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 % |
|---|---|---|---|---|---|---|
| Q3 26 | -$7.25 | -$6.75 | +6.9% | — | — | — |
| Q2 26 | $1.91 | $2.03 | +6.3% | — | — | — |
| Q1 26 | $1.81 | $1.86 | +2.8% | — | — | — |
| Q4 25 | $2.14 | $2.47 | +15.4% | — | — | — |
| Q3 25 | $1.96 | $2.01 | +2.6% | — | — | — |
| Q2 25 | $1.78 | $1.81 | +1.7% | — | — | — |
| Q1 25 | $1.7 | $1.9 | +11.8% | — | — | — |
| Q4 24 | $1.55 | $2.02 | +30.3% | — | — | — |
| Q3 24 | $1.6 | $2.01 | +25.6% | — | — | — |
| Q2 24 | -$1.52 | -$1.32 | +13.2% | — | — | — |
| Q1 24 | $1.76 | $1.72 | -2.3% | — | — | — |
| Q4 23 | $1.92 | $2.29 | +19.3% | — | — | — |
| Q3 23 | $1.64 | $1.66 | +1.2% | — | — | — |
| Q2 23 | $1.54 | $1.37 | -11.0% | — | — | — |
| Q1 23 | $1.5 | $1.67 | +11.3% | — | — | — |
| Q4 22 | $1.43 | $1.9 | +32.9% | — | — | — |
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 | — | $6.84 | — | — | $29.4B | — |
| FY24 | — | $0.38 | — | — | $28.8B | — |
| FY23 | — | $4.54 | — | — | $27.1B | — |
| FY22 | — | $3.66 | — | — | $27.3B |
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 | $30.4B | $26.1B | $22.1B | $22.4B | $24.7B | $27.3B | $27.3B | $27.1B | $28.8B | $29.4B |
| YoY change | -6.89% | -14.1% | -15.2% | +1.46% | +9.98% | +10.6% | -0.09% | -0.6% | +6.04% | +2.39% |
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 | 30.4B | 26.1B | 22.1B | 22.4B | 24.7B | 27.3B | 27.3B | 27.1B | 28.8B | 29.4B |
| Cost of revenue | 4.3B | 4.4B | 4.9B | 4.7B | 4.6B | 6.6B | 5.7B | 6.5B | 6.3B | 6.2B |
| Gross profit | 26.1B | 21.7B | 17.3B | 17.8B | 20.1B | 20.7B | 21.6B | 20.6B | 22.5B | 23.2B |
| Gross margin | 86% | 83.3% | 78.1% | 79.2% | 81.5% | 75.8% | 79.3% | 76% | 78.3% | 78.8% |
| Research & development | 5.1B | 3.7B | 3.9B | 4.1B | 5B | 4.6B | 5B | 5.7B | 5.9B | 5.8B |
| Selling, general & administrative | 3.4B | 3.9B | 4.1B | 4.4B | 5.2B | 5.2B | 5.7B | 6.1B | 6.1B | 5.7B |
| Operating expenses | 8.5B | 7.6B | 8B | 8.4B | 10.2B | 9.8B | 10.7B | 11.8B | 12B | 11.5B |
| Operating income | 17.6B | 14.1B | 9.3B | 9.3B | 9.9B | 10.9B | 11B | 8.8B | 10.5B | 11.7B |
| Operating margin | 58% | 54.1% | 42% | 41.6% | 40.2% | 39.8% | 40.2% | 32.5% | 36.5% | 39.7% |
| Non-operating income, net | 428M | 523M | -422M | -3.2B | -7.3B | -1.6B | -4.2B | -1B | -9.1B | -1.2B |
| Pretax income | 17.1B | 13.5B | 7.8B | 5.2B | 1.7B | 8.3B | 5.8B | 6.9B | 690M | 9.8B |
| Income tax | 3.6B | 8.9B | 2.3B | -204M | 1.6B | 2.1B | 1.2B | 1.2B | 211M | 1.3B |
| Net income | 13.5B | 4.6B | 5.5B | 5.4B | 89M | 6.2B | 4.6B | 5.6B | 480M | 8.5B |
| Net margin | 44.4% | 17.8% | 24.7% | 23.9% | 0.36% | 22.7% | 16.7% | 20.7% | 1.67% | 28.9% |
| EBITDA | 19.2B | 15.9B | 11.4B | 12.6B | 10B | 12.3B | 12.5B | 11.7B | 13.6B | 14.8B |
| EPS | 10.1 | 3.54 | 4.2 | 4.24 | 0.1 | 4.96 | 3.66 | 4.54 | 0.38 | 6.84 |
| Diluted EPS | 9.94 | 3.51 | 4.17 | 4.22 | 0.1 | 4.93 | 3.64 | 4.5 | 0.38 | 6.78 |
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 | 7B | 7.1B | 6.7B | 7B | 7.5B | 7.6B | 6.7B | 7.1B | 7.8B | 7.9B | 7B | 7.8B |
| Cost of revenue | 1.6B | 2.1B | 1.6B | 1.5B | 1.6B | 1.6B | 1.5B | 1.5B | 1.6B | 1.6B | 1.4B | 1.6B |
| Gross profit | 5.5B | 5B | 5.1B | 5.4B | 6B | 6B | 5.1B | 5.6B | 6.2B | 6.3B | 5.5B | 6.2B |
| Gross margin | 77.8% | 70.6% | 76.8% | 77.8% | 79.1% | 79.1% | 76.9% | 78.8% | 79.8% | 79.5% | 79.2% | 79.8% |
| Research & development | 1.5B | 1.4B | 4B | 1.4B | 1.4B | 1.6B | 1.4B | 1.5B | 1.3B | 1.6B | 1.4B | 1.8B |
| Selling, general & administrative | 1.3B | 1.6B | 1.4B | 1.4B | 1.4B | 1.9B | 1.3B | 1.4B | 1.4B | 1.7B | 1.5B | 1.9B |
| Operating expenses | 2.8B | 3B | 5.3B | 2.7B | 2.8B | 3.5B | 2.6B | 2.9B | 2.7B | 3.3B | 2.8B | 3.7B |
| Operating income | 2.7B | 2B | -191M | 2.7B | 3.1B | 2.4B | 2.5B | 2.7B | 3.5B | 3B | 2.7B | 2.5B |
| Operating margin | 38.5% | 28.2% | -2.86% | 38.6% | 41.7% | 32.2% | 37.3% | 38.5% | 45% | 37.7% | 38.7% | 32.5% |
| Non-operating income, net | -269M | -104M | -4B | -393M | -2B | -110M | -675M | -115M | 312M | -750M | 33M | -12.6B |
| Pretax income | 2.3B | 1.7B | -4.5B | 2.1B | 956M | 2.2B | 1.6B | 2.4B | 3.6B | 2.1B | 2.6B | -10.3B |
| Income tax | 146M | 237M | -315M | 438M | -297M | 385M | 334M | 468M | 589M | -105M | 559M | 242M |
| Net income | 2.2B | 1.4B | -4.2B | 1.6B | 1.3B | 1.8B | 1.3B | 2B | 3.1B | 2.2B | 2B | -10.5B |
| Net margin | 30.8% | 19.9% | -62.4% | 23.2% | 16.6% | 23.6% | 19.7% | 27.7% | 39.3% | 27.5% | 29% | -134.5% |
| EBITDA | 3.5B | 3B | 589M | 3B | 3.9B | 3.2B | 3.3B | 3.5B | 4.3B | 3.8B | 3.5B | 3.3B |
| EPS | 1.75 | 1.15 | -3.34 | 1.29 | 1 | 1.43 | 1.06 | 1.57 | 2.46 | 1.76 | 1.63 | -8.45 |
| Diluted EPS | 1.73 | 1.14 | -3.34 | 1.29 | 1 | 1.42 | 1.04 | 1.56 | 2.43 | 1.74 | 1.61 | -8.45 |
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 | 95.9B | 93.6B | 81.2B | 82.5B | 73.2B | 91.2B | 107.7B | 101.1B | 115.2B | 152.7B | 188.7B |
| Enterprise value | 110.3B | 101.7B | 78.4B | 82.8B | 97.2B | 111.4B | 126.6B | 118.8B | 130.3B | 168B | 208.4B |
| Shares outstanding | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 7.11 | 20.2 | 14.9 | 15.4 | 822.8 | 14.7 | 23.6 | 18 | 240 | 17.9 | 17.9 |
| P/S | 3.16 | 3.59 | 3.67 | 3.68 | 2.97 | 3.34 | 3.95 | 3.73 | 4.01 | 5.19 | 6.16 |
| P/B | 4.95 | 4.57 | 3.77 | 3.64 | 4.02 | 4.33 | 5.08 | 4.44 | 5.98 | 6.75 | 15.9 |
| EV/EBITDA | 5.74 | 6.38 | 6.88 | 6.56 | 9.73 | 9.08 | 10.1 | 10.2 | 9.62 | 11.3 | 14.3 |
| EV/Sales | 3.63 | 3.89 | 3.54 | 3.69 | 3.94 | 4.08 | 4.64 | 4.38 | 4.53 | 5.71 | 6.84 |
| Earnings yield | 14.1% | 4.96% | 6.72% | 6.5% | 0.12% | 6.8% | 4.24% | 5.55% | 0.42% | 5.57% | 5.6% |
| FCF yield | 17% | 12.1% | 9.21% | 10.1% | 10.3% | 11.8% | 7.74% | 7.34% | 8.95% | 6.19% | 5.18% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.03 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86% | 83.3% | 78.1% | 79.2% | 81.5% | 75.8% | 79.3% | 76% | 78.3% | 78.8% | 79.8% |
| Operating margin | 58% | 54.1% | 42% | 41.6% | 40.2% | 39.8% | 40.2% | 32.5% | 36.5% | 39.7% | 33.7% |
| Net margin | 44.4% | 17.8% | 24.7% | 23.9% | 0.36% | 22.7% | 16.7% | 20.7% | 1.67% | 28.9% | -10.6% |
| ROE | 69.7% | 22.7% | 25.4% | 23.7% | 0.49% | 29.4% | 21.5% | 24.7% | 2.49% | 37.6% | -20.7% |
| ROA | 23.7% | 6.61% | 8.57% | 8.7% | 0.13% | 9.13% | 7.23% | 9.04% | 0.81% | 14.4% | 14.1% |
| ROIC | 41.1% | 17% | 34.7% | 40.8% | 1.25% | 19.7% | 21.5% | 17.8% | 21.2% | 26.8% | 33.7% |
| Return on tangible assets | 36.8% | 16.7% | 22.8% | 20.8% | -0.63% | -39.7% | -40.6% | -75.7% | 19.4% | 100.8% | -69.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.12 | 2.74 | 3.38 | 3.1 | 1.4 | 1.27 | 1.29 | 1.43 | 1.6 | 1.55 | 1.26 |
| Quick ratio | 1.95 | 2.67 | 3.3 | 3.01 | 1.26 | 1.13 | 1.15 | 1.27 | 1.45 | 1.4 | 1.09 |
| Debt / equity | 1.36 | 1.64 | 1.27 | 1.09 | 1.72 | 1.27 | 1.19 | 1.1 | 1.39 | 1.1 | 2.23 |
| Debt / assets | 0.46 | 0.48 | 0.43 | 0.4 | 0.46 | 0.39 | 0.4 | 0.4 | 0.45 | 0.42 | 0.53 |
| Net debt / EBITDA | 0.75 | 0.5 | -0.24 | 0.02 | 2.4 | 1.64 | 1.51 | 1.51 | 1.12 | 1.03 | 1.56 |
| Interest coverage | 18.7 | 13.1 | 8.24 | 6.19 | 2.7 | 9.27 | 7.22 | 8.27 | 1.71 | 10.6 | -0.96 |
| Effective tax rate | 21.1% | 65.7% | 30% | 0% | 94.7% | 25.1% | 21.5% | 18.2% | 30.6% | 13.1% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 22.7 | 20 | 17 | 17.7 | 19.6 | 21.7 | 21.7 | 21.7 | 23.1 | 23.7 | 24.5 |
| EPS (basic) | 10.1 | 3.54 | 4.2 | 4.24 | 0.1 | 4.96 | 3.66 | 4.54 | 0.38 | 6.84 | 6.84 |
| EPS (diluted) | 9.94 | 3.51 | 4.17 | 4.22 | 0.1 | 4.93 | 3.64 | 4.5 | 0.38 | 6.78 | -2.66 |
| Book value per share | 14.5 | 15.7 | 16.6 | 17.8 | 14.5 | 16.8 | 16.9 | 18.2 | 15.4 | 18.2 | 9.53 |
| FCF per share | 12.2 | 8.65 | 5.76 | 6.55 | 5.98 | 8.6 | 6.65 | 5.95 | 8.26 | 7.6 | 10.4 |
| Cash per share | 8.88 | 19.5 | 23.2 | 19.2 | 5.89 | 5.19 | 5.09 | 5.82 | 9.28 | 7.73 | 3.94 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 18.2% | 58.8% | 54.4% | 60.1% | 3.9K% | 58.1% | 81.2% | 67.9% | 816.3% | 47% | 43.4% |
| Dividend yield | 2.56% | 2.92% | 3.66% | 3.9% | 4.71% | 3.95% | 3.44% | 3.77% | 3.4% | 2.62% | 2.16% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.82 |
| Jun 15, 2026 | $0.82 |
| Mar 13, 2026 | $0.82 |
| Dec 15, 2025 | $0.79 |
| Sep 15, 2025 | $0.79 |
| Jun 13, 2025 | $0.79 |
| — |
| FY21 | — | $4.96 | — | — | $27.3B | — |
| FY20 | — | $0.1 | — | — | $24.7B | — |
| FY19 | — | $4.24 | — | — | $22.4B | — |
| FY18 | — | $4.2 | — | — | $22.1B | — |
| FY17 | — | $3.54 | — | — | $26.1B | — |
| FY16 | — | $10.1 | — | — | $30.4B | — |
| 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 | $7B | $7.1B | $6.7B | $7B | $7.5B | $7.6B | $6.7B | $7.1B | $7.8B | $7.9B | $7B | $7.8B |
| YoY change | +0.11% | -3.72% | +5.26% | +5.36% | +7.02% | +6.4% | -0.28% | +1.84% | +2.97% | +4.69% | +4.39% | +10.2% |
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 | 11.9B | 25.5B | 30.1B | 24.4B | 7.4B | 6.5B | 6.4B | 7.3B | 11.6B | 9.6B |
| Receivables | 4.5B | 3.9B | 3.3B | 3.6B | 4.9B | 4.5B | 4.8B | 4.7B | 4.4B | 4.9B |
| Inventory | 1.6B | 801M | 814M | 922M | 1.7B | 1.6B | 1.5B | 1.8B | 1.7B | 1.8B |
| Total current assets | 19.6B | 31.8B | 35.8B | 30.3B | 16B | 14.8B | 14.4B | 16.1B | 19.2B | 18.3B |
| Property, plant & equipment | 1.2B | 1.1B | 1.7B | 1.1B | 1.3B | 1.3B | 1.1B | 989M | 874M | 983M |
| Goodwill & intangibles | 20.3B | 42.5B | 39.7B | 35.8B | 82.5B | 83.6B | 74.4B | 69.5B | 56.5B | 50.6B |
| Total assets | 57B | 70.3B | 63.7B | 61.6B | 68.4B | 68B | 63.2B | 62.1B | 59B | 59B |
| Accounts payable | 1.2B | 814M | 790M | 713M | 844M | 705M | 905M | 550M | 833M | 715M |
| Short-term debt | — | 2.7B | 2.7B | 2.5B | 2.8B | 1.5B | 2.3B | 1.8B | 1.8B | 2.8B |
| Total current liabilities | 9.2B | 11.6B | 10.6B | 9.8B | 11.4B | 11.6B | 11.2B | 11.3B | 12B | 11.8B |
| Long-term debt | 26.3B | 30.8B | 24.6B | 22.1B | 28.6B | 25.2B | 23B | 23.2B | 24.9B | 22.1B |
| Total liabilities | 37.6B | 49.8B | 42.1B | 39B | 50.2B | 46.9B | 42B | 39.4B | 39.7B | 36.4B |
| Shareholders' equity | 19.4B | 20.5B | 21.5B | 22.6B | 18.2B | 21.1B | 21.2B | 22.7B | 19.2B | 22.6B |
| Total debt | 26.3B | 33.5B | 27.3B | 24.6B | 31.4B | 26.7B | 25.2B | 25B | 26.7B | 24.9B |
| Net debt | 18.1B | 26B | 9.4B | 13B | 25.4B | 21.4B | 19.8B | 18.9B | 16.7B | 17.4B |
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 | — | — | — | — | — | — | — | — | 7.3B | 9.6B | 7.6B | 3.2B |
| Receivables | — | — | — | — | — | — | — | — | 5.1B | 4.9B | 4.7B | 5.1B |
| Inventory | — | — | — | — | — | — | — | — | 1.8B | 1.8B | 1.9B | 2B |
| Total current assets | — | — | — | — | — | — | — | — | 17.9B | 18.3B | 18.6B | 13.9B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | -2.7B | 983M | -2.8B | -2.9B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 52.6B | 50.6B | 49.4B | 44.7B |
| Total assets | — | — | — | — | — | — | — | — | 58.5B | 59B | 56.3B | 49.4B |
| Accounts payable | 586M | 550M | 622M | 537M | 903M | 833M | 737M | 582M | 808M | 715M | 645M | 674M |
| Short-term debt | — | — | — | — | — | — | — | — | 2.8B | 2.8B | 1.3B | 2.4B |
| Total current liabilities | — | — | — | — | — | — | — | — | 12.3B | 11.8B | 9.5B | 11B |
| Long-term debt | — | — | — | — | — | — | — | — | 22.1B | 22.1B | 20.9B | 23.8B |
| Total liabilities | — | — | 38.8B | 35.4B | 36.1B | 39.7B | 37.4B | 36.1B | 37.1B | 36.4B | 32.8B | 37.6B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 21.5B | 22.6B | 23.4B | 11.7B |
| Total debt | — | — | — | — | — | — | — | — | 24.9B | 24.9B | 22.2B | 26.2B |
| Net debt | — | — | — | — | — | — | — | — | 17.6B | 17.4B | 14.5B | 23.1B |
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 | 13.5B | 4.6B | 5.5B | 5.4B | 89M | 6.2B | 4.6B | 5.6B | 480M | 8.5B |
| Depreciation & amortization | 1.2B | 1.3B | 1.4B | 1.4B | 1.5B | 2B | 2.1B | 2.7B | 2.8B | 2.8B |
| Stock-based compensation | 380M | 638M | 845M | 636M | 643M | 635M | 637M | 766M | 835M | 894M |
| Change in working capital | 447M | 71M | 131M | -374M | -1.3B | -155M | -854M | -2.8B | -729M | -3.6B |
| Operating cash flow | 15.5B | 6.9B | 8.3B | 9.5B | 6.8B | 10.1B | 6.6B | 7.3B | 6.5B | 10B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -11.2B | -15.5B | 15.3B | -7B | -14B | -2.6B | -1.7B | -1.7B | -2.9B | -4.2B |
| Dividends paid | -2.5B | -2.7B | -3B | -3.2B | -3.4B | -3.6B | -3.7B | -3.8B | -3.9B | -4B |
| Share repurchases | -11B | -954M | -2.9B | -1.7B | -1.6B | -546M | -1.4B | -1B | -1.1B | -1.9B |
| Financing cash flow | -9.3B | 3.4B | -12.3B | -7.6B | 770M | -8.9B | -6.5B | -5.1B | -3.4B | -7.7B |
| Net change in cash | -5B | -5.2B | 11.3B | -5.2B | -6.4B | -1.3B | -1.6B | 487M | 166M | -2B |
| Free cash flow | 16.3B | 11.3B | 7.5B | 8.3B | 7.5B | 10.8B | 8.3B | 7.4B | 10.3B | 9.5B |
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 | 2.2B | 1.4B | -4.2B | 1.6B | 1.3B | 1.8B | 1.3B | 2B | 3.1B | 2.2B | 2B | -10.5B |
| Depreciation & amortization | 684M | 688M | 690M | 694M | 690M | 693M | 696M | 691M | 686M | 687M | 689M | 698M |
| Stock-based compensation | 202M | 201M | 187M | 210M | 216M | 222M | 209M | 225M | 230M | 230M | 218M | 231M |
| Change in working capital | -1.6B | -828M | -247M | -1.4B | 547M | 324M | -801M | -1.9B | -740M | -173M | -14M | -289M |
| Operating cash flow | 1.5B | 2B | -13M | 1.1B | 2.7B | 2.7B | 1.6B | 827M | 4.1B | 3.3B | 2.5B | 3.6B |
| Capital expenditure | — | — | — | — | — | — | -104M | — | — | — | — | — |
| Investing cash flow | -113M | -512M | -2.1B | -177M | -569M | -78M | -415M | -2B | -280M | -1.6B | 1.9B | -10.2B |
| Dividends paid | -953M | -943M | -990M | -972M | -983M | -973M | -1B | -994M | -1B | -994M | -1B | -1B |
| Share repurchases | -300M | -150M | -400M | -100M | -300M | -350M | -730M | -527M | -435M | -230M | -419M | -355M |
| Financing cash flow | -3.5B | -1.1B | -1.4B | -3B | -1.4B | 2.3B | -3.4B | -1.6B | -1.5B | -1.3B | -4.2B | -1.7B |
| Net change in cash | -2.1B | 412M | -3.5B | -2B | 773M | 4.9B | -2.3B | -2.7B | 2.3B | 434M | 192M | -8.4B |
| Free cash flow | 1.6B | 2B | 2.1B | 1.2B | 4.2B | 2.8B | 1.7B | 720M | 4B | 3.1B | 2.4B | 3.4B |
| Mar 14, 2025 |
| $0.79 |
| Dec 13, 2024 | $0.77 |
| Date | Ratio |
|---|---|
| Jan 28, 2013 | 2:1 |
| Jun 25, 2007 | 2:1 |
| Sep 7, 2004 | 2:1 |
| Mar 8, 2002 | 2:1 |
| Feb 22, 2001 | 2:1 |