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 | $1.51 | $1.6 | +6.0% | — | $3.1B | — |
| Q1 26 | $1.58 | $1.66 | +5.1% | — | $3.1B | — |
| Q4 25 | $1.35 | $1.41 | +4.4% | — | $3B | — |
| Q3 25 | $1.33 | $1.36 | +2.3% | — | $2.8B | — |
| Q2 25 | $1.3 | $1.37 | +5.4% | — | $2.7B | — |
| Q1 25 | $1.34 | $1.38 | +3.0% | — | $2.6B | — |
| Q4 24 | $1.2 | $1.25 | +4.2% | — | $2.6B | — |
| Q3 24 | $1.18 | $1.19 | +0.8% | — | $2.6B | — |
| Q2 24 | $1.12 | $1.18 | +5.4% | — | $2.6B | — |
| Q1 24 | $1.2 | $1.25 | +4.2% | — | $2.6B | — |
| Q4 23 | $1.03 | $1.07 | +3.9% | — | $2.6B | — |
| Q3 23 | $1 | $1.03 | +3.0% | — | $2.5B | — |
| Q2 23 | $1 | $1.03 | +3.0% | — | $2.5B | — |
| Q1 23 | $1.07 | $1.11 | +3.7% | — | $2.5B | — |
| Q4 22 | $1.06 | $1.07 | +0.9% | — | $2.5B | — |
| Q3 22 | $0.93 | $1 | +7.5% | — | $2.4B | — |
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 | — | $4.43 | — | — | $11.1B | — |
| FY24 | — | $3.99 | — | — | $10.3B | — |
| FY23 | — | $5.22 | — | — | $10.1B | — |
| FY22 | — | -$2.27 | — | — | $9.8B |
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 | $9.3B | $9.9B | $8.7B | $7.4B | $8.9B | $10.4B | $9.8B | $10.1B | $10.3B | $11.1B |
| YoY change | +8.22% | +6.76% | -12.9% | -14.1% | +19.7% | +17.2% | -6% | +3.24% | +1.69% | +7.95% |
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 | 9.3B | 9.9B | 8.7B | 7.4B | 8.9B | 10.4B | 9.8B | 10.1B | 10.3B | 11.1B |
| Cost of revenue | 2B | 2.2B | 2B | 1.6B | 1.8B | 2.6B | 2.7B | 2.8B | 2.9B | 3.2B |
| Gross profit | 7.3B | 7.7B | 6.6B | 5.8B | 7.1B | 7.8B | 7.1B | 7.3B | 7.4B | 7.9B |
| Gross margin | 78.4% | 77.6% | 76.6% | 78.7% | 79.8% | 74.6% | 72.6% | 72% | 72% | 71.5% |
| Research & development | 1.1B | 1.2B | 1.1B | 930M | 1B | 1.3B | 1.3B | 1.5B | 1.5B | 1.6B |
| Selling, general & administrative | 3.6B | 3.9B | 3.6B | 2.9B | 3.1B | 3.1B | 3.1B | 3.4B | 3.2B | 3.6B |
| Operating expenses | 4.9B | 5.4B | 4.9B | 4B | 4.4B | 4.8B | 4.8B | 5.3B | 5.1B | 5.6B |
| Operating income | 2.3B | 2.3B | 1.8B | 1.8B | 2.6B | 2.9B | 2.4B | 1.9B | 2.3B | 2.3B |
| Operating margin | 25% | 22.8% | 20.3% | 23.8% | 29.6% | 28.1% | 24% | 19.2% | 22.5% | 20.5% |
| Non-operating income, net | 1.4B | 126M | 663M | 81M | 975M | -2.3B | -3.8B | 1.8B | -53M | 11M |
| Pretax income | 3.7B | 2.3B | 2.2B | 1.7B | 3.3B | 398M | -1.6B | 3.7B | 2.3B | 2.3B |
| Income tax | -3.6B | 3.3B | 121M | 219M | 858M | 146M | -327M | 932M | 297M | 311M |
| Net income | 7.3B | -1B | 2.5B | 1.8B | 5.7B | 13.6B | -1.3B | 2.8B | 2B | 2B |
| Net margin | 78.1% | -10.2% | 29.2% | 24% | 63.7% | 130.6% | -13% | 27.4% | 19.2% | 18.3% |
| EBITDA | 3.2B | 3.1B | 2.6B | 2.5B | 3.3B | 3.4B | 2.9B | 2.5B | 2.9B | 2.9B |
| EPS | 6.41 | -0.95 | 2.58 | 2.1 | 7.98 | 20.9 | -2.27 | 5.22 | 3.99 | 4.43 |
| Diluted EPS | 6.35 | -0.95 | 2.55 | 2.09 | 7.89 | 20.5 | -2.27 | 5.19 | 3.94 | 4.34 |
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 | 2.5B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.7B | 2.8B | 3B | 3.1B | 3.1B |
| Cost of revenue | 705M | 710M | 700M | 735M | 727M | 718M | 723M | 776M | 821M | 849M | 802M | 832M |
| Gross profit | 1.8B | 1.9B | 1.9B | 1.8B | 1.8B | 1.9B | 1.9B | 2B | 2B | 2.1B | 2.3B | 2.3B |
| Gross margin | 71.8% | 72.3% | 72.6% | 71.4% | 71.8% | 72.2% | 72% | 71.6% | 70.9% | 71.4% | 74% | 73.5% |
| Research & development | 401M | 399M | 351M | 379M | 374M | 375M | 362M | 421M | 423M | 436M | 450M | 484M |
| Selling, general & administrative | 850M | 938M | 779M | 818M | 786M | 850M | 797M | 957M | 888M | 950M | 1.1B | 1B |
| Operating expenses | 1.3B | 1.4B | 1.2B | 1.3B | 1.2B | 1.3B | 1.2B | 1.5B | 1.4B | 1.5B | 1.7B | 1.6B |
| Operating income | 455M | 410M | 631M | 549M | 595M | 543M | 616M | 484M | 576M | 601M | 611M | 676M |
| Operating margin | 18.2% | 16% | 24.7% | 21.3% | 23.1% | 21.1% | 23.8% | 17.7% | 20.4% | 20.3% | 19.8% | 21.6% |
| Non-operating income, net | 1.2B | 629M | -90M | -219M | 193M | 63M | 2M | -9M | -6M | 24M | 10M | -4M |
| Pretax income | 1.7B | 1B | 536M | 328M | 797M | 617M | 634M | 477M | 573M | 623M | 618M | 665M |
| Income tax | 355M | 303M | 97M | 102M | 161M | -63M | 129M | 108M | -24M | 98M | 106M | 113M |
| Net income | 1.3B | 724M | 438M | 224M | 634M | 679M | 503M | 368M | 632M | 528M | 512M | 550M |
| Net margin | 52.2% | 28.3% | 17.1% | 8.71% | 24.6% | 26.3% | 19.5% | 13.5% | 22.4% | 17.8% | 16.6% | 17.5% |
| EBITDA | 610M | 712M | 768M | 689M | 759M | 698M | 772M | 682M | 802M | 775M | 762M | 835M |
| EPS | 2.47 | 1.4 | 0.85 | 0.45 | 1.31 | 1.43 | 1.08 | 0.8 | 1.39 | 1.17 | 1.14 | 1.24 |
| Diluted EPS | 2.46 | 1.39 | 0.85 | 0.45 | 1.29 | 1.4 | 1.06 | 0.79 | 1.35 | 1.15 | 1.12 | 1.21 |
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 | 33.6B | 40.2B | 27.5B | — | — | 43.4B | — | 23.1B | 30.7B | 40B | 47.8B |
| Enterprise value | 35.4B | 44.3B | 31.8B | — | — | 45.5B | — | 22.3B | 32.7B | 44.2B | 51.8B |
| Shares outstanding | 1.1B | 1.1B | 980M | 849M | 710M | 652M | 558M | 530M | 496M | 459M | 459M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 4.63 | — | 10.9 | — | — | 3.19 | — | 8.36 | 15.6 | 19.7 | 22.8 |
| P/S | 3.62 | 4.05 | 3.18 | — | — | 4.16 | — | 2.29 | 2.99 | 3.6 | 4.02 |
| P/B | 3.19 | 4.99 | 4.38 | — | — | 4.43 | — | 3.61 | 5.96 | 8.66 | 10.4 |
| EV/EBITDA | 11 | 14.2 | 12.4 | — | — | 13.2 | — | 8.76 | 11.2 | 15 | 16.7 |
| EV/Sales | 3.81 | 4.46 | 3.68 | — | — | 4.36 | — | 2.21 | 3.18 | 3.99 | 4.32 |
| Earnings yield | 21.6% | — | 9.2% | — | — | 31.4% | — | 12% | 6.43% | 5.08% | 4.38% |
| FCF yield | 6.54% | 6.18% | 7.4% | — | — | 5.1% | — | 8.52% | 6.37% | 3.59% | 3.31% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.41 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 78.4% | 77.6% | 76.6% | 78.7% | 79.8% | 74.6% | 72.6% | 72% | 72% | 71.5% | 73.5% |
| Operating margin | 25% | 22.8% | 20.3% | 23.8% | 29.6% | 28.1% | 24% | 19.2% | 22.5% | 20.5% | 21.6% |
| Net margin | 78.1% | -10.2% | 29.2% | 24% | 63.7% | 130.6% | -13% | 27.4% | 19.2% | 18.3% | 18.6% |
| ROE | 68.9% | -12.6% | 40.3% | 62.2% | 159.1% | 139.2% | -24.6% | 43.3% | 38.3% | 44% | 46.6% |
| ROA | 30.5% | -3.91% | 11.1% | 9.83% | 29.3% | 51.1% | -6.09% | 12.8% | 10.2% | 11.5% | 9.15% |
| ROIC | 18.8% | 0% | 15.6% | 18.4% | 23.7% | 15.6% | 33.1% | 25.9% | 28.3% | 22.2% | 25.6% |
| Return on tangible assets | 49.6% | -6.24% | 20.5% | 19.8% | 52.9% | 74.5% | -10.3% | 21.1% | 18.2% | 23.4% | 24.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.31 | 2.18 | 1.6 | 1.16 | 1.8 | 1.97 | 2.18 | 2.44 | 1.24 | 1.1 | 1.02 |
| Quick ratio | 2.31 | 2.18 | 1.6 | 1.16 | 1.8 | 1.97 | 2.18 | 2.44 | 1.24 | 1.1 | 1.02 |
| Debt / equity | 0.85 | 1.24 | 1.47 | 2.86 | 2.3 | 0.96 | 1.83 | 1.29 | 1.52 | 1.56 | 1.53 |
| Debt / assets | 0.38 | 0.39 | 0.4 | 0.45 | 0.42 | 0.35 | 0.45 | 0.38 | 0.41 | 0.41 | 0.4 |
| Net debt / EBITDA | 0.56 | 1.33 | 1.68 | 2.2 | 1.45 | 0.61 | 0.68 | -0.31 | 0.68 | 1.44 | 1.2 |
| Interest coverage | 17.2 | 8.79 | 7.58 | 6.31 | 12 | 2.48 | -5.81 | 15.1 | 9.8 | 10.4 | 11 |
| Effective tax rate | 0% | 100% | 5.38% | 13.3% | 25.7% | 36.7% | 0% | 25.1% | 13% | 13.5% | 11.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.21 | 9.33 | 8.83 | 8.75 | 12.5 | 16 | 17.6 | 19.1 | 20.7 | 24.2 | 26.7 |
| EPS (basic) | 6.41 | -0.95 | 2.58 | 2.1 | 7.98 | 20.9 | -2.27 | 5.22 | 3.99 | 4.43 | 4.43 |
| EPS (diluted) | 6.35 | -0.95 | 2.55 | 2.09 | 7.89 | 20.5 | -2.27 | 5.19 | 3.94 | 4.34 | 4.76 |
| Book value per share | 9.3 | 7.56 | 6.41 | 3.38 | 5.02 | 15 | 9.23 | 12.1 | 10.4 | 10.1 | 10.5 |
| FCF per share | 1.94 | 2.33 | 2.08 | 3.07 | 2.75 | 3.39 | 3.23 | 3.72 | 3.94 | 3.12 | 5.34 |
| Cash per share | 6.31 | 5.51 | 5.02 | 3.24 | 4.92 | 11.2 | 13.4 | 17 | 11.9 | 6.36 | 7.43 |
| Capex per share | 0.55 | 0.63 | 0.64 | 0.6 | 0.65 | 0.68 | 0.8 | 0.86 | 0.92 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.73% | 6.71% | 7.2% | 6.84% | 5.21% | 4.26% | 4.58% | 4.51% | 4.45% | — | — |
| Capex / operating cash flow | 16.2% | 42.1% | 20.3% | 22.3% | 174.7% | -3.64% | -40.5% | 10.9% | 21.7% | — | — |
| Payout ratio | — | — | 0% | 26.5% | 7.89% | 3.42% | -38.5% | 19.1% | 27% | 26.1% | 25.2% |
| Dividend yield | — | — | 0% | — | — | 1.07% | — | 2.28% | 1.73% | 1.33% | 1.16% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 28, 2026 | $0.31 |
| May 29, 2026 | $0.31 |
| Mar 6, 2026 | $0.31 |
| Nov 28, 2025 | $0.29 |
| Aug 29, 2025 | $0.29 |
| May 30, 2025 | $0.29 |
| Mar 14, 2025 | $0.29 |
| Nov 29, 2024 | $0.27 |
| — |
| FY21 | — | $20.9 | — | — | $10.4B | — |
| FY20 | — | $7.98 | — | — | $8.9B | — |
| FY19 | — | $2.1 | — | — | $7.4B | — |
| FY18 | — | $2.58 | — | — | $8.7B | — |
| FY17 | — | -$0.95 | — | — | $9.9B | — |
| FY16 | — | $6.41 | — | — | $9.3B | — |
| 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 | $2.5B | $2.6B | $2.6B | $2.6B | $2.6B | $2.6B | $2.6B | $2.7B | $2.8B | $3B | $3.1B | $3.1B |
| YoY change | +5.04% | +2.07% | +1.83% | +1.26% | +3.04% | +0.66% | +1.13% | +6.14% | +9.47% | +15% | +19.5% | +14.8% |
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 | 7.1B | 5.9B | 4.9B | 2.8B | 3.5B | 7.3B | 7.5B | 9B | 5.9B | 2.9B |
| Receivables | 592M | 696M | 712M | 555M | 362M | 98M | 90M | 94M | 871M | 1.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 8.9B | 7.7B | 7.1B | 4.7B | 7.2B | 9.1B | 9.3B | 11B | 7.6B | 5.1B |
| Property, plant & equipment | 1.5B | 1.6B | 1.6B | 2B | 1.7B | 1.5B | 1.8B | 1.7B | 1.7B | 1.8B |
| Goodwill & intangibles | 9.2B | 9.7B | 10.5B | 9.1B | 8.6B | 8.4B | 8.5B | 8.5B | 8.5B | 8.9B |
| Total assets | 23.8B | 26B | 22.8B | 18.2B | 19.3B | 26.6B | 20.9B | 21.6B | 19.4B | 17.6B |
| Accounts payable | 283M | 330M | 286M | 229M | 278M | 262M | 261M | 267M | 257M | 242M |
| Short-term debt | 1.5B | 781M | 1.5B | 1B | 159M | 1.5B | 1.3B | 868M | 1.8B | 869M |
| Total current liabilities | 3.8B | 3.6B | 4.5B | 4.1B | 4B | 4.6B | 4.3B | 4.5B | 6.1B | 4.6B |
| Long-term debt | 7.5B | 9.2B | 7.7B | 7.2B | 8B | 7.9B | 8.1B | 7.4B | 6.1B | 6.3B |
| Total liabilities | 13.3B | 17.9B | 16.5B | 15.3B | 15.7B | 16.8B | 15.7B | 15.2B | 14.2B | 13B |
| Shareholders' equity | 10.5B | 8B | 6.3B | 2.9B | 3.6B | 9.8B | 5.2B | 6.4B | 5.2B | 4.6B |
| Total debt | 9B | 10B | 9.2B | 8.2B | 8.2B | 9.4B | 9.4B | 8.2B | 7.9B | 7.2B |
| Net debt | 7.1B | 7.9B | 7B | 7.3B | 7.1B | 8.1B | 7.3B | 6.2B | 5.4B | 5.3B |
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 | 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 | 8.7B | 9B | 8.1B | 5.2B | 4.9B | 5.9B | 4.8B | 3.8B | 3.4B | 2.9B | 3.9B | 3.3B |
| Receivables | 504M | 94M | 537M | 574M | 797M | 871M | 1.1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 10.3B | 11B | 10.4B | 7.3B | 7.1B | 7.6B | 6.9B | 5.9B | 5.4B | 5.1B | 6.3B | 6B |
| Property, plant & equipment | 1.6B | 1.7B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.6B | 1.7B |
| Goodwill & intangibles | 8.5B | 8.5B | 8.5B | 8.6B | 8.6B | 8.5B | 8.7B | 8.8B | 8.8B | 8.9B | 8.9B | 8.9B |
| Total assets | 21.2B | 21.6B | 21.4B | 20.4B | 19.9B | 19.4B | 19B | 18B | 17.8B | 17.6B | 17.9B | 17.9B |
| Accounts payable | 303M | 267M | 300M | 319M | 283M | 257M | 292M | 336M | 308M | 242M | 311M | 353M |
| Short-term debt | 864M | 868M | 1.7B | 1.7B | 1.4B | 1.8B | 1.1B | 1.9B | 1.9B | 869M | 876M | 1.7B |
| Total current liabilities | 4.8B | 4.5B | 5.2B | 5.8B | 5.6B | 6.1B | 5.9B | 5.9B | 5.8B | 4.6B | 5.1B | 5.9B |
| Long-term debt | 7.3B | 7.4B | 6.5B | 6.5B | 6.5B | 6.1B | 6.1B | 5.3B | 5.3B | 6.3B | 6.3B | 5.4B |
| Total liabilities | 15.3B | 15.2B | 15.1B | 14.9B | 14.5B | 14.2B | 14B | 13.2B | 13.1B | 13B | 13.5B | 13.3B |
| Shareholders' equity | 5.9B | 6.4B | 6.3B | 5.5B | 5.4B | 5.2B | 5B | 4.7B | 4.7B | 4.6B | 4.4B | 4.7B |
| Total debt | 8.2B | 8.2B | 8.2B | 8.2B | 7.9B | 7.9B | 7.2B | 7.2B | 7.1B | 7.2B | 7.2B | 7.1B |
| Net debt | 5.6B | 6.2B | 6.1B | 6.2B | 6.3B | 5.4B | 4.1B | 5.1B | 4.7B | 5.3B | 4.3B | 4.8B |
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 | 7.3B | -1B | 2.1B | 1.4B | 2.5B | 252M | -1.3B | 2.8B | 2B | 2B |
| Depreciation & amortization | 682M | 676M | 635M | 600M | 583M | 502M | 442M | 403M | 324M | 407M |
| Stock-based compensation | 416M | 483M | 465M | 415M | 417M | 477M | 494M | 575M | 588M | 607M |
| Change in working capital | 45M | -297M | -78M | 176M | -456M | 611M | 13M | 170M | 96M | -109M |
| Operating cash flow | 3.9B | 1.6B | 3.1B | 2.3B | 265M | -12.2B | -1.1B | 4.2B | 2.1B | 2B |
| Capital expenditure | -626M | -666M | -623M | -508M | -463M | -444M | -449M | -456M | -458M | — |
| Investing cash flow | -2B | -1.3B | 2.9B | 2.9B | -179M | -1.4B | 2.5B | 240M | 2.2B | 1.7B |
| Dividends paid | — | — | 0 | -473M | -447M | -466M | -489M | -528M | -533M | -531M |
| Share repurchases | -2.9B | -2.7B | -4.5B | -5B | -5.1B | -7.1B | -3.1B | -1.4B | -3.1B | -2.5B |
| Financing cash flow | -744M | -1.8B | -5.4B | -7.1B | -5.7B | -6.6B | -3.8B | -2.5B | -3.8B | -6.1B |
| Net change in cash | 1.1B | -1.5B | 589M | -1.9B | -5.6B | -20.2B | -2.4B | 2B | 522M | -2.4B |
| Free cash flow | 2.2B | 2.5B | 2B | 2.6B | 2B | 2.2B | 1.8B | 2B | 2B | 1.4B |
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 | 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 | 1.3B | 728M | 439M | 226M | 636M | 680M | 505M | 373M | 605M | 525M | 512M | 552M |
| Depreciation & amortization | 97M | 98M | 76M | 77M | 92M | 79M | 79M | 134M | 161M | 115M | 93M | 101M |
| Stock-based compensation | 144M | 149M | 146M | 154M | 146M | 142M | 136M | 165M | 147M | 159M | 156M | 182M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 1.7B | 1.1B | 701M | -106M | 863M | 561M | 751M | -275M | 961M | 583M | 969M | 523M |
| Capital expenditure | -85M | -126M | -143M | -89M | -109M | -117M | -143M | — | — | — | — | — |
| Investing cash flow | 96M | -280M | 250M | 650M | 49M | 1.3B | 1.3B | 68M | 394M | -203M | 661M | -333M |
| Dividends paid | -132M | -129M | -139M | -135M | -131M | -128M | -134M | -134M | -132M | -131M | -139M | -138M |
| Share repurchases | -626M | -283M | -453M | -1B | -755M | -911M | -615M | -624M | -626M | -635M | -486M | -323M |
| Financing cash flow | -613M | -379M | -686M | -1.2B | -1B | -992M | -1.7B | -1.1B | -1.5B | -2.8B | -561M | -464M |
| Net change in cash | 1.2B | 476M | 265M | -630M | -97M | 831M | 374M | -1.3B | -147M | -2.4B | 1.1B | -274M |
| Free cash flow | 777M | -4M | 472M | 278M | 646M | 560M | 644M | -441M | 765M | 466M | 897M | 300M |
| Date | Ratio |
|---|
| Jul 20, 2015 | 2376:1000 |
| Feb 17, 2005 | 2:1 |
| Aug 29, 2003 | 2:1 |
| May 25, 2000 | 2:1 |
| Mar 2, 1999 | 3:1 |