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 27 | $1.17 | $1.22 | +4.3% | — | — | — |
| Q1 27 | $0.87 | $0.89 | +2.3% | — | — | — |
| Q4 26 | $1.02 | $1.04 | +2.0% | — | — | — |
| Q3 26 | $0.98 | $1 | +2.0% | — | — | — |
| Q2 26 | $0.98 | $0.99 | +1.0% | — | — | — |
| Q1 26 | $0.92 | $0.96 | +4.3% | — | — | — |
| Q4 25 | $0.91 | $0.94 | +3.3% | — | — | — |
| Q3 25 | $0.87 | $0.91 | +4.6% | — | — | — |
| Q2 25 | $0.85 | $0.87 | +2.4% | — | — | — |
| Q1 25 | $0.82 | $0.88 | +7.3% | — | — | — |
| Q4 24 | $0.84 | $0.87 | +3.6% | — | — | — |
| Q3 24 | $1.03 | $1.11 | +7.8% | — | — | — |
| Q2 24 | $1.06 | $1.14 | +7.5% | — | — | — |
| Q1 24 | $0.97 | $1 | +3.1% | — | — | — |
| Q4 23 | $0.86 | $0.88 | +2.3% | — | — | — |
| Q3 23 | $0.84 | $0.86 | +2.4% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | — | — | — | $63.3B | — |
| FY25 | — | $2.63 | — | — | $56.7B | — |
| FY24 | — | $2.55 | — | — | $53.8B | — |
| FY23 | — | $3.08 | — | — | $57B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $48B | $49.3B | $51.9B | $49.3B | $49.8B | $51.6B | $57B | $53.8B | $56.7B | $63.3B |
| YoY change | -2.52% | +2.76% | +5.22% | -5.02% | +1.05% | +3.49% | +10.6% | -5.61% | +5.3% | +11.8% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48B | 49.3B | 51.9B | 49.3B | 49.8B | 51.6B | 57B | 53.8B | 56.7B | 63.3B |
| Cost of revenue | 17.8B | 18.7B | 19.2B | 17.6B | 17.9B | 19.3B | 21.2B | 19B | 19.9B | 22.5B |
| Gross profit | 30.2B | 30.6B | 32.7B | 31.7B | 31.9B | 32.2B | 35.8B | 34.8B | 36.8B | 40.9B |
| Gross margin | 63% | 62% | 62.9% | 64.3% | 64% | 62.5% | 62.7% | 64.7% | 64.9% | 64.5% |
| Research & development | 6.1B | 6.3B | 6.6B | 6.3B | 6.5B | 6.8B | 7.6B | 8B | 9.3B | 9.6B |
| Selling, general & administrative | 11.2B | 11.4B | 11.4B | 11.1B | 11.4B | 11.2B | 12.4B | 13.2B | 14B | 14.3B |
| Operating expenses | 17.2B | 17.7B | 18B | 17.4B | 18B | 18B | 19.9B | 21.2B | 23.3B | 23.9B |
| Operating income | 12.7B | 12.7B | 14.5B | 14.1B | 13.7B | 14B | 15.6B | 13B | 12.5B | 16.1B |
| Operating margin | 26.5% | 25.7% | 28% | 28.6% | 27.5% | 27.1% | 27.3% | 24.1% | 22.1% | 25.4% |
| Non-operating income, net | -919M | -193M | -419M | -466M | -641M | 386M | -779M | -1.1B | -812M | 552M |
| Pretax income | 12.3B | 13B | 14.6B | 14B | 13.3B | 14.5B | 15.3B | 12.2B | 11.1B | 16B |
| Income tax | 2.7B | 12.9B | 3B | 2.8B | 2.7B | 2.7B | 2.7B | 1.9B | 920M | 2.7B |
| Net income | 9.6B | 110M | 11.6B | 11.2B | 10.6B | 11.8B | 12.6B | 10.3B | 10.2B | 13.3B |
| Net margin | 20% | 0.22% | 22.4% | 22.7% | 21.3% | 22.9% | 22.1% | 19.2% | 18% | 21% |
| EBITDA | 16.3B | 16.2B | 17.7B | 16.7B | 16.1B | 16.3B | 18.2B | 16.7B | 16.2B | 19.3B |
| EPS | 1.92 | 0.02 | 2.63 | 2.65 | 2.51 | 2.83 | 3.08 | 2.55 | 2.63 | — |
| Diluted EPS | 1.9 | 0.02 | 2.61 | 2.64 | 2.5 | 2.82 | 3.07 | 2.54 | 2.61 | — |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.7B | 12.8B | 12.7B | 13.6B | 13.8B | 14B | 14.1B | 14.7B | 14.9B | 15.3B | 15.8B | 17.3B |
| Cost of revenue | 5.1B | 4.6B | 4.4B | 4.9B | 4.7B | 4.9B | 4.9B | 5.4B | 5.1B | 5.4B | 5.8B | 6.2B |
| Gross profit | 9.6B | 8.2B | 8.3B | 8.8B | 9.1B | 9.1B | 9.3B | 9.3B | 9.7B | 10B | 10.1B | 11.1B |
| Gross margin | 65.2% | 64.2% | 65.1% | 64.4% | 65.9% | 65.1% | 65.6% | 63.2% | 65.5% | 65% | 63.6% | 64.1% |
| Research & development | 1.9B | 1.9B | 1.9B | 2.2B | 2.3B | 2.3B | 2.3B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B |
| Selling, general & administrative | 3.2B | 3.1B | 3.3B | 3.6B | 3.5B | 3.4B | 3.5B | 3.5B | 3.6B | 3.6B | 3.5B | 3.6B |
| Operating expenses | 5.1B | 5B | 5.2B | 5.8B | 5.8B | 5.7B | 5.8B | 5.9B | 6B | 5.9B | 5.9B | 6.1B |
| Operating income | 4.4B | 3.1B | 2.7B | 2.7B | 3B | 3.1B | 3.2B | 3.1B | 3.5B | 3.8B | 4B | 4.8B |
| Operating margin | 30% | 24.3% | 21.5% | 20% | 21.8% | 22.3% | 22.9% | 21.3% | 23.6% | 24.9% | 25% | 27.7% |
| Non-operating income, net | -206M | -151M | -552M | -186M | -624M | -70M | -136M | 18M | 9M | -11M | 243M | 311M |
| Pretax income | 4.4B | 3.2B | 2.2B | 2.4B | 2.3B | 2.9B | 2.9B | 3B | 3.4B | 3.6B | 4B | 4.9B |
| Income tax | 804M | 527M | 349M | 234M | -444M | 459M | 456M | 449M | 531M | 471M | 666M | 1.1B |
| Net income | 3.6B | 2.6B | 1.9B | 2.2B | 2.7B | 2.4B | 2.5B | 2.5B | 2.9B | 3.2B | 3.4B | 3.9B |
| Net margin | 24.8% | 20.6% | 14.8% | 15.8% | 19.6% | 17.4% | 17.6% | 17.4% | 19.2% | 20.7% | 21.3% | 22.4% |
| EBITDA | 5.1B | 3.8B | 4B | 3.7B | 4.1B | 4.1B | 4.1B | 3.9B | 4.3B | 4.7B | 4.8B | 5.6B |
| EPS | 0.9 | 0.65 | 0.47 | 0.54 | 0.68 | 0.61 | 0.63 | 0.71 | 0.72 | 0.8 | 0.85 | 0.98 |
| Diluted EPS | 0.89 | 0.65 | 0.46 | 0.54 | 0.68 | 0.61 | 0.62 | 0.71 | 0.72 | 0.8 | 0.85 | 0.97 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 157.6B | 204.6B | 244.8B | 199.5B | 233.8B | 189.2B | 213B | 195.9B | 270.7B | — | 420.8B |
| Enterprise value | 120.8B | 183.6B | 236.1B | 184.7B | 220.8B | 179.4B | 195.2B | 209B | 282.7B | — | 435.9B |
| Shares outstanding | 5B | 4.8B | 4.4B | 4.2B | 4.2B | 4.2B | 4.1B | 4B | 4B | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.4 | 1.9K | 21.1 | 17.8 | 22.1 | 16 | 16.9 | 19 | 26.6 | — | 32.2 |
| P/S | 3.28 | 4.15 | 4.72 | 4.05 | 4.69 | 3.67 | 3.74 | 3.64 | 4.78 | — | 6.67 |
| P/B | 2.38 | 4.73 | 7.29 | 5.26 | 5.66 | 4.76 | 4.8 | 4.31 | 5.78 | — | 8.4 |
| EV/EBITDA | 7.4 | 11.3 | 13.4 | 11.1 | 13.7 | 11 | 10.7 | 12.5 | 17.5 | — | 23.4 |
| EV/Sales | 2.52 | 3.72 | 4.55 | 3.75 | 4.43 | 3.48 | 3.43 | 3.88 | 4.99 | — | 6.88 |
| Earnings yield | 6.1% | 0.05% | 4.75% | 5.62% | 4.53% | 6.24% | 5.92% | 5.27% | 3.76% | — | 3.11% |
| FCF yield | 8.19% | 6.27% | 6.1% | 7.35% | 6.31% | 6.74% | 8.94% | 5.21% | 4.91% | — | 2.66% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.85 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63% | 62% | 62.9% | 64.3% | 64% | 62.5% | 62.7% | 64.7% | 64.9% | 64.5% | 64.1% |
| Operating margin | 26.5% | 25.7% | 28% | 28.6% | 27.5% | 27.1% | 27.3% | 24.1% | 22.1% | 25.4% | 27.7% |
| Net margin | 20% | 0.22% | 22.4% | 22.7% | 21.3% | 22.9% | 22.1% | 19.2% | 18% | 21% | 21% |
| ROE | 14.5% | 0.25% | 34.6% | 29.6% | 25.7% | 29.7% | 28.4% | 22.7% | 21.7% | 26.4% | 27.3% |
| ROA | 7.4% | 0.1% | 11.9% | 11.8% | 10.9% | 12.6% | 12.4% | 8.29% | 8.32% | 10.2% | 7.98% |
| ROIC | 33.9% | 0.48% | 46.7% | 49% | 38.7% | 38% | 48.2% | 18.7% | 19.5% | 20.8% | 20.8% |
| Return on tangible assets | 14.7% | 0.27% | 44.1% | 46.6% | 76.1% | 96.4% | 59.6% | -67.3% | -71% | -299.4% | -299.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.03 | 2.29 | 1.51 | 1.72 | 1.49 | 1.43 | 1.38 | 0.91 | 1 | 0.93 | 0.93 |
| Quick ratio | 2.98 | 2.22 | 1.46 | 1.67 | 1.43 | 1.33 | 1.27 | 0.83 | 0.91 | 0.79 | 0.79 |
| Debt / equity | 0.51 | 0.59 | 0.73 | 0.38 | 0.28 | 0.24 | 0.19 | 0.68 | 0.6 | 0.59 | 0.62 |
| Debt / assets | 0.26 | 0.24 | 0.25 | 0.15 | 0.12 | 0.1 | 0.08 | 0.25 | 0.23 | 0.23 | 0.23 |
| Net debt / EBITDA | -2.25 | -1.29 | -0.5 | -0.89 | -0.81 | -0.6 | -0.98 | 0.78 | 0.74 | 0.7 | 0.7 |
| Interest coverage | 15.3 | 14.8 | 18 | 24.9 | 31.6 | 41.2 | 36.9 | 13.2 | 7.97 | 11.9 | 11.9 |
| Effective tax rate | 21.8% | 99.2% | 20.2% | 19.7% | 20.1% | 18.4% | 17.7% | 15.6% | 8.29% | 17.1% | 17.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.58 | 10.2 | 11.7 | 11.6 | 11.8 | 12.4 | 13.9 | 13.3 | 14.2 | — | 16 |
| EPS (basic) | 1.92 | 0.02 | 2.63 | 2.65 | 2.51 | 2.83 | 3.08 | 2.55 | 2.63 | — | — |
| EPS (diluted) | 1.9 | 0.02 | 2.61 | 2.64 | 2.5 | 2.82 | 3.07 | 2.54 | 2.61 | — | 3.33 |
| Book value per share | 13.2 | 8.93 | 7.6 | 8.95 | 9.78 | 9.54 | 10.8 | 11.2 | 11.8 | — | 12.7 |
| FCF per share | 2.58 | 2.65 | 3.38 | 3.46 | 3.5 | 3.06 | 4.65 | 2.53 | 3.34 | — | 3.2 |
| Cash per share | 14.1 | 9.62 | 7.56 | 6.94 | 5.81 | 4.62 | 6.39 | 4.42 | 4.05 | — | 4.04 |
| Capex per share | 0.19 | 0.16 | 0.2 | 0.14 | 0.16 | 0.11 | 0.21 | 0.17 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.99% | 1.57% | 1.71% | 1.2% | 1.33% | 0.93% | 1.49% | 1.25% | — | — | — |
| Capex / operating cash flow | 6.89% | 5.49% | 5.61% | 3.82% | 4.2% | 3.39% | 4.47% | 5.92% | — | — | — |
| Payout ratio | 57.4% | 5.4K% | 51.4% | 53.6% | 58.2% | 52.7% | 50% | 61.9% | 63.2% | 49.4% | 49.9% |
| Dividend yield | 3.5% | 2.92% | 2.44% | 3.02% | 2.64% | 3.29% | 2.96% | 3.26% | 2.38% | — | 1.57% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 2, 2026upcoming | $0.42 |
| Jul 6, 2026 | $0.42 |
| Apr 2, 2026 | $0.42 |
| Jan 2, 2026 | $0.41 |
| — |
| FY22 | — | $2.83 | — | — | $51.6B | — |
| FY21 | — | $2.51 | — | — | $49.8B | — |
| FY20 | — | $2.65 | — | — | $49.3B | — |
| FY19 | — | $2.63 | — | — | $51.9B | — |
| FY18 | — | $0.02 | — | — | $49.3B | — |
| FY17 | — | $1.92 | — | — | $48B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $14.7B | $12.8B | $12.7B | $13.6B | $13.8B | $14B | $14.1B | $14.7B | $14.9B | $15.3B | $15.8B | $17.3B |
| YoY change | +7.6% | -5.89% | -12.8% | -10.3% | -5.64% | +9.38% | +11.4% | +7.56% | +7.53% | +9.71% | +12% | +17.6% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 70.5B | 46.5B | 33.4B | 29.4B | 24.5B | 19.3B | 26.1B | 17.9B | 16.1B | 15.9B |
| Receivables | 5.1B | 5.6B | 5.5B | 5.5B | 5.8B | 6.6B | 5.9B | 6.7B | 6.7B | 7.5B |
| Inventory | 1.6B | 1.8B | 1.4B | 1.3B | 1.6B | 2.6B | 3.6B | 3.4B | 3.2B | 5.7B |
| Total current assets | 83.7B | 61.8B | 47.8B | 43.6B | 39.1B | 36.7B | 43.3B | 36.9B | 35B | 38.7B |
| Property, plant & equipment | 3.3B | 3B | 2.8B | 2.5B | 2.3B | 2B | 2.1B | 2.1B | 2.1B | 2.8B |
| Goodwill & intangibles | 64.6B | 68.5B | 71.5B | 70.8B | 83.6B | 81.7B | 80.7B | 139.8B | 136.6B | 134.1B |
| Total assets | 129.8B | 108.8B | 97.8B | 94.9B | 97.5B | 94B | 101.9B | 124.4B | 122.3B | 129.6B |
| Accounts payable | 1.4B | 1.9B | 2.1B | 2.2B | 2.4B | 2.3B | 2.3B | 2.3B | 2.5B | 3.4B |
| Short-term debt | 8B | 5.2B | 10.2B | 3B | 2.5B | 1.1B | 1.7B | 11.3B | 5.2B | 10.2B |
| Total current liabilities | 27.6B | 27B | 31.7B | 25.3B | 26.3B | 25.6B | 31.3B | 40.6B | 35.1B | 41.5B |
| Long-term debt | 25.7B | 20.3B | 14.5B | 11.6B | 9B | 8.4B | 6.7B | 19.6B | 22.9B | 19.4B |
| Total liabilities | 63.7B | 65.6B | 64.2B | 56.9B | 56.2B | 54.2B | 57.5B | 79B | 75.4B | 79.4B |
| Shareholders' equity | 66.1B | 43.2B | 33.6B | 37.9B | 41.3B | 39.8B | 44.4B | 45.5B | 46.8B | 50.3B |
| Total debt | 33.7B | 25.6B | 24.7B | 14.6B | 11.5B | 9.5B | 8.4B | 31B | 28.1B | 29.5B |
| Net debt | 22B | 16.6B | 12.9B | 2.8B | 2.4B | 2.4B | -1.7B | 23.5B | 19.7B | 22.3B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 23.5B | 25.7B | 18.8B | 17.9B | 18.7B | 16.9B | 15.6B | 16.1B | 15.7B | 15.8B | 16.6B | 15.9B |
| Receivables | 4.8B | 4.9B | 5.1B | 6.7B | 4.5B | 5.7B | 5.3B | 6.7B | 4.8B | 6.6B | 6.5B | 7.5B |
| Inventory | 3.3B | 3.2B | 3.1B | 3.4B | 3.1B | 2.9B | 2.8B | 3.2B | 3.4B | 3.9B | 4.7B | 5.7B |
| Total current assets | 39.7B | 42.1B | 35.9B | 36.9B | 35.8B | 34.7B | 32.8B | 35B | 32.9B | 35.1B | 36.6B | 38.7B |
| Property, plant & equipment | 2B | 2B | 2B | 2.1B | 2.1B | 2B | 2.1B | 2.1B | 2.2B | 2.4B | 2.6B | 2.8B |
| Goodwill & intangibles | 81.6B | 81.5B | 140.9B | 139.8B | 139B | 137.7B | 137.3B | 136.6B | 135.7B | 135.1B | 134.3B | 134.1B |
| Total assets | 98.8B | 101.2B | 123B | 124.4B | 123.3B | 121.4B | 119.8B | 122.3B | 121.1B | 123.4B | 125.5B | 129.6B |
| Accounts payable | 2.1B | 1.8B | 2.1B | 2.3B | 2B | 1.9B | 2.3B | 2.5B | 2.4B | 2.8B | 3B | 3.4B |
| Short-term debt | 990M | 4.9B | 11.9B | 11.3B | 12.4B | 11.4B | 6.4B | 5.2B | 6.7B | 8.7B | 11.9B | 10.2B |
| Total current liabilities | 27B | 30.9B | 40.1B | 40.6B | 40.5B | 40B | 34.5B | 35.1B | 35.5B | 36.8B | 39.5B | 41.5B |
| Long-term debt | 6.7B | 6.7B | 20.1B | 19.6B | 19.6B | 19.6B | 22.9B | 22.9B | 21.4B | 21.4B | 19.4B | 19.4B |
| Total liabilities | 53.6B | 54.9B | 77.2B | 79B | 78.1B | 75.8B | 73.8B | 75.4B | 74.2B | 75.6B | 76.7B | 79.4B |
| Shareholders' equity | 45.2B | 46.3B | 45.8B | 45.5B | 45.3B | 45.5B | 45.9B | 46.8B | 46.9B | 47.7B | 48.9B | 50.3B |
| Total debt | 7.7B | 11.6B | 32B | 31B | 32B | 31B | 29.3B | 28.1B | 28.1B | 30.1B | 31.3B | 29.5B |
| Net debt | -2B | -2.1B | 23.1B | 23.5B | 22.9B | 22.5B | 21.1B | 19.7B | 19.7B | 22.6B | 24.2B | 22.3B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 9.6B | 110M | 11.6B | 11.2B | 10.6B | 11.8B | 12.6B | 10.3B | 10.2B | 13.3B |
| Depreciation & amortization | 2.3B | 2.2B | 1.9B | 1.8B | 1.9B | 2B | 1.7B | 2.5B | 2.8B | 2.5B |
| Stock-based compensation | 1.5B | 1.6B | 1.6B | 1.6B | 1.8B | 1.9B | 2.4B | 3.1B | 3.6B | 3.8B |
| Change in working capital | 586M | 9.3B | 1.1B | 918M | 2B | -1.3B | 4.4B | -3.6B | -1.2B | -4.8B |
| Operating cash flow | 13.9B | 14.1B | 15.8B | 15.5B | 15.8B | 14.1B | 19B | 11.3B | 14.2B | 14.2B |
| Capital expenditure | -957M | -775M | -887M | -591M | -664M | -477M | -849M | -670M | — | — |
| Investing cash flow | -6B | 15.3B | 14.8B | 3.5B | -5.3B | 1.6B | -5.1B | -20.5B | 2.6B | -2.1B |
| Dividends paid | -5.5B | -6B | -6B | -6B | -6.2B | -6.2B | -6.3B | -6.4B | -6.4B | -6.6B |
| Share repurchases | -4.3B | -18.3B | -21.6B | -3.4B | -3.5B | -8.4B | -4.9B | -6.8B | -7.2B | -8B |
| Financing cash flow | -3.8B | -31.8B | -27.9B | -18.9B | -12.1B | -16B | -11.6B | 6.8B | -15.8B | -12.3B |
| Net change in cash | 4B | -2.3B | 2.8B | 115M | -1.6B | -358M | 2.3B | -2.3B | 1B | -244M |
| Free cash flow | 12.9B | 12.8B | 14.9B | 14.7B | 14.8B | 12.7B | 19B | 10.2B | 13.3B | 12.8B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 3.6B | 2.6B | 1.9B | 2.2B | 2.7B | 2.4B | 2.5B | 2.5B | 2.9B | 3.2B | 3.4B | 3.9B |
| Depreciation & amortization | 401M | 422M | 861M | 823M | 789M | 761M | 626M | 635M | 606M | 659M | 637M | 638M |
| Stock-based compensation | 661M | 802M | 811M | 800M | 827M | 921M | 945M | 948M | 1.1B | 934M | 914M | 927M |
| Change in working capital | -1.9B | -2.9B | -184M | 1.4B | 430M | -2.3B | 476M | 147M | -614M | -3.2B | -541M | -424M |
| Operating cash flow | 2.3B | 684M | 3.9B | 4.4B | 4.5B | 1.7B | 4.1B | 4.2B | 3.2B | 1.8B | 3.8B | 5.4B |
| Capital expenditure | -134M | -170M | -168M | -198M | -217M | -210M | -261M | — | — | — | — | — |
| Investing cash flow | 952M | 2.2B | -22.8B | -828M | 479M | 1B | 505M | -56M | 479M | -1B | -1.7B | 126M |
| Dividends paid | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B | -1.7B | -1.7B |
| Share repurchases | -1.5B | -1.1B | -2B | -2.2B | -2.2B | -1.1B | -2.4B | -1.6B | -2.3B | -1.1B | -2.6B | -2B |
| Financing cash flow | -3.8B | 730M | 14.1B | -4.5B | -2.8B | -4.3B | -5.1B | -3.9B | -3.9B | -1.8B | -2B | -5B |
| Net change in cash | -570M | 3.6B | -4.8B | -915M | 2.2B | -1.5B | -504M | 229M | -172M | -994M | 62M | 506M |
| Free cash flow | 2.2B | 638M | 3.8B | 3.5B | 3.4B | 2B | 3.8B | 4B | 2.9B | 1.5B | 3.3B | 5B |
| Oct 3, 2025 | $0.41 |
| Jul 3, 2025 | $0.41 |
| Apr 3, 2025 | $0.41 |
| Jan 3, 2025 | $0.40 |
| Date | Ratio |
|---|---|
| Mar 23, 2000 | 2:1 |
| Jun 22, 1999 | 2:1 |
| Sep 16, 1998 | 3:2 |
| Dec 17, 1997 | 3:2 |
| Feb 20, 1996 | 2:1 |
| Mar 21, 1994 | 2:1 |
| Mar 22, 1993 | 2:1 |
| Mar 23, 1992 | 2:1 |
| Mar 18, 1991 | 2:1 |