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 | $0.87 | $1.56 | +79.3% | — | $2B | — |
| Q4 26 | $2.36 | $1.59 | -32.6% | — | $2.1B | — |
| Q3 26 | $1.48 | $0.35 | -76.4% | — | $1.9B | — |
| Q2 26 | $0.35 | $0.54 | +54.3% | — | $1.8B | — |
| Q1 26 | $0.13 | $0.25 | +92.3% | — | $1.7B | — |
| Q4 25 | $1.08 | $1.58 | +46.3% | — | $1.9B | — |
| Q3 25 | $3.07 | $2.83 | -7.8% | — | $1.9B | — |
| Q2 25 | $0.89 | $1.11 | +24.7% | — | $2B | — |
| Q1 25 | $0.42 | $0.52 | +23.8% | — | $1.7B | — |
| Q4 24 | $1.52 | $1.18 | -22.4% | — | $1.8B | — |
| Q3 24 | $0.88 | $1.07 | +21.6% | — | $1.9B | — |
| Q2 24 | $1.25 | $1.46 | +16.8% | — | $1.9B | — |
| Q1 24 | $1.02 | $1.14 | +11.8% | — | $1.9B | — |
| Q4 23 | $1.31 | $1.78 | +35.9% | — | $1.9B | — |
| Q3 23 | $3.05 | $2.8 | -8.2% | — | $1.9B | — |
| Q2 23 | $1.37 | $1.45 | +5.8% | — | $1.9B | — |
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 | — | $3.55 | — | — | $7.5B | — |
| FY25 | — | $4.28 | — | — | $7.5B | — |
| FY24 | — | $4.71 | — | — | $7.6B | — |
| FY23 | — | $2.9 | — | — | $7.4B |
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 | $4.8B | $5.2B | $5B | $5.5B | $5.6B | $7B | $7.4B | $7.6B | $7.5B | $7.5B |
| YoY change | +10.2% | +6.3% | -3.88% | +11.9% | +1.66% | +24.2% | +6.22% | +1.83% | -1.31% | +0.91% |
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 | 4.8B | 5.2B | 5B | 5.5B | 5.6B | 7B | 7.4B | 7.6B | 7.5B | 7.5B |
| Cost of revenue | 1.3B | 1.3B | 1.3B | 1.4B | 1.5B | 1.9B | 1.8B | 1.7B | 1.5B | 1.6B |
| Gross profit | 3.5B | 3.9B | 3.6B | 4.2B | 4.1B | 5.1B | 5.6B | 5.9B | 5.9B | 5.9B |
| Gross margin | 73.2% | 75.2% | 73.3% | 75.3% | 73.5% | 73.4% | 75.9% | 77.4% | 79.3% | 79% |
| Research & development | 1.2B | 1.3B | 1.4B | 1.6B | 1.8B | 2.2B | 2.3B | 2.4B | 2.6B | 2.8B |
| Selling, general & administrative | 1.1B | 1.1B | 1.2B | 1.1B | 1.3B | 1.6B | 1.7B | 1.7B | 1.7B | 1.9B |
| Operating expenses | 2.3B | 2.4B | 2.6B | 2.7B | 3.1B | 3.8B | 4B | 4.1B | 4.3B | 4.7B |
| Operating income | 1.2B | 1.4B | 1B | 1.4B | 1B | 1.1B | 1.4B | 1.6B | 1.6B | 1.2B |
| Operating margin | 25.3% | 27.8% | 20.4% | 26.2% | 18.6% | 16.1% | 19.4% | 20.9% | 21.1% | 15.4% |
| Non-operating income, net | 8M | 9M | 26M | 2M | -8M | 6M | -108M | -59M | -39M | 1M |
| Pretax income | 1.2B | 1.4B | 1.1B | 1.5B | 1B | 1.1B | 1.3B | 1.6B | 1.6B | 1.2B |
| Income tax | 243M | 406M | 60M | -1.5B | 180M | 292M | 524M | 316M | 484M | 293M |
| Net income | 967M | 1B | 1B | 3B | 837M | 789M | 802M | 1.3B | 1.1B | 887M |
| Net margin | 20% | 20.3% | 20.6% | 54.9% | 14.9% | 11.3% | 10.8% | 16.8% | 15% | 11.8% |
| EBITDA | 1.4B | 1.6B | 1.2B | 1.7B | 1.3B | 1.6B | 2B | 2.1B | 2.1B | 1.6B |
| EPS | 3.19 | 3.39 | 3.36 | 10.4 | 2.9 | 2.78 | 2.9 | 4.71 | 4.28 | 3.55 |
| Diluted EPS | 3.08 | 3.34 | 3.33 | 10.3 | 2.87 | 2.76 | 2.88 | 4.68 | 4.25 | 3.51 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9B | 1.9B | 1.8B | 1.7B | 2B | 1.9B | 1.9B | 1.7B | 1.8B | 1.9B | 2.1B | 2B |
| Cost of revenue | 456M | 529M | 357M | 263M | 456M | 456M | 368M | 279M | 443M | 498M | 364M | 274M |
| Gross profit | 1.5B | 1.4B | 1.4B | 1.4B | 1.6B | 1.4B | 1.5B | 1.4B | 1.4B | 1.4B | 1.8B | 1.7B |
| Gross margin | 76.2% | 72.8% | 79.9% | 84.2% | 77.5% | 75.8% | 80.6% | 83.3% | 75.9% | 73.8% | 82.8% | 86.2% |
| Research & development | 602M | 584M | 638M | 629M | 648M | 606M | 686M | 706M | 686M | 704M | 732M | 743M |
| Selling, general & administrative | 453M | 446M | 419M | 385M | 469M | 427M | 426M | 398M | 493M | 555M | 445M | 444M |
| Operating expenses | 1.1B | 1B | 1.1B | 1B | 1.1B | 1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.2B | 1.2B |
| Operating income | 379M | 365M | 293M | 366M | 435M | 378M | 398M | 271M | 200M | 127M | 564M | 513M |
| Operating margin | 19.8% | 18.8% | 16.5% | 22% | 21.5% | 20.1% | 21% | 16.2% | 10.9% | 6.68% | 26.6% | 25.8% |
| Non-operating income, net | 26M | — | -56M | -2M | -22M | -1M | 15M | — | 12M | — | — | — |
| Pretax income | 391M | 382M | 260M | 394M | 399M | 405M | 407M | 273M | 197M | 131M | 579M | 530M |
| Income tax | -8M | 92M | 78M | 114M | 105M | 112M | 153M | 72M | 60M | 43M | 118M | 133M |
| Net income | 399M | 290M | 182M | 280M | 294M | 293M | 254M | 201M | 137M | 88M | 461M | 397M |
| Net margin | 20.8% | 14.9% | 10.2% | 16.9% | 14.5% | 15.6% | 13.4% | 12% | 7.45% | 4.63% | 21.7% | 20% |
| EBITDA | 492M | 479M | 481M | 448M | 586M | 496M | 488M | 350M | 293M | 224M | 670M | 608M |
| EPS | 1.47 | 1.08 | 0.68 | 1.05 | 1.11 | 1.12 | 0.99 | 0.8 | 0.55 | 0.35 | 1.84 | 1.58 |
| Diluted EPS | 1.47 | 1.07 | 0.67 | 1.04 | 1.11 | 1.11 | 0.98 | 0.79 | 0.54 | 0.35 | 1.81 | 1.56 |
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 | 27.1B | 37.3B | 30.8B | 29.3B | 39.1B | 35.9B | 33.4B | 35.8B | 37.9B | 51B | 52.9B |
| Enterprise value | 23.6B | 33B | 26.3B | 24.7B | 34.7B | 34.8B | 32.5B | 34.5B | 37.6B | 49.5B | 52.4B |
| Shares outstanding | 303M | 308M | 303M | 293M | 289M | 284M | 277M | 270M | 262M | 250M | 250M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 28.1 | 35.8 | 30.2 | 9.66 | 46.7 | 45.5 | 41.6 | 28.1 | 33.8 | 57.5 | 59.7 |
| P/S | 5.6 | 7.25 | 6.22 | 5.3 | 6.95 | 5.14 | 4.49 | 4.74 | 5.07 | 6.77 | 6.75 |
| P/B | 6.68 | 8.13 | 5.78 | 3.93 | 4.99 | 4.71 | 4.57 | 4.77 | 5.93 | 7.54 | 7.77 |
| EV/EBITDA | 16.6 | 20.3 | 21.2 | 14.5 | 27.7 | 21.4 | 16 | 16.3 | 18.2 | 31.9 | 30.4 |
| EV/Sales | 4.87 | 6.41 | 5.32 | 4.46 | 6.17 | 4.98 | 4.38 | 4.56 | 5.03 | 6.58 | 6.68 |
| Earnings yield | 3.57% | 2.79% | 3.31% | 10.4% | 2.14% | 2.2% | 2.4% | 3.55% | 2.96% | 1.74% | 1.67% |
| FCF yield | 5.36% | 4.24% | 4.64% | 5.65% | 4.63% | 4.76% | 4.03% | 5.91% | 4.91% | 4.56% | 3.2% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.61 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.2% | 75.2% | 73.3% | 75.3% | 73.5% | 73.4% | 75.9% | 77.4% | 79.3% | 79% | 86.2% |
| Operating margin | 25.3% | 27.8% | 20.4% | 26.2% | 18.6% | 16.1% | 19.4% | 20.9% | 21.1% | 15.4% | 25.9% |
| Net margin | 20% | 20.3% | 20.6% | 54.9% | 14.9% | 11.3% | 10.8% | 16.8% | 15% | 11.8% | 13.8% |
| ROE | 23.8% | 22.7% | 19.1% | 40.7% | 10.7% | 10.3% | 11% | 16.9% | 17.6% | 13.1% | 16.5% |
| ROA | 12.5% | 12.2% | 11.4% | 27.3% | 6.3% | 5.72% | 5.96% | 9.49% | 9.06% | 6.76% | 7.23% |
| ROIC | 188.8% | 403.2% | 108.4% | 52% | 25.1% | 12.6% | 13.5% | 20.4% | 18.1% | 16.4% | 17% |
| Return on tangible assets | 22.6% | 22.3% | 20.4% | 42% | 12.1% | 71.6% | 54.8% | 68.4% | 108.8% | 45.1% | 74.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.15 | 2.41 | 2.82 | 2.45 | 2.43 | 1.18 | 1.21 | 1.37 | 0.95 | 1.05 | 1.21 |
| Quick ratio | 2.15 | 2.41 | 2.82 | 2.45 | 2.43 | 1.18 | 1.21 | 1.37 | 0.95 | 1.05 | 1.21 |
| Debt / equity | 0.24 | 0.22 | 0.19 | 0.14 | 0.25 | 0.26 | 0.27 | 0.26 | 0.31 | 0.23 | 0.26 |
| Debt / assets | 0.13 | 0.12 | 0.11 | 0.1 | 0.15 | 0.14 | 0.14 | 0.15 | 0.16 | 0.12 | 0.12 |
| Net debt / EBITDA | -2.49 | -2.67 | -3.59 | -2.75 | -3.52 | -0.68 | -0.4 | -0.62 | -0.14 | -0.92 | -0.48 |
| Interest coverage | 27.9 | 35.5 | 26.1 | 35.3 | 23.6 | 19.6 | 23.9 | 28.4 | 28.7 | 23.3 | 36.9 |
| Effective tax rate | 20.1% | 28% | 5.56% | 0% | 17.7% | 27% | 39.5% | 19.9% | 30.2% | 24.8% | 24.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 16 | 16.7 | 16.3 | 18.9 | 19.5 | 24.6 | 26.8 | 28 | 28.5 | 30.1 | 31.4 |
| EPS (basic) | 3.19 | 3.39 | 3.36 | 10.4 | 2.9 | 2.78 | 2.9 | 4.71 | 4.28 | 3.55 | 3.55 |
| EPS (diluted) | 3.08 | 3.34 | 3.33 | 10.3 | 2.87 | 2.76 | 2.88 | 4.68 | 4.25 | 3.51 | 3.51 |
| Book value per share | 13.4 | 14.9 | 17.6 | 25.5 | 27.1 | 26.8 | 26.3 | 27.8 | 24.4 | 27.1 | 27 |
| FCF per share | 4.8 | 5.15 | 4.71 | 5.66 | 6.26 | 6.02 | 4.85 | 7.84 | 7.09 | 9.29 | 8.11 |
| Cash per share | 15 | 17.3 | 18 | 19.6 | 22 | 10.8 | 9.99 | 12.1 | 8.58 | 11.9 | 9.53 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.92 | 0.92 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 3.05% | 2.98% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 9.01% | 10.2% |
| Payout ratio | — | — | 0% | 0% | 11.7% | 24.5% | 26.2% | 16.1% | 17.8% | 21.5% | 17.8% |
| Dividend yield | — | — | 0% | 0% | 0.25% | 0.54% | 0.63% | 0.57% | 0.53% | 0.37% | 0.36% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 27, 2026 | $0.19 |
| Date | Ratio |
|---|---|
| Nov 18, 2003 | 2:1 |
| — |
| FY22 | — | $2.78 | — | — | $7B | — |
| FY21 | — | $2.9 | — | — | $5.6B | — |
| FY20 | — | $10.4 | — | — | $5.5B | — |
| FY19 | — | $3.36 | — | — | $5B | — |
| FY18 | — | $3.39 | — | — | $5.2B | — |
| FY17 | — | $3.19 | — | — | $4.8B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.9B | $1.9B | $1.8B | $1.7B | $2B | $1.9B | $1.9B | $1.7B | $1.8B | $1.9B | $2.1B | $2B |
| YoY change | +0.53% | +3.4% | -5.07% | -13.7% | +5.8% | -3.19% | +6.52% | +0.66% | -9.19% | +0.96% | +11.9% | +18.9% |
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 | 4.5B | 5.3B | 5.4B | 5.7B | 6.4B | 3.1B | 2.8B | 3.3B | 2.2B | 3B |
| Receivables | 359M | 385M | 623M | 461M | 521M | 650M | 684M | 565M | 679M | 632M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 5.2B | 6B | 6.4B | 6.5B | 7.2B | 4.2B | 4B | 4.2B | 3.3B | 4B |
| Property, plant & equipment | 118M | 117M | 105M | 109M | 121M | 175M | 180M | 202M | 207M | 220M |
| Goodwill & intangibles | 3.4B | 3.9B | 4B | 3.9B | 6.4B | 12.7B | 12B | 11.6B | 11.3B | 11.2B |
| Total assets | 7.7B | 8.6B | 9B | 11.1B | 13.3B | 13.8B | 13.5B | 13.4B | 12.4B | 13.1B |
| Accounts payable | 87M | 48M | 113M | 68M | 96M | 101M | 99M | 110M | 105M | 128M |
| Short-term debt | — | — | — | 668M | 76M | 81M | 66M | 66M | 467M | 63M |
| Total current liabilities | 2.4B | 2.5B | 2.3B | 2.7B | 3B | 3.5B | 3.3B | 3.1B | 3.5B | 3.8B |
| Long-term debt | 990M | 992M | 994M | 397M | 1.9B | 1.9B | 1.9B | 1.9B | 1.5B | 1.5B |
| Total liabilities | 3.7B | 4B | 3.6B | 3.7B | 5.4B | 6.2B | 6.2B | 5.9B | 6B | 6.4B |
| Shareholders' equity | 4.1B | 4.6B | 5.3B | 7.5B | 7.8B | 7.6B | 7.3B | 7.5B | 6.4B | 6.8B |
| Total debt | 990M | 992M | 994M | 1.1B | 2B | 2B | 1.9B | 1.9B | 2B | 1.5B |
| Net debt | -1.6B | -3.3B | -3.7B | -2.7B | -3.3B | -773M | -478M | -952M | -185M | -1.3B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.3B | 3.1B | 3.3B | 2.8B | 2.6B | 3.2B | 2.2B | 1.6B | 1.3B | 2.9B | 3B | 2.4B |
| Receivables | 1B | 867M | 565M | 433M | 1B | 742M | 679M | 533M | 1.1B | 829M | 632M | 524M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.8B | 4.3B | 4.2B | 3.6B | 4B | 4.3B | 3.3B | 2.5B | 2.7B | 4.1B | 4B | 3.4B |
| Property, plant & equipment | 171M | 184M | 202M | 183M | 200M | 195M | 207M | 202M | 188M | 207M | 220M | 218M |
| Goodwill & intangibles | 11.8B | 11.8B | 11.6B | 11.5B | 11.5B | 11.4B | 11.3B | 11.3B | 11.3B | 11.2B | 11.2B | 11.1B |
| Total assets | 13.1B | 13.6B | 13.4B | 12.7B | 13.1B | 13.5B | 12.4B | 11.7B | 11.9B | 13.3B | 13.1B | 12.6B |
| Accounts payable | 152M | 62M | 110M | 80M | 171M | 81M | 105M | 92M | 175M | 76M | 128M | 88M |
| Short-term debt | 70M | 71M | 66M | 71M | 69M | 66M | 467M | 469M | 466M | 465M | 63M | 62M |
| Total current liabilities | 2.8B | 3.3B | 3.1B | 2.5B | 2.8B | 3.1B | 3.5B | 3B | 3.2B | 4.4B | 3.8B | 2.8B |
| Long-term debt | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B |
| Total liabilities | 5.6B | 6.1B | 5.9B | 5.3B | 5.7B | 6B | 6B | 5.6B | 5.9B | 7.1B | 6.4B | 5.5B |
| Shareholders' equity | 7.6B | 7.5B | 7.5B | 7.4B | 7.4B | 7.4B | 6.4B | 6.1B | 6B | 6.2B | 6.8B | 7.1B |
| Total debt | 2B | 2B | 1.9B | 2B | 2B | 1.9B | 2B | 2B | 2B | 1.9B | 1.5B | 1.5B |
| Net debt | 5M | -790M | -952M | -447M | -245M | -827M | -185M | 435M | 803M | -834M | -1.3B | -740M |
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 | 967M | 1B | 1B | 3B | 837M | 789M | 802M | 1.3B | 1.1B | 887M |
| Depreciation & amortization | 172M | 136M | 145M | 150M | 181M | 486M | 536M | 404M | 356M | 323M |
| Stock-based compensation | 196M | 242M | 284M | 347M | 435M | 528M | 548M | 584M | 642M | 656M |
| Change in working capital | 53M | 228M | 82M | -1.9B | 345M | -73M | -470M | 256M | -40M | 687M |
| Operating cash flow | 1.4B | 1.6B | 1.5B | 1.7B | 1.8B | 1.7B | 1.4B | 2.5B | 2.1B | 2.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -230M |
| Investing cash flow | -636M | 729M | 288M | -1.2B | -381M | -2.6B | -10M | -8M | 258M | -276M |
| Dividends paid | — | — | 0 | 0 | -98M | -193M | -210M | -205M | -199M | -191M |
| Share repurchases | -508M | -601M | -1.2B | -1.2B | -729M | -1.3B | -1.3B | -1.3B | -2.5B | -769M |
| Financing cash flow | -729M | -643M | -1.3B | -1.4B | -15M | -1.6B | -1.6B | -1.6B | -2.9B | -1.6B |
| Net change in cash | 23M | 1.7B | 579M | -897M | 1.4B | -2.5B | -194M | 885M | -526M | 709M |
| Free cash flow | 1.5B | 1.6B | 1.4B | 1.7B | 1.8B | 1.7B | 1.3B | 2.1B | 1.9B | 2.3B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 399M | 290M | 182M | 280M | 294M | 293M | 254M | 201M | 137M | 88M | 461M | 397M |
| Depreciation & amortization | 85M | 82M | 149M | 80M | 122M | 75M | 79M | 79M | 82M | 79M | 83M | 77M |
| Stock-based compensation | 155M | 151M | 148M | 143M | 174M | 163M | 162M | 152M | 174M | 178M | 152M | 153M |
| Change in working capital | -362M | 603M | 184M | -236M | -356M | 645M | 54M | -415M | -263M | 1.5B | -116M | -869M |
| Operating cash flow | 277M | 1.1B | 663M | 267M | 234M | 1.2B | 549M | 17M | 130M | 1.8B | 580M | -242M |
| Capital expenditure | — | — | — | — | — | — | — | -72M | -43M | -54M | -61M | -76M |
| Investing cash flow | -12M | 1M | 2M | — | 4M | -12M | 268M | -89M | -68M | -57M | -62M | -77M |
| Dividends paid | -51M | -51M | -51M | -50M | -51M | -50M | -48M | -48M | -48M | -47M | -48M | -48M |
| Share repurchases | -325M | -325M | -325M | -375M | -375M | -383M | -1.4B | -375M | -394M | 0 | 0 | 0 |
| Financing cash flow | -351M | -431M | -360M | -546M | -444M | -504M | -1.4B | -568M | -474M | -136M | -35M | -252M |
| Net change in cash | -86M | 696M | 305M | -279M | -206M | 660M | -594M | -640M | -412M | 1.6B | 483M | -571M |
| Free cash flow | 61M | 1.2B | 529M | 120M | 184M | 1.1B | 495M | -55M | 87M | 1.8B | 519M | -318M |