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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $0.52 | $0.54 | +3.8% | — | — | — |
| Q4 26 | $0.39 | $0.43 | +10.3% | — | — | — |
| Q3 26 | $0.41 | $0.39 | -4.9% | — | — | — |
| Q2 26 | $0.42 | $0.44 | +4.8% | — | — | — |
| Q1 26 | $0.42 | $0.44 | +4.8% | — | — | — |
| Q4 25 | $0.37 | $0.34 | -8.1% | — | — | — |
| Q3 25 | $0.42 | $0.42 | 0.0% | — | — | — |
| Q2 25 | $0.48 | $0.46 | -4.2% | — | — | — |
| Q1 25 | $0.48 | $0.49 | +2.1% | — | — | — |
| Q4 24 | $0.45 | $0.46 | +2.2% | — | — | — |
| Q3 24 | $0.44 | $0.45 | +2.3% | — | — | — |
| Q2 24 | $0.43 | $0.42 | -2.3% | — | — | — |
| Q1 24 | $0.49 | $0.49 | 0.0% | — | — | — |
| Q4 23 | $0.43 | $0.48 | +11.6% | — | — | — |
| Q3 23 | $0.46 | $0.47 | +2.2% | — | — | — |
| Q2 23 | $0.49 | $0.51 | +4.1% | — | — | — |
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 | — | $1.55 | — | — | $14.1B | — |
| FY24 | — | $1.83 | — | — | $14.5B | — |
| FY23 | — | $1.85 | — | — | $14.7B | — |
| FY22 | — | $2.02 | — | — | $14.9B |
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 | $11.1B | $11.4B | $12.3B | $11.9B | $10.6B | $12.5B | $14.9B | $14.7B | $14.5B | $14.1B |
| YoY change | -6.28% | +3.06% | +7.38% | -2.56% | -11.3% | +18.3% | +18.6% | -1.32% | -0.8% | -3.08% |
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 | 11.1B | 11.4B | 12.3B | 11.9B | 10.6B | 12.5B | 14.9B | 14.7B | 14.5B | 14.1B |
| Cost of revenue | 7.7B | 7.7B | 7.4B | 7.1B | 6.3B | 7.4B | 9.1B | 9.1B | 9.2B | 9.4B |
| Gross profit | 3.4B | 3.7B | 4.9B | 4.8B | 4.3B | 5.1B | 5.8B | 5.5B | 5.3B | 4.7B |
| Gross margin | 30.4% | 32.8% | 39.7% | 40.3% | 40.9% | 41% | 38.9% | 37.7% | 36.7% | 33.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 24M | -32M | -38M | -43M | -42M | -64M | -79M | -29M | -50M | -33M |
| Operating expenses | 24M | -32M | -38M | -43M | -42M | -64M | -79M | -29M | -50M | -33M |
| Operating income | 3.3B | 3.8B | 4.9B | 4.9B | 4.4B | 5.2B | 5.9B | 5.6B | 5.4B | 4.7B |
| Operating margin | 30.2% | 33.1% | 40.1% | 40.7% | 41.3% | 41.6% | 39.5% | 37.9% | 37.1% | 33.5% |
| Non-operating income, net | -29M | -98M | 4M | 148M | -5M | 462M | 250M | 65M | -90M | -150M |
| Pretax income | 2.7B | 3.1B | 4.3B | 4.3B | 3.6B | 5B | 5.4B | 4.9B | 4.6B | 3.8B |
| Income tax | 1B | -2.3B | 995M | 985M | 862M | 1.2B | 1.2B | 1.2B | 1.1B | 880M |
| Net income | 1.7B | 5.5B | 3.3B | 3.3B | 2.8B | 3.8B | 4.2B | 3.7B | 3.5B | 2.9B |
| Net margin | 15.5% | 48% | 27% | 27.9% | 26.1% | 30.2% | 28% | 25.3% | 23.9% | 20.5% |
| EBITDA | 4.7B | 5.3B | 6.3B | 6.3B | 5.8B | 6.6B | 7.4B | 7.3B | 7.1B | 6.5B |
| EPS | 0.62 | 2.05 | 1.35 | 1.44 | 1.21 | 1.72 | 2.02 | 1.85 | 1.83 | 1.55 |
| Diluted EPS | 0.6 | 2 | 1.28 | 1.39 | 1.2 | 1.68 | 1.95 | 1.85 | 1.79 | 1.54 |
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 | 3.6B | 3.7B | 3.7B | 3.7B | 3.6B | 3.5B | 3.4B | 3.6B | 3.6B | 3.5B | 3.5B | 3.9B |
| Cost of revenue | 2.3B | 2.4B | 2.3B | 2.3B | 2.3B | 2.3B | 2.4B | 2.3B | 2.3B | 2.4B | 2.2B | 2.4B |
| Gross profit | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.2B | 1B | 1.3B | 1.3B | 1.1B | 1.3B | 1.5B |
| Gross margin | 35.4% | 35.7% | 36.8% | 38.9% | 37.4% | 34.2% | 30.4% | 35.9% | 34.9% | 31.6% | 36% | 38.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.3B | 1B | 1.3B | 1.3B | 1.1B | 1.3B | 1.5B |
| Operating margin | 35.4% | 36.4% | 36.8% | 38.9% | 37.4% | 35.6% | 30.4% | 35.9% | 34.9% | 32.6% | 36% | 38.3% |
| Non-operating income, net | 40M | -67M | 42M | 36M | 35M | -203M | 26M | 22M | -143M | -55M | 23M | 25M |
| Pretax income | 1.1B | 1.1B | 1.2B | 1.3B | 1.2B | 936M | 858M | 1.1B | 898M | 920M | 1.1B | 1.3B |
| Income tax | 274M | 263M | 292M | 304M | 290M | 203M | 212M | 264M | 204M | 200M | 256M | 318M |
| Net income | 828M | 886M | 893M | 963M | 894M | 733M | 646M | 829M | 694M | 720M | 807M | 1B |
| Net margin | 23.2% | 24.1% | 24.3% | 26% | 24.7% | 20.7% | 18.9% | 23.2% | 19.3% | 20.5% | 23.2% | 25.5% |
| EBITDA | 1.7B | 1.8B | 1.8B | 1.9B | 1.8B | 1.7B | 1.5B | 1.7B | 1.7B | 1.5B | 1.7B | 1.9B |
| EPS | 0.42 | 0.45 | 0.46 | 0.5 | 0.46 | 0.39 | 0.34 | 0.44 | 0.37 | 0.39 | 0.43 | 0.54 |
| Diluted EPS | 0.41 | 0.45 | 0.46 | 0.49 | 0.46 | 0.38 | 0.34 | 0.44 | 0.37 | 0.39 | 0.43 | 0.54 |
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 | 33.3B | 49B | 50.8B | 55.9B | 69.2B | 82.8B | 64B | 69.6B | 61.3B | 67.4B | 86.6B |
| Enterprise value | 43.6B | 60.3B | 64.5B | 70.7B | 83.3B | 97.3B | 80.5B | 87.2B | 79.3B | 86.1B | 104.7B |
| Shares outstanding | 2.8B | 2.7B | 2.5B | 2.3B | 2.3B | 2.2B | 2.1B | 2B | 1.9B | 1.9B | 1.9B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.5 | 8.95 | 15.4 | 16.8 | 25 | 21.9 | 15.4 | 18.7 | 17.7 | 23.3 | 27.2 |
| P/S | 3.01 | 4.29 | 4.15 | 4.69 | 6.54 | 6.61 | 4.31 | 4.75 | 4.22 | 4.78 | 5.98 |
| P/B | 2.85 | 3.33 | 4.04 | 4.72 | 5.28 | 6.13 | 5.07 | 5.74 | 4.9 | 5.12 | 6.17 |
| EV/EBITDA | 9.26 | 11.3 | 10.3 | 11.3 | 14.4 | 14.7 | 10.8 | 12 | 11.1 | 13.3 | 15.3 |
| EV/Sales | 3.94 | 5.29 | 5.26 | 5.92 | 7.87 | 7.77 | 5.42 | 5.95 | 5.45 | 6.11 | 7.22 |
| Earnings yield | 5.14% | 11.2% | 6.51% | 5.96% | 3.99% | 4.57% | 6.51% | 5.34% | 5.66% | 4.29% | 3.67% |
| FCF yield | 1.93% | 2.92% | 5.7% | 5.71% | 3.81% | 4% | 5.45% | 4.69% | 4.43% | 2.54% | 2.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.27 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.4% | 32.8% | 39.7% | 40.3% | 40.9% | 41% | 38.9% | 37.7% | 36.7% | 33.2% | 38.3% |
| Operating margin | 30.2% | 33.1% | 40.1% | 40.7% | 41.3% | 41.6% | 39.5% | 37.9% | 37.1% | 33.5% | 38.4% |
| Net margin | 15.5% | 48% | 27% | 27.9% | 26.1% | 30.2% | 28% | 25.3% | 23.9% | 20.5% | 22.2% |
| ROE | 14.7% | 37.2% | 26.3% | 28.1% | 21.1% | 28% | 33% | 30.6% | 27.7% | 22% | 24.4% |
| ROA | 4.84% | 15.3% | 9.01% | 8.71% | 6.95% | 9.33% | 9.94% | 8.76% | 8.11% | 6.61% | 7.38% |
| ROIC | 9.5% | 14.4% | 14.4% | 14.1% | 12.3% | 14.2% | 15.5% | 14.2% | 13.5% | 11.4% | 12.3% |
| Return on tangible assets | 4.86% | 15.4% | 9.01% | 8.71% | 6.97% | 9.54% | 10.2% | 8.97% | 8.28% | 6.7% | 7.25% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.22 | 1.01 | 1.34 | 1.52 | 2.2 | 1.73 | 1.56 | 1.05 | 0.86 | 0.81 | 0.82 |
| Quick ratio | 1.02 | 0.81 | 1.2 | 1.4 | 2.05 | 1.58 | 1.42 | 0.91 | 0.73 | 0.69 | 0.72 |
| Debt / equity | 0.97 | 0.8 | 1.17 | 1.41 | 1.31 | 1.25 | 1.47 | 1.57 | 1.52 | 1.47 | 1.38 |
| Debt / assets | 0.32 | 0.33 | 0.4 | 0.44 | 0.43 | 0.42 | 0.44 | 0.45 | 0.44 | 0.44 | 0.43 |
| Net debt / EBITDA | 2.18 | 2.14 | 2.18 | 2.36 | 2.43 | 2.19 | 2.22 | 2.42 | 2.52 | 2.89 | 2.62 |
| Interest coverage | 5.73 | 6.75 | 7.74 | 6.86 | 5.81 | 7.86 | 8.3 | 7.05 | 6.47 | 5.47 | 5.96 |
| Effective tax rate | 37.5% | 0% | 23.1% | 22.8% | 23.8% | 23.6% | 23.1% | 24% | 23.8% | 23.3% | 23.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.98 | 4.27 | 4.99 | 5.15 | 4.62 | 5.69 | 7.19 | 7.3 | 7.65 | 7.58 | 7.8 |
| EPS (basic) | 0.62 | 2.05 | 1.35 | 1.44 | 1.21 | 1.72 | 2.02 | 1.85 | 1.83 | 1.55 | 1.55 |
| EPS (diluted) | 0.6 | 2 | 1.28 | 1.39 | 1.2 | 1.68 | 1.95 | 1.85 | 1.79 | 1.54 | 1.72 |
| Book value per share | 4.2 | 5.51 | 5.13 | 5.12 | 5.73 | 6.13 | 6.11 | 6.04 | 6.58 | 7.08 | 7.6 |
| FCF per share | 0.23 | 0.54 | 1.18 | 1.38 | 1.15 | 1.5 | 1.69 | 1.63 | 1.43 | 0.92 | 1.5 |
| Cash per share | 0.37 | 0.16 | 0.45 | 0.84 | 1.37 | 1.05 | 1.01 | 0.72 | 0.53 | 0.36 | 0.75 |
| Capex per share | 0.79 | 0.73 | 0.58 | 0.61 | 0.69 | 0.57 | 0.91 | 1.11 | 1.3 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 19.9% | 17% | 11.6% | 11.8% | 14.8% | 10.1% | 12.7% | 15.2% | 16.9% | — | — |
| Capex / operating cash flow | 68.9% | 52.7% | 29.1% | 28.1% | 36.9% | 23% | 32% | 43.3% | 47.6% | — | — |
| Payout ratio | 39.7% | 12.9% | 22.7% | 22.9% | 28.8% | 22.2% | 20.5% | 23.7% | 26.8% | 33.6% | 31.4% |
| Dividend yield | 2.04% | 1.45% | 1.48% | 1.36% | 1.15% | 1.01% | 1.33% | 1.27% | 1.52% | 1.44% | 1.2% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.14 |
| May 29, 2026 | $0.14 |
| Feb 27, 2026 | $0.14 |
| — |
| FY21 | — | $1.72 | — | — | $12.5B | — |
| FY20 | — | $1.21 | — | — | $10.6B | — |
| FY19 | — | $1.44 | — | — | $11.9B | — |
| FY18 | — | $1.35 | — | — | $12.3B | — |
| FY17 | — | $2.05 | — | — | $11.4B | — |
| FY16 | — | $0.62 | — | — | $11.1B | — |
| 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 | $3.6B | $3.7B | $3.7B | $3.7B | $3.6B | $3.5B | $3.4B | $3.6B | $3.6B | $3.5B | $3.5B | $3.9B |
| YoY change | -8.29% | -1.34% | -0.67% | +0.05% | +1.32% | -3.83% | -7.01% | -3.43% | -0.88% | -0.88% | +1.72% | +10.1% |
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 | 1B | 419M | 1.1B | 2B | 3.1B | 2.3B | 2.1B | 1.4B | 1B | 675M |
| Receivables | 938M | 793M | 828M | 769M | 700M | 937M | 1.1B | 1B | 996M | 909M |
| Inventory | 407M | 372M | 263M | 261M | 302M | 339M | 341M | 446M | 414M | 390M |
| Total current assets | 2.5B | 1.9B | 2.6B | 3.3B | 4.4B | 3.9B | 3.8B | 3.4B | 2.8B | 2.5B |
| Property, plant & equipment | 60B | 61.9B | 63.4B | 67.2B | 12.8B | 13.3B | 14.5B | 14B | 14B | 14.4B |
| Goodwill & intangibles | 126M | 126M | — | — | 126M | 902M | 1B | 1B | 866M | 534M |
| Total assets | 35.4B | 35.7B | 36.7B | 38.3B | 39.8B | 40.5B | 41.9B | 42.4B | 42.8B | 43.7B |
| Accounts payable | 806M | 847M | 949M | 1B | 809M | 963M | 1.1B | 1.2B | 1.3B | 1.1B |
| Short-term debt | 331M | 19M | 18M | 245M | 401M | 181M | 151M | 558M | 606M | 708M |
| Total current liabilities | 2B | 1.9B | 1.9B | 2.2B | 2B | 2.2B | 2.5B | 3.2B | 3.3B | 3.1B |
| Long-term debt | 11B | 11.8B | 14.7B | 16.5B | 16.8B | 16.7B | 18.4B | 18.5B | 18.4B | 18.6B |
| Total liabilities | 23.7B | 21B | 24.1B | 26.4B | 26.7B | 27B | 29.3B | 30.3B | 30.3B | 30.5B |
| Shareholders' equity | 11.7B | 14.7B | 12.6B | 11.9B | 13.1B | 13.5B | 12.6B | 12.1B | 12.5B | 13.2B |
| Total debt | 11.3B | 11.8B | 14.8B | 16.7B | 17.2B | 16.8B | 18.5B | 19B | 19B | 19.4B |
| Net debt | 10.7B | 11.4B | 13.9B | 15.8B | 14B | 14.6B | 16.6B | 17.7B | 18.1B | 18.7B |
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 | 1.4B | 1.4B | 1.5B | 1.2B | 1.7B | 1B | 1.1B | 393M | 618M | 675M | 1.1B | 1.4B |
| Receivables | 1B | 1B | 1B | 1.1B | 1B | 996M | 1B | 1B | 1B | 909M | 1B | 1.1B |
| Inventory | 427M | 446M | 451M | 417M | 415M | 414M | 438M | 420M | 414M | 390M | 439M | 406M |
| Total current assets | 3.4B | 3.4B | 3.5B | 3.2B | 3.6B | 2.8B | 3B | 2.3B | 2.5B | 2.5B | 3.1B | 3.4B |
| Property, plant & equipment | 35.2B | 14B | 35.6B | 35.5B | 35.7B | 14B | 36.3B | 36.7B | 37B | 14.4B | 37.3B | 37.4B |
| Goodwill & intangibles | 509M | 1B | 520M | 535M | 544M | 866M | 430M | 437M | 540M | 534M | 264M | 261M |
| Total assets | 41.9B | 42.4B | 42.7B | 42.4B | 43.1B | 42.8B | 43.2B | 42.9B | 43.3B | 43.7B | 44.2B | 44.7B |
| Accounts payable | 1.2B | 1.2B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.1B | 1.1B | 1.1B |
| Short-term debt | 559M | 558M | 557M | 557M | 6M | 606M | 605M | 616M | 608M | 708M | 710M | 1.7B |
| Total current liabilities | 2.9B | 3.2B | 3B | 2.7B | 2.6B | 3.3B | 3.4B | 3B | 3B | 3.1B | 3.2B | 4.2B |
| Long-term debt | 18.4B | 18.5B | 18.4B | 18.5B | 19B | 18.4B | 19B | 19B | 19B | 18.6B | 18.6B | 17.7B |
| Total liabilities | 29.9B | 30.3B | 30.1B | 29.7B | 30.1B | 30.3B | 31B | 30.6B | 30.5B | 30.5B | 30.7B | 30.6B |
| Shareholders' equity | 12B | 12.1B | 12.6B | 12.6B | 12.9B | 12.5B | 12.2B | 12.4B | 12.8B | 13.2B | 13.6B | 14.1B |
| Total debt | 18.9B | 19B | 19B | 19B | 19B | 19B | 19.6B | 19.6B | 19.6B | 19.4B | 19.3B | 19.4B |
| Net debt | 17.6B | 17.7B | 17.5B | 17.8B | 17.4B | 18.1B | 18.5B | 19.3B | 19B | 18.7B | 18.4B | 18.4B |
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 | 1.7B | 5.5B | 3.3B | 3.3B | 2.8B | 3.8B | 4.2B | 3.7B | 3.5B | 2.9B |
| Depreciation & amortization | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.5B | 1.6B | 1.7B | 1.7B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 46M | 15M | 112M | 115M | -37M | 101M | 130M | -309M | 93M | 155M |
| Operating cash flow | 3.2B | 3.7B | 4.9B | 5B | 4.3B | 5.5B | 5.9B | 5.2B | 5.2B | 4.6B |
| Capital expenditure | -2.2B | -1.9B | -1.4B | -1.4B | -1.6B | -1.3B | -1.9B | -2.2B | -2.5B | — |
| Investing cash flow | -1.8B | -1.5B | -1.7B | -2.1B | -649M | -1.9B | -2.1B | -2.3B | -2.6B | -27M |
| Dividends paid | -680M | -708M | -751M | -763M | -797M | -839M | -852M | -882M | -930M | -972M |
| Share repurchases | -1.1B | -2B | -4.7B | -3.4B | -867M | -2.9B | -4.7B | -3.5B | -2.2B | -1.4B |
| Financing cash flow | -1.3B | -2.2B | -2.5B | -2.6B | -1.4B | -4.1B | -3.8B | -3.9B | -3.1B | -2B |
| Net change in cash | 130M | 15M | 715M | 249M | 2.2B | -508M | -4M | -1B | -498M | 2.6B |
| Free cash flow | 643M | 1.4B | 2.9B | 3.2B | 2.6B | 3.3B | 3.5B | 3.3B | 2.7B | 1.7B |
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 | 828M | 886M | 893M | 963M | 894M | 733M | 646M | 829M | 694M | 720M | 807M | 1B |
| Depreciation & amortization | 403M | 417M | 410M | 410M | 416M | 422M | 425M | 427M | 424M | 404M | 415M | 411M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 17M | 86M | -71M | -11M | 140M | 35M | 0 | -24M | 65M | 114M | -130M | 11M |
| Operating cash flow | 1.3B | 1.3B | 1.2B | 1.4B | 1.4B | 1.2B | 1.1B | 1.2B | 1.3B | 1.4B | 1.3B | 1.3B |
| Capital expenditure | -561M | -674M | -524M | -517M | -618M | -822M | -696M | -750M | — | — | — | — |
| Investing cash flow | -561M | -732M | -504M | -562M | -674M | -883M | -647M | -807M | 24M | -43M | -88M | -251M |
| Dividends paid | -218M | -216M | -235M | -233M | -232M | -230M | -245M | -243M | -242M | -242M | -260M | -260M |
| Share repurchases | -971M | -581M | -247M | -563M | -402M | -1B | -751M | -421M | -112M | -112M | -222M | -296M |
| Financing cash flow | -1.2B | -775M | -450M | -790M | -606M | -1.2B | -402M | -580M | -421M | -622M | -411M | -530M |
| Net change in cash | -424M | -163M | 274M | 24M | 159M | -945M | 31M | -215M | 940M | 721M | 773M | 546M |
| Free cash flow | 978M | 809M | 560M | 558M | 1.1B | 550M | 536M | -141M | 607M | 709M | 729M | 751M |
| Nov 28, 2025 |
| $0.13 |
| Aug 29, 2025 | $0.13 |
| May 30, 2025 | $0.13 |
| Feb 28, 2025 | $0.13 |
| Nov 29, 2024 | $0.12 |
| Date | Ratio |
|---|---|
| Jun 29, 2021 | 3:1 |
| Jun 16, 2011 | 3:1 |
| Aug 16, 2006 | 2:1 |
| Dec 22, 1995 | 2:1 |
| Oct 26, 1983 | 3:1 |