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 | $1.36 | $1.43 | +5.1% | — | — | — |
| Q2 26 | $1.16 | $1.15 | -0.9% | — | — | — |
| Q1 26 | $1.31 | $1.37 | +4.6% | — | — | — |
| Q4 25 | $1.59 | $0.96 | -39.6% | — | — | — |
| Q3 25 | $1.69 | $1.66 | -1.8% | — | — | — |
| Q2 25 | $1.82 | $1.85 | +1.6% | — | — | — |
| Q1 25 | $2.15 | $2.13 | -0.9% | — | — | — |
| Q4 24 | $2.2 | $2.27 | +3.2% | — | — | — |
| Q3 24 | $2.21 | $2.7 | +22.2% | — | — | — |
| Q2 24 | $2.12 | $2.34 | +10.4% | — | — | — |
| Q1 24 | $2.17 | $2.33 | +7.4% | — | — | — |
| Q4 23 | $1.74 | $1.4 | -19.5% | — | — | — |
| Q3 23 | $1.47 | $1.76 | +19.7% | — | — | — |
| Q2 23 | $1.32 | $1.47 | +11.4% | — | — | — |
| Q1 23 | $1.22 | $1.38 | +13.1% | — | — | — |
| Q4 22 | $1.03 | $1.15 | +11.7% | — | — | — |
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 | — | $4.52 | — | — | $28.4B | — |
| FY24 | — | $7.92 | — | — | $33.7B | — |
| FY23 | — | $8.78 | — | — | $35.1B | — |
| FY22 | — | $5.76 | — | — | $28.8B |
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 | $17B | $19.5B | $23.5B | $25.6B | $18.7B | $23.5B | $28.8B | $35.1B | $33.7B | $28.4B |
| YoY change | -10.9% | +14.2% | +20.8% | +8.95% | -26.8% | +25.6% | +22.5% | +21.9% | -4.17% | -15.5% |
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 | 17B | 19.5B | 23.5B | 25.6B | 18.7B | 23.5B | 28.8B | 35.1B | 33.7B | 28.4B |
| Cost of revenue | 13.7B | 15.8B | 19.1B | 20.8B | 15.3B | 19.2B | 23.6B | 27.5B | 27B | 23.7B |
| Gross profit | 3.4B | 3.7B | 4.4B | 4.8B | 3.5B | 4.3B | 5.2B | 7.6B | 6.7B | 4.7B |
| Gross margin | 19.8% | 18.9% | 18.7% | 18.8% | 18.5% | 18.2% | 18.1% | 21.7% | 19.9% | 16.7% |
| Research & development | 247.2M | 264.7M | 306.1M | 326.6M | 273.9M | 324.1M | 341.2M | 410.9M | 452.9M | 445.5M |
| Selling, general & administrative | 542.8M | 571.8M | 644.7M | 698.5M | 581.4M | 676.8M | 726.3M | 753.3M | 744M | 735.8M |
| Operating expenses | 790M | 836.5M | 950.8M | 1B | 855.3M | 1B | 1.1B | 1.2B | 1.2B | 1.2B |
| Operating income | 1.9B | 2.1B | 2.7B | 3B | 1.6B | 2.3B | 3.7B | 5.9B | 4.9B | 3B |
| Operating margin | 11.3% | 10.8% | 11.4% | 11.6% | 8.39% | 9.81% | 12.8% | 16.9% | 14.5% | 10.4% |
| Non-operating income, net | -805.4M | 35.3M | 60.9M | 82.3M | 35.9M | 15.5M | 61M | 292.2M | 394.7M | 346.1M |
| Pretax income | 1.1B | 2.2B | 2.8B | 3.1B | 1.7B | 2.4B | 3.8B | 5.7B | 5.4B | 3B |
| Income tax | 608.7M | 498.1M | 615.1M | 711.3M | 360.4M | 530.8M | 837.1M | 1.1B | 1.2B | 647.7M |
| Net income | 521.7M | 1.7B | 2.2B | 2.4B | 1.3B | 1.9B | 3B | 4.6B | 4.2B | 2.4B |
| Net margin | 3.06% | 8.61% | 9.34% | 9.33% | 6.95% | 7.93% | 10.4% | 13.1% | 12.4% | 8.35% |
| EBITDA | 3.7B | 3.2B | 3.7B | 4B | 2.6B | 3.3B | 4.4B | 6.6B | 5.4B | 3.4B |
| EPS | 0.99 | 3.17 | 4.17 | 4.59 | 2.49 | 3.55 | 5.76 | 8.78 | 7.92 | 4.52 |
| Diluted EPS | 0.99 | 3.17 | 4.16 | 4.58 | 2.49 | 3.55 | 5.75 | 8.76 | 7.9 | 4.51 |
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 | 8.7B | 9.1B | 8.7B | 8.8B | 8.2B | 7.9B | 7.4B | 7.5B | 6.7B | 6.8B | 6.8B | 7.5B |
| Cost of revenue | 6.8B | 7.1B | 6.9B | 7B | 6.7B | 6.4B | 6.1B | 6.2B | 5.6B | 5.8B | 5.6B | 6.2B |
| Gross profit | 1.9B | 2B | 1.9B | 1.8B | 1.6B | 1.5B | 1.3B | 1.3B | 1.1B | 1.1B | 1.1B | 1.3B |
| Gross margin | 21.9% | 21.6% | 21.4% | 20.4% | 19.2% | 18.6% | 17.7% | 17% | 16.2% | 15.6% | 16.7% | 17.5% |
| Research & development | 103.5M | 108.9M | 105.5M | 117.1M | 115M | 115.3M | 115.4M | 112.9M | 111M | 106.2M | 109.1M | 114.3M |
| Selling, general & administrative | 182.3M | 194.1M | 186.6M | 183.5M | 186.5M | 187.4M | 181.6M | 179.3M | 180.2M | 194.7M | 189.3M | 179.7M |
| Operating expenses | 285.8M | 303M | 292.1M | 300.6M | 301.5M | 302.7M | 297M | 292.2M | 291.2M | 300.9M | 298.4M | 294M |
| Operating income | 1.5B | 1.5B | 1.4B | 1.3B | 1.1B | 1B | 885.1M | 838.5M | 636M | 602.1M | 674.6M | 879.2M |
| Operating margin | 17.2% | 16.7% | 16.3% | 15.3% | 13.6% | 12.7% | 11.9% | 11.2% | 9.53% | 8.83% | 9.95% | 11.7% |
| Non-operating income, net | 80.8M | 99.7M | 85.5M | 95.8M | 108.7M | 104.7M | 83.8M | 83.9M | 90.8M | 87.6M | 80.4M | 86M |
| Pretax income | 1.6B | 1.6B | 1.5B | 1.5B | 1.3B | 1.1B | 643.1M | 931.9M | 743.6M | 704.9M | 776.3M | 981.5M |
| Income tax | 360.9M | 224M | 339.2M | 338.2M | 284.2M | 277.3M | 138M | 208.1M | 153.6M | 148M | 171M | 229.5M |
| Net income | 1.2B | 1.4B | 1.2B | 1.1B | 972.1M | 872M | 505.1M | 723.8M | 590M | 556.9M | 605.3M | 752M |
| Net margin | 14.1% | 15.6% | 13.7% | 12.8% | 11.8% | 11% | 6.79% | 9.64% | 8.84% | 8.16% | 8.93% | 9.96% |
| EBITDA | 1.6B | 1.7B | 1.6B | 1.5B | 1.2B | 1.1B | 1B | 961.9M | 751M | 723.7M | 794.3M | 1B |
| EPS | 2.35 | 2.7 | 2.28 | 2.14 | 1.85 | 1.66 | 0.96 | 1.38 | 1.12 | 1.06 | 1.15 | 1.43 |
| Diluted EPS | 2.34 | 2.7 | 2.27 | 2.13 | 1.85 | 1.66 | 0.96 | 1.37 | 1.12 | 1.06 | 1.15 | 1.43 |
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 | 22.4B | 25B | 20.1B | 27.4B | 29.9B | 30.7B | 34.5B | 51.2B | 54.6B | 57.6B | 58.8B |
| Enterprise value | 27.9B | 30.2B | 25.6B | 33.3B | 35.8B | 36.1B | 39.6B | 56.4B | 60.7B | 63.7B | 64.7B |
| Shares outstanding | 526.6M | 527.9M | 526.5M | 520.4M | 520.2M | 521.7M | 522.6M | 523.9M | 525.3M | 525.9M | 525.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 43 | 14.9 | 9.14 | 11.5 | 23 | 16.5 | 11.4 | 11.1 | 13.1 | 24.2 | 23.5 |
| P/S | 1.32 | 1.29 | 0.85 | 1.07 | 1.6 | 1.31 | 1.2 | 1.46 | 1.62 | 2.02 | 2.12 |
| P/B | 3.31 | 3.11 | 2.33 | 2.83 | 2.88 | 2.65 | 2.62 | 3.22 | 3.12 | 2.99 | 2.9 |
| EV/EBITDA | 7.47 | 9.53 | 6.94 | 8.39 | 13.9 | 11.1 | 8.99 | 8.57 | 11.2 | 18.5 | 19.8 |
| EV/Sales | 1.64 | 1.55 | 1.09 | 1.3 | 1.91 | 1.54 | 1.38 | 1.61 | 1.8 | 2.24 | 2.33 |
| Earnings yield | 2.33% | 6.7% | 10.9% | 8.7% | 4.35% | 6.08% | 8.73% | 8.99% | 7.62% | 4.13% | 4.25% |
| FCF yield | 1.5% | 3.47% | 5.19% | 3.24% | 4.51% | 1.8% | 4.75% | 5.72% | 5.3% | 5.26% | 3.31% |
| PEG | — | — | — | — | — | — | — | — | — | — | 6.5 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.8% | 18.9% | 18.7% | 18.8% | 18.5% | 18.2% | 18.1% | 21.7% | 19.9% | 16.7% | 17.5% |
| Operating margin | 11.3% | 10.8% | 11.4% | 11.6% | 8.39% | 9.81% | 12.8% | 16.9% | 14.5% | 10.4% | 12% |
| Net margin | 3.06% | 8.61% | 9.34% | 9.33% | 6.95% | 7.93% | 10.4% | 13.1% | 12.4% | 8.35% | 9% |
| ROE | 7.7% | 20.8% | 25.5% | 24.6% | 12.5% | 16.1% | 22.9% | 29% | 23.8% | 12.3% | 12.8% |
| ROA | 2.53% | 7.15% | 8.61% | 8.42% | 4.6% | 6.32% | 9.05% | 11.3% | 9.59% | 5.36% | 4.12% |
| ROIC | 7.3% | 12.2% | 14.9% | 14.7% | 7.56% | 10.5% | 15.7% | 22.7% | 16% | 9.17% | 8.33% |
| Return on tangible assets | 2.53% | 7.15% | 8.61% | 8.42% | 4.6% | 6.32% | 9.05% | 11.3% | 9.59% | 5.36% | 5.69% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.81 | 2.57 | 2.42 | 2.41 | 2.69 | 2.62 | 2.6 | 2.5 | 2.64 | 3.08 | 5.52 |
| Quick ratio | 2.66 | 2.42 | 2.26 | 2.27 | 2.52 | 2.37 | 2.37 | 2.3 | 2.45 | 2.88 | 2.9 |
| Debt / equity | 1.25 | 1.1 | 1.16 | 1.16 | 1.04 | 0.9 | 0.87 | 0.9 | 0.91 | 0.81 | 0.73 |
| Debt / assets | 0.41 | 0.38 | 0.39 | 0.4 | 0.38 | 0.35 | 0.34 | 0.35 | 0.37 | 0.35 | 0.33 |
| Net debt / EBITDA | 1.45 | 1.63 | 1.49 | 1.48 | 2.28 | 1.67 | 1.17 | 0.8 | 1.12 | 1.78 | 1.79 |
| Effective tax rate | 53.8% | 22.9% | 21.9% | 23% | 21.7% | 22.2% | 21.8% | 19.5% | 22.9% | 21.4% | 21.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 32.3 | 36.9 | 44.6 | 49.2 | 36 | 45.1 | 55.1 | 67 | 64.1 | 54.1 | 52.8 |
| EPS (basic) | 0.99 | 3.17 | 4.17 | 4.59 | 2.49 | 3.55 | 5.76 | 8.78 | 7.92 | 4.52 | 4.52 |
| EPS (diluted) | 0.99 | 3.17 | 4.16 | 4.58 | 2.49 | 3.55 | 5.75 | 8.76 | 7.9 | 4.51 | 4.75 |
| Book value per share | 12.9 | 15.3 | 16.3 | 18.7 | 20 | 22.2 | 25.2 | 30.3 | 33.3 | 36.6 | 38.6 |
| FCF per share | 0.64 | 1.65 | 1.98 | 1.71 | 2.59 | 1.06 | 3.13 | 5.59 | 5.51 | 5.76 | 5.62 |
| Cash per share | 5.8 | 7.07 | 8.46 | 10.3 | 9.55 | 9.56 | 12.1 | 17.2 | 18.7 | 18.1 | 16.5 |
| Capex per share | 3.73 | 3.5 | 3.71 | 3.79 | 3.15 | 3.13 | 2.66 | 2.41 | 3.32 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 11.5% | 9.49% | 8.31% | 7.7% | 8.75% | 6.94% | 4.82% | 3.59% | 5.19% | — | — |
| Capex / operating cash flow | 86.1% | 68.6% | 65.6% | 69.3% | 55.4% | 109.4% | 63.7% | 33.4% | 40.7% | — | — |
| Payout ratio | 159% | 33.3% | 36.6% | 47.7% | 95.3% | 38% | 33.4% | 33% | 55% | 95.4% | 28.2% |
| Dividend yield | 3.7% | 2.23% | 4.01% | 4.15% | 4.14% | 2.31% | 2.91% | 2.97% | 4.19% | 3.94% | 1.25% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Nov 10, 2026upcoming | $0.35 |
| Aug 12, 2026 | $0.35 |
| May 13, 2026 | $0.35 |
| — |
| FY21 | — | $3.55 | — | — | $23.5B | — |
| FY20 | — | $2.49 | — | — | $18.7B | — |
| FY19 | — | $4.59 | — | — | $25.6B | — |
| FY18 | — | $4.17 | — | — | $23.5B | — |
| FY17 | — | $3.17 | — | — | $19.5B | — |
| FY16 | — | $0.99 | — | — | $17B | — |
| 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 | $8.7B | $9.1B | $8.7B | $8.8B | $8.2B | $7.9B | $7.4B | $7.5B | $6.7B | $6.8B | $6.8B | $7.5B |
| YoY change | +23.2% | +11.7% | +3.2% | -1.23% | -5.25% | -12.9% | -14.9% | -14.4% | -19% | -13.7% | -8.94% | +0.48% |
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 | 3.1B | 3.7B | 4.5B | 5.3B | 5B | 5B | 6.3B | 9B | 9.8B | 9.5B |
| Receivables | 9.7B | 10.8B | 12.2B | 13.4B | 13B | 13.5B | 15.7B | 19.8B | 21.2B | 21.7B |
| Inventory | 727.8M | 928.4M | 1.2B | 1.2B | 1.2B | 2B | 2.2B | 2.6B | 2.4B | 2.2B |
| Total current assets | 13.7B | 15.9B | 18.2B | 20.3B | 19.7B | 21.2B | 24.9B | 32B | 34.2B | 34.3B |
| Property, plant & equipment | 4.8B | 5.3B | 4.8B | 5.1B | 5.4B | 5B | 4.7B | 4.4B | 4.2B | 4.5B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 20.6B | 23.4B | 25.5B | 28.4B | 28.3B | 29.5B | 33.3B | 40.8B | 43.4B | 44.3B |
| Accounts payable | 1.3B | 1.6B | 1.8B | 1.7B | 1.7B | 2B | 2.5B | 2.7B | 2.7B | 2.4B |
| Short-term debt | 2.2B | 2.7B | 3.3B | 3.8B | 3.1B | 3B | 3.3B | 5.1B | 5.5B | 4.6B |
| Total current liabilities | 4.9B | 6.2B | 7.5B | 8.4B | 7.3B | 8.1B | 9.6B | 12.8B | 13B | 11.2B |
| Long-term debt | 6.2B | 6.2B | 6.7B | 7.4B | 7.7B | 7.4B | 8.2B | 9.2B | 10.4B | 11B |
| Total liabilities | 13.9B | 15.4B | 16.9B | 18.7B | 17.9B | 17.9B | 20.1B | 24.9B | 25.9B | 25.1B |
| Shareholders' equity | 6.8B | 8.1B | 8.6B | 9.7B | 10.4B | 11.6B | 13.2B | 15.9B | 17.5B | 19.3B |
| Total debt | 8.5B | 8.9B | 10B | 11.2B | 10.9B | 10.4B | 11.5B | 14.2B | 15.9B | 15.6B |
| Net debt | 6.6B | 6.5B | 6.5B | 7B | 7.3B | 7B | 6.8B | 7.1B | 8.8B | 9.3B |
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 | 7.6B | 9B | 8B | 8B | 9.4B | 9.8B | 8.3B | 8.5B | 9.3B | 9.5B | 8.9B | 8.8B |
| Receivables | 18.6B | 19.8B | 20.3B | 20.8B | 21.5B | 21.2B | 21.8B | 22.4B | 22.1B | 21.7B | 21.6B | 21.7B |
| Inventory | 2.6B | 2.6B | 2.7B | 2.8B | 2.6B | 2.4B | 2.4B | 2.5B | 2.3B | 2.2B | 2.2B | 2.4B |
| Total current assets | 29.5B | 32B | 31.7B | 32.3B | 34.2B | 34.2B | 33.3B | 34.2B | 34.7B | 34.3B | 33.5B | 33.9B |
| Property, plant & equipment | 5.9B | 4.4B | 6B | 6B | 6.1B | 4.2B | 6B | 6.3B | 6.3B | 4.5B | 6.4B | 6.4B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 38B | 40.8B | 40.4B | 41.2B | 43.3B | 43.4B | 42.7B | 44.1B | 44.2B | 44.3B | 43.6B | 44B |
| Accounts payable | 6.3B | 2.7B | 6.7B | 6.4B | 6.4B | 2.7B | 6.2B | 6.2B | 6.1B | 2.4B | 6B | 6.1B |
| Short-term debt | 5B | 5.1B | 4.9B | 5.3B | 5.5B | 5.5B | 5.7B | 5.1B | 5.1B | 4.6B | 4.8B | 4.8B |
| Total current liabilities | 11.3B | 12.8B | 11.6B | 11.6B | 11.9B | 13B | 11.9B | 11.3B | 11.2B | 11.2B | 10.8B | 10.9B |
| Long-term debt | 7.9B | 9.2B | 9.1B | 9.2B | 10B | 10.4B | 10B | 10.8B | 10.8B | 11B | 10.2B | 9.9B |
| Total liabilities | 22B | 24.9B | 23.5B | 23.5B | 24.6B | 25.9B | 24.7B | 25.2B | 24.8B | 25.1B | 23.8B | 23.7B |
| Shareholders' equity | 16B | 15.9B | 16.9B | 17.7B | 18.7B | 17.5B | 18B | 18.9B | 19.4B | 19.3B | 19.8B | 20.3B |
| Total debt | 12.9B | 14.2B | 14B | 14.4B | 15.5B | 15.9B | 15.7B | 15.9B | 15.9B | 15.6B | 14.9B | 14.7B |
| Net debt | 7B | 7.1B | 7.8B | 8.5B | 8.7B | 8.8B | 10.1B | 10.4B | 9.5B | 9.3B | 9.3B | 9.1B |
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 | 521.7M | 1.7B | 2.2B | 2.4B | 1.3B | 1.9B | 3B | 4.6B | 4.2B | 2.4B |
| Depreciation & amortization | 993.1M | 1.1B | 1.1B | 1.1B | 1B | 903.3M | 790.2M | 923.9M | 916.9M | 827.4M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 892.1M | 111.7M | -237.1M | -682M | 772.3M | -1.1B | -1.4B | -1.5B | -699.2M | 1.2B |
| Operating cash flow | 2.3B | 2.7B | 3B | 2.8B | 3B | 1.5B | 2.2B | 3.8B | 4.3B | 4.4B |
| Capital expenditure | -2B | -1.8B | -2B | -2B | -1.6B | -1.6B | -1.4B | -1.3B | -1.7B | — |
| Investing cash flow | -1.6B | -2B | -1.9B | -2.2B | -1.9B | -1.4B | -2B | -2.9B | -4.5B | -880.6M |
| Dividends paid | -829.3M | -558.3M | -804.3M | -1.1B | -1.2B | -708M | -1B | -1.5B | -2.3B | -2.3B |
| Share repurchases | -70.5M | 0 | -354.4M | -110.2M | -42.1M | -1.5M | -2.1M | -3.5M | -4.5M | -36.1M |
| Financing cash flow | -852.9M | -433.1M | 51.8M | 22.6M | -1.9B | -920.4M | 269.2M | 1.1B | -175M | -3.1B |
| Net change in cash | -134.8M | 295.8M | 1.1B | 660.1M | -779.6M | -790.3M | 417.4M | 2B | -376.4M | 409.4M |
| Free cash flow | 335.9M | 869.2M | 1B | 889.5M | 1.3B | 553.9M | 1.6B | 2.9B | 2.9B | 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 | 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 | 1.2B | 1.4B | 1.2B | 1.1B | 972.1M | 872M | 505.1M | 723.8M | 590M | 556.9M | 605.3M | 752M |
| Depreciation & amortization | 233.9M | 245.5M | 235M | 231.9M | 226.8M | 223.2M | 205.1M | 207.3M | 205.8M | 209.2M | 200.1M | 215M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -217.7M | -462M | -554.2M | -877.9M | 147.7M | 1B | -3.9M | 121M | 448.3M | 803.6M | 33.5M | -455.7M |
| Operating cash flow | 1.2B | 1.4B | 868M | 470.8M | 1.3B | 2.1B | 736.1M | 1B | 1.5B | 1.1B | 971.8M | 700.8M |
| Capital expenditure | -335.7M | -363.4M | -351.8M | -512.8M | -378.1M | -502.9M | -325.8M | -388.9M | — | — | — | — |
| Investing cash flow | -886.4M | -939.9M | -526.1M | -1B | -1.2B | -1.5B | -392.6M | -617.5M | -197.7M | -387.5M | 242.9M | 35M |
| Dividends paid | -141.3M | -141.3M | -1.8B | -157.3M | -157.3M | -157.4M | -1.7B | -173.3M | -173.4M | -173.4M | -909.4M | -184.3M |
| Share repurchases | -100K | -400K | -4M | 0 | -500K | 0 | -4.3M | -30.7M | -200K | -900K | -4.8M | 0 |
| Financing cash flow | 343.8M | 934.3M | -1.9B | 293.8M | 809.9M | 636.7M | -2.2B | -293.4M | -268.3M | -406.9M | -1.6B | -411.6M |
| Net change in cash | 691.6M | 1.3B | -1.6B | -279.1M | 879.9M | 1.3B | -1.8B | 96.2M | 1.1B | 349.9M | -379.4M | 324.2M |
| Free cash flow | 1B | 823.3M | 1.1B | -72.8M | 908.1M | 942.8M | 584.5M | 444.5M | 1.2B | 778M | 653.9M | 309M |
| Feb 11, 2026 | $0.33 |
| Dec 19, 2025 | $1.40 |
| Nov 12, 2025 | $0.33 |
| Aug 14, 2025 | $0.33 |
| May 14, 2025 | $0.33 |
| Date | Ratio |
|---|---|
| Feb 8, 2023 | 3:2 |
| Oct 10, 2007 | 3:2 |
| Aug 11, 2006 | 3:2 |
| Feb 6, 2004 | 3:2 |
| May 29, 2002 | 3:2 |
| May 22, 1997 | 2:1 |
| Aug 1, 1988 | 2:1 |
| Dec 28, 1983 | 2:1 |
| Jan 11, 1982 | 11:10 |