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 | $3.59 | $4.03 | +12.3% | — | — | — |
| Q4 26 | $12.6 | $12.8 | +1.8% | — | — | — |
| Q3 26 | $2.01 | $2.62 | +30.3% | — | — | — |
| Q2 26 | $3.09 | $3.34 | +8.1% | — | — | — |
| Q1 26 | $2.66 | $2.75 | +3.4% | — | — | — |
| Q4 25 | $10.9 | $11.7 | +6.8% | — | — | — |
| Q3 25 | $2.58 | $3.32 | +28.7% | — | — | — |
| Q2 25 | $2.36 | $2.5 | +5.9% | — | — | — |
| Q1 25 | $1.85 | $1.99 | +7.6% | — | — | — |
| Q4 24 | $9.38 | $9.88 | +5.3% | — | — | — |
| Q3 24 | $2.31 | $2.63 | +13.9% | — | — | — |
| Q2 24 | $1.98 | $2.47 | +24.7% | — | — | — |
| Q1 24 | $1.44 | $1.65 | +14.6% | — | — | — |
| Q4 23 | $8.48 | $8.92 | +5.2% | — | — | — |
| Q3 23 | $1.44 | $2.2 | +52.8% | — | — | — |
| Q2 23 | $1.22 | $1.66 | +36.1% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $16.5 | — | — | $21.4B | — |
| FY25 | — | $13.8 | — | — | $18.8B | — |
| FY24 | — | $10.6 | — | — | $16.3B | — |
| FY23 | — | $8.49 | — | — | $14.4B |
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 | $5.2B | $6B | $6.8B | $7.7B | $9.6B | $12.7B | $14.4B | $16.3B | $18.8B | $21.4B |
| YoY change | +10.7% | +16% | +12.6% | +13.2% | +25.4% | +32.1% | +12.9% | +13.3% | +15.6% | +13.9% |
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 | 5.2B | 6B | 6.8B | 7.7B | 9.6B | 12.7B | 14.4B | 16.3B | 18.8B | 21.4B |
| Cost of revenue | 810M | 978M | 1.2B | 1.4B | 1.7B | 2.4B | 3.1B | 3.5B | 3.8B | 4.3B |
| Gross profit | 4.4B | 5B | 5.6B | 6.3B | 8B | 10.3B | 11.2B | 12.8B | 15B | 17.2B |
| Gross margin | 84.4% | 83.8% | 82.8% | 82.1% | 82.5% | 81.1% | 78.1% | 78.7% | 79.6% | 80.2% |
| Research & development | 998M | 1.2B | 1.2B | 1.4B | 1.7B | 2.3B | 2.5B | 2.8B | 2.9B | 3.4B |
| Selling, general & administrative | 2B | 2.3B | 2.5B | 2.7B | 3.6B | 5B | 5B | 5.7B | 6.6B | 7.2B |
| Operating expenses | 3B | 3.5B | 3.8B | 4.1B | 5.3B | 7.3B | 7.6B | 8.5B | 9.6B | 10.5B |
| Operating income | 1.4B | 1.6B | 1.9B | 2.2B | 2.5B | 2.6B | 3.2B | 3.9B | 4.9B | 6.2B |
| Operating margin | 27.4% | 26% | 27.4% | 28.4% | 26.2% | 20.1% | 21.9% | 23.8% | 26.2% | 28.8% |
| Non-operating income, net | -5M | 8M | -4M | -3M | 74M | 37M | — | -232M | -32M | -84M |
| Pretax income | 1.4B | 1.6B | 1.9B | 2.2B | 2.6B | 2.5B | 3B | 3.5B | 4.8B | 6B |
| Income tax | 405M | 237M | 324M | 372M | 494M | 476M | 605M | 587M | 965M | 1.5B |
| Net income | 985M | 1.3B | 1.6B | 1.8B | 2.1B | 2.1B | 2.4B | 3B | 3.9B | 4.6B |
| Net margin | 19% | 22.1% | 23% | 23.8% | 21.4% | 16.2% | 16.6% | 18.2% | 20.5% | 21.3% |
| EBITDA | 1.7B | 1.8B | 2.1B | 2.4B | 2.9B | 3.4B | 4.1B | 4.8B | 5.9B | 7.4B |
| EPS | 3.78 | 4.72 | 5.99 | 6.99 | 7.65 | 7.38 | 8.49 | 10.6 | 13.8 | 16.5 |
| Diluted EPS | 3.72 | 4.64 | 5.89 | 6.92 | 7.56 | 7.28 | 8.42 | 10.4 | 13.7 | 16.5 |
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 | 3B | 3.4B | 6.7B | 3.2B | 3.3B | 4B | 7.8B | 3.8B | 3.9B | 4.7B | 8.6B | 4.4B |
| Cost of revenue | 760M | 855M | 1.1B | 783M | 823M | 937M | 1.2B | 894M | 883M | 1B | 1.4B | 953M |
| Gross profit | 2.2B | 2.5B | 5.7B | 2.4B | 2.5B | 3B | 6.6B | 2.9B | 3B | 3.6B | 7.2B | 3.4B |
| Gross margin | 74.5% | 74.7% | 84.2% | 75.4% | 74.9% | 76.4% | 84.6% | 76.7% | 77.3% | 77.6% | 83.9% | 78.1% |
| Research & development | 680M | 678M | 671M | 725M | 704M | 716M | 707M | 801M | 843M | 836M | 840M | 857M |
| Selling, general & administrative | 1.1B | 1.3B | 1.8B | 1.5B | 1.4B | 1.6B | 2B | 1.7B | 1.5B | 1.8B | 2.2B | 1.7B |
| Operating expenses | 1.8B | 2B | 2.4B | 2.2B | 2.1B | 2.3B | 2.7B | 2.5B | 2.3B | 2.6B | 3B | 2.5B |
| Operating income | 293M | 389M | 3.1B | 96M | 284M | 597M | 3.7B | 340M | 534M | 855M | 4B | 768M |
| Operating margin | 9.84% | 11.5% | 46.2% | 3.02% | 8.65% | 15.1% | 48% | 8.87% | 13.7% | 18.4% | 47% | 17.6% |
| Non-operating income, net | — | — | -12M | -235M | -53M | — | -8M | 25M | 47M | 37M | 55M | -223M |
| Pretax income | 264M | 354M | 3.1B | -140M | 213M | 571M | 3.7B | 366M | 561M | 869M | 4B | 540M |
| Income tax | 23M | 1M | 683M | -120M | 16M | 100M | 864M | -15M | 115M | 176M | 983M | 177M |
| Net income | 241M | 353M | 2.4B | -20M | 197M | 471M | 2.8B | 381M | 446M | 693M | 3.1B | 363M |
| Net margin | 8.09% | 10.4% | 35.5% | -0.63% | 6% | 11.9% | 36.4% | 9.95% | 11.5% | 14.9% | 35.8% | 8.34% |
| EBITDA | 520M | 603M | 3.3B | 128M | 525M | 835M | 4B | 634M | 794M | 1.1B | 4.3B | 1.2B |
| EPS | 0.86 | 1.26 | 8.53 | -0.07 | 0.7 | 1.68 | 10.1 | 1.36 | 1.6 | 2.49 | 11.1 | 1.34 |
| Diluted EPS | 0.85 | 1.25 | 8.42 | -0.07 | 0.7 | 1.67 | 10 | 1.35 | 1.59 | 2.48 | 11.1 | 1.34 |
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 | 35.3B | 52.3B | 72.1B | 80B | 143.1B | 127.7B | 143.8B | 181.3B | 219.8B | 87.2B | 72B |
| Enterprise value | 35B | 51B | 69.8B | 76.5B | 141.7B | 132B | 146.8B | 183.8B | 221.9B | 88.5B | 74.9B |
| Shares outstanding | 257M | 256M | 260M | 261M | 270M | 280M | 281M | 280M | 280M | 276M | 276M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 35.8 | 39.3 | 46.3 | 43.8 | 69.4 | 61.8 | 60.3 | 61.2 | 56.8 | 19.1 | 16.8 |
| P/S | 6.79 | 8.68 | 10.6 | 10.4 | 14.9 | 10 | 10 | 11.1 | 11.7 | 4.07 | 3.44 |
| P/B | 26 | 18.6 | 19.2 | 15.7 | 14.5 | 7.77 | 8.33 | 9.83 | 11.2 | 4.59 | 3.9 |
| EV/EBITDA | 21 | 27.7 | 32.8 | 31.4 | 48.1 | 39.2 | 36.1 | 38.2 | 37.6 | 11.9 | 10.9 |
| EV/Sales | 6.73 | 8.47 | 10.3 | 9.97 | 14.7 | 10.4 | 10.2 | 11.3 | 11.8 | 4.12 | 3.49 |
| Earnings yield | 2.79% | 2.54% | 2.16% | 2.28% | 1.44% | 1.62% | 1.66% | 1.63% | 1.76% | 5.23% | 5.97% |
| FCF yield | 3.88% | 3.8% | 3.01% | 2.85% | 2.18% | 2.87% | 3.33% | 2.56% | 2.77% | 9.88% | 8.83% |
| PEG | — | — | — | — | — | — | — | — | — | — | -11.4 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 84.4% | 83.8% | 82.8% | 82.1% | 82.5% | 81.1% | 78.1% | 78.7% | 79.6% | 80.2% | 78.1% |
| Operating margin | 27.4% | 26% | 27.4% | 28.4% | 26.2% | 20.1% | 21.9% | 23.8% | 26.2% | 28.8% | 17.6% |
| Net margin | 19% | 22.1% | 23% | 23.8% | 21.4% | 16.2% | 16.6% | 18.2% | 20.5% | 21.3% | 21.3% |
| ROE | 72.7% | 47.2% | 41.5% | 35.8% | 20.9% | 12.6% | 13.8% | 16.1% | 19.6% | 24% | 23.6% |
| ROA | 24.2% | 25.9% | 24.8% | 16.7% | 13.3% | 7.45% | 8.58% | 9.22% | 10.5% | 12.4% | 10.5% |
| ROIC | 94.8% | 86.5% | 106.4% | 107.1% | 24.1% | 10% | 12.4% | 15.5% | 18.1% | 23.2% | 23.2% |
| Return on tangible assets | 68.7% | 74.2% | 54.3% | 24.1% | -93.1% | -14.9% | -18.9% | -41.2% | -240.9% | -992.6% | -992.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.73 | 1.39 | 1.83 | 2.26 | 1.94 | 1.39 | 1.47 | 1.29 | 1.36 | 1.51 | 1.51 |
| Quick ratio | 0.73 | 1.39 | 1.83 | 2.26 | 1.94 | 1.39 | 1.47 | 1.29 | 1.36 | 1.51 | 1.51 |
| Debt / equity | 0.36 | 0.16 | 0.12 | 0.71 | 0.25 | 0.46 | 0.39 | 0.36 | 0.34 | 0.44 | 0.44 |
| Debt / assets | 0.12 | 0.09 | 0.07 | 0.33 | 0.16 | 0.27 | 0.24 | 0.2 | 0.18 | 0.23 | 0.23 |
| Net debt / EBITDA | -0.17 | -0.69 | -1.08 | -1.4 | -0.47 | 1.26 | 0.74 | 0.52 | 0.35 | 0.16 | 0.16 |
| Interest coverage | 33.3 | 79.3 | 86.5 | 100.9 | 89.1 | 32.4 | 12.1 | 15.7 | 20.6 | 24.5 | 24.5 |
| Effective tax rate | 29.1% | 15.1% | 17.2% | 16.9% | 19.3% | 18.7% | 20.2% | 16.5% | 20% | 24.1% | 24.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 20.2 | 23.5 | 26.1 | 29.4 | 35.7 | 45.5 | 51.1 | 58.2 | 67.3 | 77.7 | 77.7 |
| EPS (basic) | 3.78 | 4.72 | 5.99 | 6.99 | 7.65 | 7.38 | 8.49 | 10.6 | 13.8 | 16.5 | 16.5 |
| EPS (diluted) | 3.72 | 4.64 | 5.89 | 6.92 | 7.56 | 7.28 | 8.42 | 10.4 | 13.7 | 16.5 | 16.5 |
| Book value per share | 5.27 | 11 | 14.4 | 19.6 | 36.6 | 58.7 | 61.5 | 65.8 | 70.4 | 68.8 | 70.8 |
| FCF per share | 5.33 | 7.77 | 8.34 | 8.72 | 11.6 | 13.1 | 17 | 16.6 | 21.7 | 31.2 | 31.7 |
| Cash per share | 3.02 | 6.7 | 10.5 | 27 | 14.3 | 11.7 | 13 | 14.6 | 16.3 | 26.1 | 26.9 |
| Capex per share | 0.4 | 0.15 | 0.29 | 0.23 | 0.2 | 0.56 | 0.75 | 0.68 | 0.14 | 0.17 | 0.17 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.96% | 0.63% | 1.12% | 0.77% | 0.55% | 1.23% | 1.46% | 1.17% | 0.21% | 0.21% | 0.21% |
| Capex / operating cash flow | 6.33% | 1.84% | 3.22% | 2.41% | 1.64% | 3.92% | 4.74% | 3.41% | 0.64% | 0.52% | 0.52% |
| Payout ratio | 35.8% | 30.6% | 32.2% | 30.7% | 31.3% | 37.5% | 37.3% | 34.9% | 30.7% | 29.5% | 29.2% |
| Dividend yield | 1% | 0.78% | 0.69% | 0.7% | 0.45% | 0.61% | 0.62% | 0.57% | 0.54% | 1.54% | 2.05% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 8, 2026upcoming | $1.38 |
| Jul 9, 2026 | $1.20 |
| Apr 9, 2026 | $1.20 |
| Jan 9, 2026 | $1.20 |
| — |
| FY22 | — | $7.38 | — | — | $12.7B | — |
| FY21 | — | $7.65 | — | — | $9.6B | — |
| FY20 | — | $6.99 | — | — | $7.7B | — |
| FY19 | — | $5.99 | — | — | $6.8B | — |
| FY18 | — | $4.72 | — | — | $6B | — |
| FY17 | — | $3.78 | — | — | $5.2B | — |
| 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 | $3B | $3.4B | $6.7B | $3.2B | $3.3B | $4B | $7.8B | $3.8B | $3.9B | $4.7B | $8.6B | $4.4B |
| YoY change | +14.7% | +11.3% | +11.9% | +17.4% | +10.2% | +17% | +15.1% | +20.3% | +18.3% | +17.4% | +10.4% | +13.7% |
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 | 777M | 1.7B | 2.7B | 7B | 3.9B | 3.3B | 3.7B | 4.1B | 4.6B | 7.2B |
| Receivables | 103M | 98M | 87M | 149M | 391M | 446M | 405M | 457M | 530M | 625M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.4B | 2.4B | 3.6B | 8B | 5.2B | 5B | 5.6B | 9.7B | 14.1B | 15.3B |
| Property, plant & equipment | 483M | 449M | 412M | 588M | 785M | 1.1B | 1.1B | 784M | 858M | 931M |
| Goodwill & intangibles | 2.6B | 3.3B | 3.4B | 3.4B | 17.7B | 41.6B | 40.4B | 39.3B | 38.6B | 37.2B |
| Total assets | 4.1B | 5.1B | 6.3B | 10.9B | 15.5B | 27.7B | 27.8B | 32.1B | 37B | 36.8B |
| Accounts payable | 157M | 178M | 274M | 305M | 623M | 737M | 638M | 721M | 792M | 873M |
| Short-term debt | 50M | 50M | 50M | 1.4B | 66M | 583M | 89M | 570M | 69M | 1.3B |
| Total current liabilities | 1.9B | 1.7B | 2B | 3.5B | 2.7B | 3.6B | 3.8B | 7.5B | 10.4B | 10.2B |
| Long-term debt | 438M | 388M | 386M | 2.3B | 2.4B | 7B | 6.6B | 6B | 6.6B | 7.1B |
| Total liabilities | 2.7B | 2.3B | 2.5B | 5.8B | 5.6B | 11.3B | 10.5B | 13.7B | 17.2B | 17.8B |
| Shareholders' equity | 1.4B | 2.8B | 3.7B | 5.1B | 9.9B | 16.4B | 17.3B | 18.4B | 19.7B | 19B |
| Total debt | 488M | 438M | 436M | 3.6B | 2.5B | 7.5B | 6.7B | 6.6B | 6.6B | 8.4B |
| Net debt | -41M | -1B | -1.7B | -2.8B | -82M | 4.7B | 3.8B | 3B | 3.8B | 3.7B |
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 | 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 | 2.3B | 1.5B | 4.7B | 4.1B | 3.4B | 2.5B | 6.2B | 4.6B | 3.7B | 3B | 8.4B | 7.2B |
| Receivables | 372M | 928M | 790M | 457M | 426M | 1B | 724M | 530M | 579M | 1.2B | 834M | 625M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 6.2B | 7.3B | 9.2B | 9.7B | 10.7B | 9.1B | 14B | 14.1B | 10.4B | 11.7B | 17.8B | 15.3B |
| Property, plant & equipment | 1.5B | 1.5B | 1.5B | 784M | 1.5B | 1.5B | 1.5B | 858M | 1.6B | 1.6B | 1.6B | 931M |
| Goodwill & intangibles | 40.1B | 39.8B | 39.5B | 39.3B | 39B | 38.7B | 38.5B | 38.6B | 38.2B | 37.9B | 37.6B | 37.2B |
| Total assets | 28.5B | 29.7B | 31.6B | 32.1B | 33.2B | 31.7B | 36.6B | 37B | 33.2B | 34.3B | 39.3B | 36.8B |
| Accounts payable | 630M | 789M | 886M | 721M | 652M | 1B | 1B | 792M | 670M | 946M | 1.1B | 873M |
| Short-term debt | 84M | 81M | 78M | 570M | 564M | 559M | 567M | 69M | 827M | 831M | 833M | 1.3B |
| Total current liabilities | 5B | 6.2B | 6.2B | 7.5B | 8.6B | 7.2B | 9.7B | 10.4B | 7.5B | 8.8B | 12.3B | 10.2B |
| Long-term debt | 6.4B | 6.4B | 6.4B | 6B | 6.2B | 6.3B | 6.5B | 6.6B | 6B | 6.1B | 6.1B | 7.1B |
| Total liabilities | 11.5B | 12.8B | 12.8B | 13.7B | 15.1B | 13.7B | 16.5B | 17.2B | 13.9B | 15.2B | 18.7B | 17.8B |
| Shareholders' equity | 17B | 16.9B | 18.8B | 18.4B | 18.1B | 17.9B | 20.1B | 19.7B | 19.3B | 19.1B | 20.6B | 19B |
| Total debt | 6.4B | 6.5B | 6.5B | 6.6B | 6.8B | 6.9B | 7.1B | 6.6B | 6.9B | 6.9B | 6.9B | 8.4B |
| Net debt | 4.7B | 5B | 2.3B | 3B | 3.9B | 4.5B | 1.6B | 3.8B | 3.4B | 3.9B | 2.2B | 3.7B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 985M | 1.3B | 1.6B | 1.8B | 2.1B | 2.1B | 2.4B | 3B | 3.9B | 4.6B |
| Depreciation & amortization | 236M | 253M | 225M | 218M | 363M | 746M | 806M | 789M | 809M | 846M |
| Stock-based compensation | 326M | 382M | 401M | 435M | 753M | 1.3B | 1.7B | 1.9B | 2B | 2.1B |
| Change in working capital | 35M | 101M | 170M | 163M | -33M | -321M | -14M | 292M | 77M | 217M |
| Operating cash flow | 1.6B | 2.1B | 2.4B | 2.4B | 3.2B | 4B | 4.4B | 5.6B | 6.2B | 8.8B |
| Capital expenditure | -102M | -38M | -76M | -59M | -53M | -157M | -210M | -191M | -40M | -46M |
| Investing cash flow | 111M | -446M | -556M | -19M | -3.9B | -5.3B | -872M | -168M | -2.2B | -1.2B |
| Dividends paid | -353M | -407M | -501M | -561M | -646M | -774M | -889M | -1B | -1.2B | -1.3B |
| Share repurchases | -839M | -272M | -556M | -323M | -1B | -1.9B | -2B | -2B | -2.8B | -5.4B |
| Financing cash flow | -2B | -1.7B | -1.2B | 1.8B | -4.4B | 1.6B | -4.3B | -679M | -1.9B | -7.9B |
| Net change in cash | -285M | -114M | 556M | 4.2B | -5B | 225M | -739M | 4.8B | 2.1B | -268M |
| Free cash flow | 1.4B | 2B | 2.2B | 2.3B | 3.1B | 3.7B | 4.8B | 4.6B | 6.1B | 8.6B |
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 | 241M | 353M | 2.4B | -20M | 197M | 471M | 2.8B | 381M | 446M | 693M | 3.1B | 363M |
| Depreciation & amortization | 191M | 192M | 198M | 208M | 201M | 199M | 201M | 208M | 209M | 209M | 210M | 218M |
| Stock-based compensation | 495M | 475M | 451M | 519M | 511M | 498M | 469M | 490M | 543M | 521M | 485M | 507M |
| Change in working capital | -341M | -157M | 451M | 339M | -523M | 142M | 357M | 89M | -517M | 19M | 507M | 208M |
| Operating cash flow | 501M | 716M | 3.5B | 894M | 377M | 1.2B | 3.9B | 381M | 637M | 1.6B | 5.3B | 1.3B |
| Capital expenditure | -84M | -63M | -61M | 17M | -33M | -31M | -35M | — | — | — | — | — |
| Investing cash flow | 210M | 34M | -219M | -193M | -188M | -489M | -416M | -1B | 1.2B | -654M | -1.5B | -239M |
| Dividends paid | -260M | -256M | -257M | -261M | -296M | -300M | -292M | -301M | -341M | -341M | -333M | -332M |
| Share repurchases | -584M | -551M | -572M | -281M | -557M | -717M | -752M | -746M | -854M | -933M | -1.6B | -2.1B |
| Financing cash flow | 757M | -93M | -1.9B | 593M | 665M | -3.3B | 759M | 7M | -4.4B | -1.1B | 1.4B | -3.5B |
| Net change in cash | 1.5B | 657M | 1.3B | 1.3B | 854M | -2.6B | 4.2B | -628M | -2.6B | -150M | 5.1B | -2.4B |
| Free cash flow | -181M | 550M | 3.9B | 375M | 329M | 1B | 4.4B | 356M | 599M | 1.5B | 5.2B | 1.3B |
| Oct 9, 2025 |
| $1.20 |
| Jul 10, 2025 | $1.04 |
| Apr 10, 2025 | $1.04 |
| Jan 10, 2025 | $1.04 |
| Date | Ratio |
|---|---|
| Jul 7, 2006 | 2:1 |
| Oct 1, 1999 | 3:1 |
| Aug 22, 1995 | 2:1 |