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 6.9B | 5.4B | 5.2B | 5.1B | 7.1B | 5.8B | 5.7B | 5.7B | 7.8B | 6.3B | 6.3B | 6.2B |
| Operating expenses | 6.9B | 5.4B | 5.2B | 5.1B | 7.1B | 5.8B | 5.7B | 5.7B | 7.8B | 6.3B | 6.3B | 6.2B |
| Operating income | 2.8B | 2B | 2.1B | 2.2B | 3B | 2.2B | 2.3B | 2.5B | 3.3B | 2.5B | 2.6B | 2.8B |
| Operating margin | 3.52% | 3.43% | 3.53% | 3.75% | 3.82% | 3.53% | 3.63% | 4% | 3.88% | 3.66% | 3.74% | 3.99% |
| Non-operating income, net | 26M | 3M | 31M | 20M | -28M | 43M | 23M | -17M | 35M | 25M | -4M | 17M |
| Pretax income | 3B | 2.1B | 2.2B | 2.3B | 3.1B | 2.3B | 2.4B | 2.6B | 3.5B | 2.6B | 2.7B | 2.9B |
| Income tax | 803M | 517M | 494M | 603M | 759M | 508M | 634M | 677M | 900M | 582M | 686M | 746M |
| Net income | 2.2B | 1.6B | 1.7B | 1.7B | 2.4B | 1.8B | 1.8B | 1.9B | 2.6B | 2B | 2B | 2.2B |
| Net margin | 2.74% | 2.75% | 2.98% | 2.87% | 2.95% | 2.89% | 2.81% | 3.01% | 3.03% | 2.97% | 2.92% | 3.11% |
| EBITDA | 3.7B | 2.6B | 2.8B | 2.8B | 3.9B | 2.8B | 3B | 3.2B | 4.3B | 3.2B | 3.4B | 3.5B |
| EPS | — | 3.58 | 3.93 | 3.79 | 5.3 | 4.05 | 4.03 | 4.29 | 5.88 | 4.51 | 4.58 | 4.94 |
| Diluted EPS | — | 3.58 | 3.92 | 3.78 | 5.29 | 4.04 | 4.02 | 4.28 | 5.87 | 4.5 | 4.58 | 4.93 |
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 | 71.1B | 68.7B | 102.2B | 129.6B | 153.8B | 201.8B | 231.6B | 243.8B | 396.1B | 418.8B | 409.1B |
| Enterprise value | 71.5B | 69.6B | 101.5B | 127B | 150.6B | 199.8B | 229.6B | 237.5B | 393.3B | 411.7B | 396.3B |
| Shares outstanding | 438.6M | 438.4M | 438.5M | 439.8M | 442.3M | 443.1M | 443.7M | 443.9M | 443.9M | 444M | 444M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 29.9 | 25.3 | 32.2 | 35 | 37.9 | 39.7 | 39.2 | 38.7 | 53.8 | 51.7 | 44.5 |
| P/S | 0.6 | 0.53 | 0.72 | 0.85 | 0.92 | 1.03 | 1.02 | 1.01 | 1.56 | 1.52 | 1.35 |
| P/B | 5.76 | 6.2 | 7.8 | 8.32 | 8.22 | 11.2 | 11.2 | 9.73 | 16.8 | 14.4 | 11.4 |
| EV/EBITDA | 14.4 | 12.5 | 16.9 | 19.9 | 21 | 23.3 | 23.4 | 22.2 | 32.4 | 30.9 | 27.6 |
| EV/Sales | 0.6 | 0.54 | 0.72 | 0.83 | 0.9 | 1.02 | 1.01 | 0.98 | 1.55 | 1.5 | 1.31 |
| Earnings yield | 3.34% | 3.95% | 3.11% | 2.86% | 2.64% | 2.52% | 2.55% | 2.58% | 1.86% | 1.93% | 2.25% |
| FCF yield | 0.9% | 6.15% | 2.74% | 2.59% | 3.94% | 2.66% | 1.51% | 2.77% | 1.67% | 1.87% | 1.75% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.94 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.3% | 13.3% | 13% | 13% | 13.1% | 12.9% | 12.1% | 12.3% | 12.6% | 12.8% | 12.8% |
| Operating margin | 3.09% | 3.19% | 3.16% | 3.1% | 3.26% | 3.42% | 3.43% | 3.35% | 3.65% | 3.77% | 3.97% |
| Net margin | 2% | 2.1% | 2.25% | 2.43% | 2.43% | 2.59% | 2.61% | 2.6% | 2.9% | 2.94% | 3.04% |
| ROE | 19.3% | 24.5% | 24.3% | 23.8% | 21.7% | 28.1% | 28.6% | 25.1% | 31.2% | 27.8% | 28.4% |
| ROA | 7.16% | 7.47% | 7.79% | 8.16% | 7.31% | 8.57% | 9.22% | 9.12% | 10.5% | 10.5% | 8.79% |
| ROIC | 18.9% | 23.1% | 25.8% | 28.4% | 26.4% | 31.8% | 31.5% | 32.2% | 33.8% | 35.2% | 39% |
| Return on tangible assets | 7.16% | 7.47% | 7.79% | 8.16% | 7.31% | 8.57% | 9.22% | 9.12% | 10.5% | 10.5% | 10.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.98 | 0.99 | 1.02 | 1.01 | 1.13 | 1 | 1.02 | 1.07 | 0.97 | 1.03 | 1.06 |
| Quick ratio | 0.4 | 0.43 | 0.46 | 0.52 | 0.64 | 0.52 | 0.46 | 0.57 | 0.44 | 0.55 | 0.61 |
| Debt / equity | 0.42 | 0.6 | 0.5 | 0.44 | 0.54 | 0.56 | 0.44 | 0.35 | 0.35 | 0.28 | 0.24 |
| Debt / assets | 0.16 | 0.18 | 0.16 | 0.15 | 0.18 | 0.17 | 0.14 | 0.13 | 0.12 | 0.11 | 0.09 |
| Net debt / EBITDA | 0.09 | 0.16 | -0.11 | -0.41 | -0.44 | -0.24 | -0.21 | -0.59 | -0.24 | -0.53 | -0.82 |
| Interest coverage | 28.2 | 31.1 | 28.9 | 32.8 | 33.7 | 40.1 | 50.6 | 54 | 58.6 | 71.2 | 81.5 |
| Effective tax rate | 34.3% | 32.8% | 28.4% | 22.3% | 24.4% | 24% | 24.6% | 25.9% | 24.4% | 25.1% | 24.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 270.7 | 294.3 | 322.9 | 347.2 | 377 | 442.2 | 511.6 | 545.9 | 573.2 | 619.9 | 682.9 |
| EPS (basic) | 5.36 | 6.11 | 7.15 | 8.32 | 9.05 | 11.3 | 13.2 | 14.2 | 16.6 | 18.2 | 18.2 |
| EPS (diluted) | 5.33 | 6.08 | 7.09 | 8.26 | 9.02 | 11.3 | 13.1 | 14.2 | 16.6 | 18.2 | 20.8 |
| Book value per share | 28.1 | 25.3 | 29.9 | 35.4 | 42.3 | 40.8 | 46.5 | 56.5 | 53.2 | 65.7 | 80.8 |
| FCF per share | 1.47 | 9.63 | 6.4 | 7.64 | 13.7 | 12.1 | 7.89 | 15.2 | 14.9 | 17.7 | 19.8 |
| Cash per share | 10.8 | 13.2 | 16.6 | 21.5 | 30.1 | 27.5 | 24.9 | 34.3 | 25.1 | 34.4 | 48.1 |
| Capex per share | 6.04 | 5.71 | 6.77 | 6.82 | 6.35 | 8.1 | 8.77 | 9.74 | 10.6 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.23% | 1.94% | 2.1% | 1.96% | 1.69% | 1.83% | 1.71% | 1.78% | 1.85% | — | — |
| Capex / operating cash flow | 80.5% | 37.2% | 51.4% | 47.2% | 31.7% | 40.4% | 53.2% | 40.9% | 41.5% | — | — |
| Payout ratio | 31.4% | 143.8% | 21.7% | 28% | 36.4% | 113.2% | 25.3% | 19.9% | 122.7% | 27% | 26.7% |
| Dividend yield | 1.05% | 5.68% | 0.67% | 0.8% | 0.96% | 2.85% | 0.65% | 0.51% | 2.28% | 0.52% | 0.64% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $1.47 |
| May 1, 2026 | $1.47 |
| Jan 30, 2026 | $1.30 |
| Oct 31, 2025 | $1.30 |
| — |
| FY21 | — | $11.3 | — | — | $195.9B | — |
| FY20 | — | $9.05 | — | — | $166.8B | — |
| FY19 | — | $8.32 | — | — | $152.7B | — |
| FY18 | — | $7.15 | — | — | $141.6B | — |
| FY17 | — | $6.11 | — | — | $129B | — |
| FY16 | — | $5.36 | — | — | $118.7B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $78.9B | $57.8B | $58.4B | $58.5B | $79.7B | $62.2B | $63.7B | $63.2B | $86.2B | $67.3B | $69.6B | $70.5B |
| YoY change | +9.5% | +6.18% | +5.75% | +9.07% | +0.96% | +7.53% | +9.04% | +8.02% | +8.1% | +8.3% | +9.22% | +11.6% |
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 | 4.7B | 5.8B | 7.3B | 9.4B | 13.3B | 12.2B | 11B | 15.2B | 11.1B | 15.3B |
| Receivables | 1.3B | 1.4B | 1.7B | 1.5B | 1.6B | 1.8B | 2.2B | 2.3B | 2.7B | 3.2B |
| Inventory | 9B | 9.8B | 11B | 11.4B | 12.2B | 14.2B | 17.9B | 16.7B | 18.6B | 18.1B |
| Total current assets | 15.2B | 17.3B | 20.3B | 23.5B | 28.1B | 29.5B | 32.7B | 35.9B | 34.2B | 38.4B |
| Property, plant & equipment | 3B | 3B | 3.6B | 3.8B | 6.6B | 7.2B | 7.3B | 7.4B | 7.9B | 9.1B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 33.2B | 36.3B | 40.8B | 45.4B | 55.6B | 59.3B | 64.2B | 69B | 69.8B | 77.1B |
| Accounts payable | 7.6B | 9.6B | 11.2B | 11.7B | 14.2B | 16.3B | 17.8B | 17.5B | 19.4B | 19.8B |
| Short-term debt | 1.1B | 86M | 90M | 1.7B | 95M | 799M | 73M | 1.1B | 103M | — |
| Total current liabilities | 15.6B | 17.5B | 19.9B | 23.2B | 24.8B | 29.4B | 32B | 33.6B | 35.5B | 37.1B |
| Long-term debt | 4.1B | 6.6B | 6.5B | 5.1B | 10.1B | 9.3B | 9B | 7.8B | 8.2B | 8.2B |
| Total liabilities | 20.8B | 25.3B | 27.7B | 29.8B | 36.9B | 41.2B | 43.5B | 43.9B | 46.2B | 47.9B |
| Shareholders' equity | 12.3B | 11.1B | 13.1B | 15.6B | 18.7B | 18.1B | 20.6B | 25.1B | 23.6B | 29.2B |
| Total debt | 5.2B | 6.7B | 6.6B | 6.8B | 10.2B | 10.1B | 9B | 8.9B | 8.3B | 8.2B |
| Net debt | 1.8B | 2.1B | 522M | -1.6B | -2.1B | -1.1B | -1.2B | -4.8B | -1.6B | -6B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 15.2B | 17B | 9.1B | 10.4B | 9.9B | 10.9B | 12.4B | 13.8B | 15.3B | 17.2B | 18.2B | 20B |
| Receivables | 2.3B | — | — | — | — | — | — | — | 3.2B | 3.2B | 3.8B | 3.8B |
| Inventory | 16.7B | — | — | — | — | — | — | — | 18.1B | 21.1B | 19B | 19.4B |
| Total current assets | 35.9B | — | — | — | — | — | — | — | 38.4B | 43.4B | 43.1B | 45.2B |
| Property, plant & equipment | 7.4B | — | — | — | — | — | — | — | 9.1B | 35.3B | 36.4B | 37B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 69B | — | — | — | — | — | — | — | 77.1B | 82.8B | 83.6B | 86.4B |
| Accounts payable | 17.5B | — | — | — | — | — | — | — | 19.8B | 23.5B | 20.6B | 22.4B |
| Short-term debt | 1.1B | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 33.6B | — | — | — | — | — | — | — | 37.1B | 41.8B | 40.8B | 42.1B |
| Long-term debt | 7.8B | — | — | — | — | — | — | — | 8.2B | 8.1B | 8.2B | 8.1B |
| Total liabilities | 43.9B | — | — | — | — | — | — | — | 47.9B | 52.5B | 51.6B | 52.9B |
| Shareholders' equity | 25.1B | — | — | — | — | — | — | — | 29.2B | 30.3B | 32.1B | 33.5B |
| Total debt | 8.9B | — | — | — | — | — | — | — | 8.2B | 8.1B | 8.2B | 8.1B |
| Net debt | -4.8B | — | — | — | — | — | — | — | -6B | -8.1B | -9.2B | -10.8B |
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 | 2.4B | 2.7B | 3.2B | 3.7B | 4.1B | 5.1B | 5.9B | 6.3B | 7.4B | 8.1B |
| Depreciation & amortization | 1.3B | 1.4B | 1.4B | 1.5B | 1.6B | 1.8B | 1.9B | 2.1B | 2.2B | 2.4B |
| Stock-based compensation | 459M | 514M | 544M | 595M | 619M | 665M | 724M | 774M | 818M | 860M |
| Change in working capital | -1B | 2.2B | 669M | 409M | 2.2B | 1B | -1.6B | 1B | 611M | 1.8B |
| Operating cash flow | 3.3B | 6.7B | 5.8B | 6.4B | 8.9B | 8.9B | 7.3B | 10.6B | 11.3B | 13.3B |
| Capital expenditure | -2.6B | -2.5B | -3B | -3B | -2.8B | -3.6B | -3.9B | -4.3B | -4.7B | — |
| Investing cash flow | -2.3B | -2.4B | -2.9B | -2.9B | -3.9B | -3.5B | -3.9B | -5B | -4.4B | 187M |
| Dividends paid | -746M | -3.9B | -689M | -1B | -1.5B | -5.7B | -1.5B | -1.3B | -9B | -2.2B |
| Share repurchases | -486M | -469M | -328M | -247M | -196M | -496M | -439M | -676M | -700M | -903M |
| Financing cash flow | -2.5B | -3.5B | -1.2B | -1.1B | -1B | -6.3B | -4.3B | -3.5B | -11.7B | -4.6B |
| Net change in cash | -1.6B | 906M | 1.6B | 2.3B | 4B | -962M | -888M | 2.1B | -4.7B | 8.9B |
| Free cash flow | 643M | 4.2B | 2.8B | 3.4B | 6.1B | 5.4B | 3.5B | 6.7B | 6.6B | 7.8B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.2B | 1.6B | 1.7B | 1.7B | 2.4B | 1.8B | 1.8B | 1.9B | 2.6B | 2B | 2B | 2.2B |
| Depreciation & amortization | 688M | — | — | — | — | — | — | — | 774M | 597M | 597M | 597M |
| Stock-based compensation | 131M | — | — | — | — | — | — | — | 140M | 486M | 166M | 119M |
| Change in working capital | 580M | — | — | — | — | — | — | — | 350M | 1.5B | 53M | 499M |
| Operating cash flow | 3.6B | 1.6B | 1.7B | 1.7B | 2.4B | 1.8B | 1.8B | 1.9B | 3.9B | 4.7B | 3B | 3.4B |
| Capital expenditure | -1.6B | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -1.8B | — | — | — | — | — | — | — | -2M | 128M | 119M | -179M |
| Dividends paid | -452M | — | — | — | — | — | — | — | -1.2B | -577M | -577M | 0 |
| Share repurchases | -230M | — | — | — | — | — | — | — | -280M | -210M | -209M | -184M |
| Financing cash flow | -901M | — | — | — | — | — | — | — | -1.8B | -1.2B | -795M | -603M |
| Net change in cash | 873M | 1.6B | 1.7B | 1.7B | 2.4B | 1.8B | 1.8B | 1.9B | 2B | 3.6B | 2.3B | 2.7B |
| Free cash flow | 2.2B | — | — | — | — | — | — | — | 1.9B | 3.2B | 1.7B | 2B |
| Aug 1, 2025 | $1.30 |
| May 2, 2025 | $1.30 |
| Feb 7, 2025 | $1.16 |
| Nov 1, 2024 | $1.16 |
| Date | Ratio |
|---|---|
| Jan 14, 2000 | 2:1 |
| Oct 22, 1993 | 2:1 |