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 | $2.52 | $2.57 | +2.0% | — | — | — |
| Q4 26 | $2.35 | $2.52 | +7.2% | — | — | — |
| Q3 26 | $2.46 | $2.44 | -0.8% | — | — | — |
| Q2 26 | $2.54 | $2.81 | +10.6% | — | — | — |
| Q1 26 | $2.13 | $2.24 | +5.2% | — | — | — |
| Q4 25 | $2.13 | $2.23 | +4.7% | — | — | — |
| Q3 25 | $2.21 | $2.12 | -4.1% | — | — | — |
| Q2 25 | $2.35 | $2.57 | +9.4% | — | — | — |
| Q1 25 | $2.28 | $2.26 | -0.9% | — | — | — |
| Q4 24 | $2.03 | $2.38 | +17.2% | — | — | — |
| Q3 24 | $1.63 | $1.72 | +5.5% | — | — | — |
| Q2 24 | $1.77 | $2.17 | +22.6% | — | — | — |
| Q1 24 | $1.73 | $2.02 | +16.8% | — | — | — |
| Q4 23 | $1.64 | $1.69 | +3.0% | — | — | — |
| Q3 23 | $1.71 | $1.74 | +1.8% | — | — | — |
| Q2 23 | $1.81 | $1.86 | +2.8% | — | — | — |
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 | — | $9.26 | — | — | $7.3B | — |
| FY24 | — | $9.18 | — | — | $7.1B | — |
| FY23 | — | $7.78 | — | — | $6.5B | — |
| FY22 | — | $6.73 | — | — | $6.5B |
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 | $4.3B | $4.9B | $5.4B | $5.6B | $6.2B | $7.7B | $6.5B | $6.5B | $7.1B | $7.3B |
| YoY change | +2% | +13.3% | +10.7% | +4.57% | +10.5% | +23.6% | -15.4% | -0.43% | +9.8% | +3.12% |
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 | 4.3B | 4.9B | 5.4B | 5.6B | 6.2B | 7.7B | 6.5B | 6.5B | 7.1B | 7.3B |
| Cost of revenue | 1.9B | 2.1B | 2.2B | 2.4B | 2.6B | 3B | 2.9B | 3.3B | 3.4B | 3.6B |
| Gross profit | 2.4B | 2.8B | 3.1B | 3.2B | 3.6B | 4.7B | 3.6B | 3.2B | 3.7B | 3.8B |
| Gross margin | 56.4% | 57.3% | 58.2% | 57.5% | 57.8% | 61% | 55% | 49.6% | 51.9% | 51.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 618.1M | 722.6M | 779.5M | 846M | 844.6M | 968.7M | 1.1B | 1.2B | 1.2B | 1.3B |
| Operating expenses | 1B | 1.2B | 779.5M | 846M | 844.6M | 968.7M | 1.1B | 1.2B | 1.2B | 1.3B |
| Operating income | 1.8B | 2.1B | 2.3B | 2.4B | 2.7B | 3.7B | 2.5B | 2B | 2.5B | 2.5B |
| Operating margin | 42% | 42.4% | 43.7% | 42.5% | 44.2% | 48.4% | 38.5% | 31.5% | 34.9% | 33.9% |
| Non-operating income, net | 160.9M | 446.3M | 38.4M | 540.3M | 496.5M | 284.6M | -547.8M | 452.3M | 343M | 398.1M |
| Pretax income | 2B | 2.5B | 2.4B | 2.9B | 3.2B | 4B | 1.9B | 2.5B | 2.8B | 2.9B |
| Income tax | 706.5M | 923.9M | 615.9M | 678.4M | 718.9M | 896.1M | 498.6M | 654.6M | 683.8M | 667.2M |
| Net income | 1.3B | 1.6B | 1.8B | 2.2B | 2.5B | 3.1B | 1.4B | 1.8B | 2.1B | 2.2B |
| Net margin | 29.3% | 32.6% | 32.9% | 40% | 40.7% | 40.4% | 22.3% | 28.4% | 30.1% | 30.2% |
| EBITDA | 1.8B | 1.8B | 2.5B | 2B | 2.4B | 3.6B | 3.7B | 2.1B | 2.6B | 2.7B |
| EPS | 4.85 | 6.07 | 7.41 | 8.82 | 10.1 | 13.3 | 6.73 | 7.78 | 9.18 | 9.26 |
| Diluted EPS | 4.75 | 5.97 | 7.27 | 8.7 | 9.98 | 13.1 | 6.7 | 7.76 | 9.15 | 9.24 |
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 | 1.7B | 1.6B | 1.8B | 1.7B | 1.8B | 1.8B | 1.8B | 1.7B | 1.9B | 1.9B | 1.9B | 1.9B |
| Cost of revenue | 784.4M | 879.2M | 865.9M | 821.8M | 844.9M | 876.9M | 841.9M | 895M | 888.8M | 938.8M | 833.3M | 1B |
| Gross profit | 886.3M | 762.8M | 884.3M | 911.5M | 940.7M | 947.6M | 922M | 828.3M | 1B | 995.3M | 1B | 894.8M |
| Gross margin | 53% | 46.5% | 50.5% | 52.6% | 52.7% | 51.9% | 52.3% | 48.1% | 53.1% | 51.5% | 55.1% | 46.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 266.5M | 344.1M | 267.8M | 302.9M | 289M | 347.8M | 297M | 318.8M | 306.2M | 350.9M | 315.2M | 125.2M |
| Operating expenses | 266.5M | 344.1M | 267.8M | 302.9M | 289M | 347.8M | 297M | 318.8M | 306.2M | 350.9M | 315.2M | 331.1M |
| Operating income | 619.8M | 418.7M | 616.5M | 608.6M | 651.7M | 599.8M | 625M | 509.5M | 698.5M | 644.4M | 708.5M | 563.7M |
| Operating margin | 37.1% | 25.5% | 35.2% | 35.1% | 36.5% | 32.9% | 35.4% | 29.6% | 36.9% | 33.3% | 38.2% | 29.6% |
| Non-operating income, net | -35.7M | 228.2M | 159M | 36.4M | 174.4M | -26.8M | 42M | 204.3M | 183.1M | -31.3M | -76.3M | 345.9M |
| Pretax income | 584.1M | 646.9M | 775.5M | 645M | 826.1M | 573M | 667M | 713.8M | 881.6M | 613.1M | 632.2M | 909.6M |
| Income tax | 144.9M | 173.3M | 182.1M | 159.7M | 185.7M | 156.3M | 161.9M | 157.7M | 195.1M | 152.5M | 148.1M | 214.2M |
| Net income | 439.2M | 473.6M | 593.4M | 485.3M | 640.4M | 416.7M | 505.1M | 556.1M | 686.5M | 460.6M | 484.1M | 695.4M |
| Net margin | 26.3% | 28.8% | 33.9% | 28% | 35.9% | 22.8% | 28.6% | 32.3% | 36.3% | 23.8% | 26.1% | 36.5% |
| EBITDA | 652M | 489.5M | 515.2M | 753.8M | 484.9M | 938.7M | 653.5M | 481.9M | 520M | 1.1B | 852.8M | 353.8M |
| EPS | 1.98 | 1.91 | 2.5 | 2.11 | 2.64 | 1.93 | 2.15 | 2.24 | 2.88 | 1.99 | 2.23 | 2.88 |
| Diluted EPS | 1.97 | 1.9 | 2.49 | 2.11 | 2.64 | 1.92 | 2.15 | 2.24 | 2.87 | 1.99 | 2.23 | 2.88 |
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 | 18.5B | 25.3B | 22.4B | 28.7B | 34.6B | 44.6B | 24.6B | 24.1B | 25.2B | 22.5B | 22.1B |
| Enterprise value | 17.3B | 23.4B | 20.9B | 27B | 32.6B | 43.3B | 23.2B | 22.4B | 22.8B | 19.6B | 20.9B |
| Shares outstanding | 245.5M | 241.2M | 242.2M | 235.4M | 228.8M | 226.6M | 226M | 224.1M | 222.8M | 220M | 220M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.7 | 16 | 12.6 | 12.8 | 13.7 | 14.4 | 17 | 13.1 | 11.8 | 10.2 | 10.4 |
| P/S | 4.31 | 5.21 | 4.16 | 5.11 | 5.58 | 5.81 | 3.8 | 3.74 | 3.55 | 3.08 | 2.91 |
| P/B | 3.24 | 3.71 | 3.26 | 3.49 | 3.74 | 4.35 | 2.54 | 2.35 | 2.2 | 1.87 | 2.01 |
| EV/EBITDA | 9.76 | 13.3 | 8.5 | 13.2 | 13.4 | 11.9 | 6.32 | 10.9 | 8.68 | 7.29 | 7.05 |
| EV/Sales | 4.03 | 4.82 | 3.9 | 4.81 | 5.26 | 5.64 | 3.58 | 3.46 | 3.22 | 2.68 | 2.75 |
| Earnings yield | 6.79% | 6.25% | 7.91% | 7.84% | 7.28% | 6.95% | 5.88% | 7.61% | 8.48% | 9.8% | 9.62% |
| FCF yield | 0.12% | 0.17% | 6.49% | 4.6% | 4.92% | 7.21% | 8.61% | 3.78% | 5.01% | 6.57% | 9.14% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.36 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.4% | 57.3% | 58.2% | 57.5% | 57.8% | 61% | 55% | 49.6% | 51.9% | 51.3% | 46.9% |
| Operating margin | 42% | 42.4% | 43.7% | 42.5% | 44.2% | 48.4% | 38.5% | 31.5% | 34.9% | 33.9% | 28.7% |
| Net margin | 29.3% | 32.6% | 32.9% | 40% | 40.7% | 40.4% | 22.3% | 28.4% | 30.1% | 30.2% | 29.3% |
| ROE | 22% | 23.2% | 25.8% | 27.3% | 27.2% | 30.2% | 15% | 17.8% | 18.7% | 18.3% | 19.4% |
| ROA | 20.1% | 21% | 23% | 24.1% | 23.7% | 24.8% | 12.5% | 15% | 15.9% | 15.4% | 10.7% |
| ROIC | 25.6% | 26.4% | 32% | 27.8% | 29.4% | 32% | 22.5% | 17.6% | 20.7% | 20.9% | 21.4% |
| Return on tangible assets | 25.6% | 25.5% | 27.8% | 28.1% | 27.1% | 58.5% | 28.4% | 30.7% | 28.7% | 26% | 24.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 7.54 | 8.67 | 6.99 | 9.86 | 11.1 | 5.07 | 5.53 | 6.04 | 8.01 | 10.6 | 4.04 |
| Quick ratio | 7.54 | 8.67 | 6.99 | 9.86 | 11.1 | 5.07 | 5.53 | 6.04 | 8.01 | 10.6 | 9.63 |
| Debt / equity | — | — | 0 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.04 | 0.04 |
| Debt / assets | — | — | 0 | 0.02 | 0.01 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 |
| Net debt / EBITDA | — | — | -0.58 | -0.8 | -0.82 | -0.35 | -0.39 | -0.86 | -0.9 | -1.09 | -1 |
| Effective tax rate | 36% | 36.9% | 25.8% | 23.2% | 22.2% | 22.4% | 25.6% | 26.3% | 24.3% | 23.2% | 23.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.5 | 20.1 | 22.2 | 23.9 | 27.1 | 33.9 | 28.7 | 28.8 | 31.8 | 33.2 | 35 |
| EPS (basic) | 4.85 | 6.07 | 7.41 | 8.82 | 10.1 | 13.3 | 6.73 | 7.78 | 9.18 | 9.26 | 9.26 |
| EPS (diluted) | 4.75 | 5.97 | 7.27 | 8.7 | 9.98 | 13.1 | 6.7 | 7.76 | 9.15 | 9.24 | 9.96 |
| Book value per share | 23.2 | 28.3 | 28.3 | 34.9 | 40.5 | 45.3 | 42.9 | 45.9 | 51.4 | 54.8 | 51.6 |
| FCF per share | 0.09 | 0.18 | 5.99 | 5.6 | 7.45 | 14.2 | 9.39 | 4.07 | 5.67 | 6.72 | 7.81 |
| Cash per share | 4.91 | 7.89 | 5.88 | 7.57 | 9.4 | 6.72 | 7.77 | 9.22 | 11.9 | 15.4 | 15.2 |
| Capex per share | 0.6 | 0.77 | 0.7 | 0.87 | 0.94 | 1.06 | 1.05 | 1.37 | 1.9 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.46% | 3.83% | 3.14% | 3.64% | 3.46% | 3.12% | 3.66% | 4.77% | 5.97% | — | — |
| Capex / operating cash flow | 10.5% | 10.5% | 7.49% | 7.42% | 7.04% | 6.72% | 11.5% | 11.2% | 15.2% | — | — |
| Payout ratio | 43.1% | 35.6% | 39.3% | 32.6% | 33.5% | 54.9% | 76.4% | 61.1% | 53.2% | 51.8% | 51.6% |
| Dividend yield | 2.93% | 2.22% | 3.11% | 2.56% | 2.44% | 3.82% | 4.49% | 4.65% | 4.51% | 5.07% | 5.01% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $1.30 |
| Jun 15, 2026 | $1.30 |
| Mar 16, 2026 | $1.30 |
| — |
| FY21 | — | $13.3 | — | — | $7.7B | — |
| FY20 | — | $10.1 | — | — | $6.2B | — |
| FY19 | — | $8.82 | — | — | $5.6B | — |
| FY18 | — | $7.41 | — | — | $5.4B | — |
| FY17 | — | $6.07 | — | — | $4.9B | — |
| FY16 | — | $4.85 | — | — | $4.3B | — |
| 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 | $1.7B | $1.6B | $1.8B | $1.7B | $1.8B | $1.8B | $1.8B | $1.7B | $1.9B | $1.9B | $1.9B | $1.9B |
| YoY change | +5.19% | +7.73% | +13.8% | +7.65% | +6.88% | +11.1% | +0.78% | -0.58% | +6.04% | +6.01% | +5.28% | +10.7% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.2B | 1.9B | 1.4B | 1.8B | 2.2B | 1.5B | 1.8B | 2.1B | 2.6B | 3.4B |
| Receivables | 455.1M | 565.3M | 549.6M | 646.6M | 863.1M | 1.1B | 748.7M | 807.9M | 877.4M | 931.2M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.7B | 2.5B | 2B | 2.4B | 3B | 2.6B | 2.5B | 2.9B | 3.5B | 4.3B |
| Property, plant & equipment | 193.1M | 209.5M | 206.8M | 319.1M | 355.5M | 465.4M | 546.2M | 557M | 710.6M | 762.1M |
| Goodwill & intangibles | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 7.2B | 6.5B | 6.3B | 6B | 5.8B |
| Total assets | 6.2B | 7.5B | 7.7B | 9.3B | 10.7B | 12.5B | 11.6B | 12.3B | 13.5B | 14.3B |
| Accounts payable | 180.8M | 216.2M | 228.5M | 214.5M | 187.7M | 431M | 406.7M | 409.5M | 353.5M | 352.7M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 220.1M | 284.5M | 282.7M | 246.3M | 272.7M | 508.9M | 452.7M | 475.7M | 440.6M | 407.6M |
| Long-term debt | — | — | 0 | 146.3M | 154.1M | 249.2M | 329.6M | 308.5M | 278.7M | 447.2M |
| Total liabilities | 529.2M | 718.2M | 824.7M | 1.1B | 1.4B | 2.3B | 2B | 2B | 2B | 2.3B |
| Shareholders' equity | 5.7B | 6.8B | 6.9B | 8.2B | 9.3B | 10.3B | 9.7B | 10.3B | 11.5B | 12.1B |
| Total debt | — | — | 0 | 146.3M | 154.1M | 249.2M | 329.6M | 308.5M | 278.7M | 447.2M |
| Net debt | — | — | -1.4B | -1.6B | -2B | -1.3B | -1.4B | -1.8B | -2.4B | -2.9B |
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 | 2.6B | 2.1B | 2.4B | 2.7B | 3.2B | 2.6B | 2.8B | 3.1B | 3.6B | 3.4B | 3.7B | 3.2B |
| Receivables | 752M | 807.9M | 883M | 846.9M | 890M | 877.4M | 934.6M | 861.8M | 899.4M | 931.2M | 909.9M | 941.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.3B | 2.9B | 3.3B | 3.6B | 4.1B | 3.5B | 3.8B | 3.9B | 4.5B | 4.3B | 4.6B | 4.2B |
| Property, plant & equipment | 1B | 557M | 1.1B | 1.1B | 1.2B | 710.6M | 1.4B | 1.4B | 1.4B | 762.1M | 1.2B | 1.2B |
| Goodwill & intangibles | 6.4B | 6.3B | 6.2B | 6.2B | 6.1B | 6B | 6B | 5.9B | 5.9B | 5.8B | 5.8B | 5.8B |
| Total assets | 12.6B | 12.3B | 12.9B | 13.1B | 13.7B | 13.5B | 14B | 14.3B | 14.7B | 14.3B | 14.4B | 15.4B |
| Accounts payable | 395.2M | 409.5M | 366.4M | 367.2M | 359.1M | 353.5M | 347.1M | 335.5M | 349.5M | 352.7M | 369.5M | 402.4M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 437.6M | 475.7M | 543.2M | 380.8M | 372.4M | 440.6M | 642.2M | 357.9M | 396.2M | 407.6M | 501.9M | 433.6M |
| Long-term debt | 309.4M | 308.5M | 302.1M | 299.3M | 288.4M | 278.7M | 472.1M | 475.2M | 455.1M | 447.2M | 438.1M | 429.4M |
| Total liabilities | 2.4B | 2B | 2.2B | 2.3B | 2.5B | 2B | 2.5B | 2.5B | 2.8B | 2.3B | 2.5B | 3.2B |
| Shareholders' equity | 10.2B | 10.3B | 10.7B | 10.8B | 11.2B | 11.5B | 11.5B | 11.8B | 12B | 12.1B | 11.9B | 12.2B |
| Total debt | 309.4M | 308.5M | 302.1M | 299.3M | 288.4M | 278.7M | 472.1M | 475.2M | 455.1M | 447.2M | 438.1M | 429.4M |
| Net debt | -2.3B | -1.8B | -2.1B | -2.4B | -2.9B | -2.4B | -2.4B | -2.6B | -3.2B | -2.9B | -3.3B | -2.8B |
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 | 1.3B | 1.6B | 1.8B | 2.2B | 2.5B | 3.1B | 1.4B | 1.8B | 2.1B | 2.2B |
| Depreciation & amortization | 133.4M | 143.6M | 159.5M | 190.8M | 189.6M | 204.8M | 645.8M | 481.6M | 504.2M | 605.5M |
| Stock-based compensation | 161.6M | 152M | 197.1M | 206.6M | 246.2M | 274.6M | 285.4M | 265.6M | 247.3M | 216.9M |
| Change in working capital | -135.8M | -102.8M | 124.3M | 109.6M | 91.1M | 67.4M | -139.9M | 193.6M | 5.5M | 169.8M |
| Operating cash flow | 1.4B | 1.8B | 2.2B | 2.8B | 3.1B | 3.6B | 2.1B | 2.8B | 2.8B | 1.8B |
| Capital expenditure | -148.3M | -186.1M | -168.5M | -204.6M | -214.6M | -239.1M | -237.6M | -307.9M | -423.4M | — |
| Investing cash flow | 106.2M | 39M | -875.5M | -324.5M | -36.3M | -1.1B | -41.5M | 128.2M | -177.5M | 504.5M |
| Dividends paid | -540.8M | -563.1M | -694.3M | -733.9M | -845.8M | -1.7B | -1.1B | -1.1B | -1.1B | -1.1B |
| Share repurchases | -676.9M | -458.1M | -1.1B | -705.8M | -1.2B | -1.1B | -849.8M | -254.4M | -337.2M | -620.9M |
| Financing cash flow | -302.7M | 260.4M | -1.3B | -916M | -1.5B | -2.9B | -2B | -1.1B | -903.3M | -1.3B |
| Net change in cash | 1.2B | 2.1B | 59.8M | 1.5B | 1.5B | -445.7M | -21.3M | 1.8B | 1.7B | 1B |
| Free cash flow | 22.2M | 43.4M | 1.5B | 1.3B | 1.7B | 3.2B | 2.1B | 911.2M | 1.3B | 1.5B |
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 | 439.2M | 473.6M | 593.4M | 485.3M | 640.4M | 416.7M | 505.1M | 556.1M | 686.5M | 460.6M | 484.1M | 695.4M |
| Depreciation & amortization | -34.2M | 300M | 62.6M | 187.8M | -62M | 315.8M | 63.6M | 185.7M | -45.6M | 401.8M | 68.8M | 136.9M |
| Stock-based compensation | 54.3M | 95.9M | 58.4M | 54.2M | 49.6M | 85.1M | 50.3M | 46.6M | 37.3M | 82.7M | 49.1M | 40.7M |
| Change in working capital | — | -355.7M | — | — | — | -529.4M | — | — | — | -409.8M | — | — |
| Operating cash flow | 606.5M | 394.7M | 780.3M | 676.5M | 825.8M | -31.3M | 713.9M | 529.9M | 609.3M | -18.7M | 824.3M | 517.3M |
| Capital expenditure | -93.6M | -81.9M | -102.5M | -103.3M | -104.6M | -113M | -82M | — | — | — | — | — |
| Investing cash flow | 174M | 90.1M | -8.6M | -84.8M | -61.6M | -22.5M | -47.8M | 53.2M | 101.2M | 315.9M | 121.6M | -710.6M |
| Dividends paid | -279.6M | -279.7M | -286.5M | -283.2M | -281.3M | -284.6M | -289.5M | -285.6M | -283.4M | -284.5M | -289.1M | -282.1M |
| Share repurchases | -90.8M | -113.2M | -83.1M | -112.4M | -73.6M | -68.1M | -215.2M | -113.1M | -153.5M | -139.1M | -333.5M | -167.3M |
| Financing cash flow | -310.6M | -417.9M | -282M | -309.8M | -164.5M | -147M | -426.6M | -277.2M | -112M | -439.3M | -502.1M | -446.2M |
| Net change in cash | 469.9M | 66.9M | 489.7M | 281.9M | 599.7M | -200.8M | 239.5M | 305.9M | 598.5M | -142.1M | 443.8M | -639.5M |
| Free cash flow | 376.4M | -239.3M | 534.8M | 574.4M | 547.9M | -394.9M | 550.9M | 467.7M | 546M | -85.4M | 762.3M | 450.9M |
| Dec 15, 2025 |
| $1.27 |
| Sep 15, 2025 | $1.27 |
| Jun 13, 2025 | $1.27 |
| Mar 14, 2025 | $1.27 |
| Dec 13, 2024 | $1.24 |
| Date | Ratio |
|---|---|
| Jun 26, 2006 | 2:1 |
| May 1, 1998 | 2:1 |
| May 1, 1996 | 2:1 |
| Dec 1, 1993 | 2:1 |
| Jan 2, 1990 | 2:1 |