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 | $3.61 | $3.65 | +1.1% | — | $17B | — |
| Q4 25 | $2.65 | $2.71 | +2.3% | — | $16.6B | — |
| Q3 25 | $1.78 | $1.86 | +4.5% | — | $15.8B | — |
| Q2 25 | $2.91 | $2.97 | +2.1% | — | $15.4B | — |
| Q1 25 | $2.4 | $2.46 | +2.5% | — | $13.3B | — |
| Q4 24 | $2.12 | $2.16 | +1.9% | — | $15.1B | — |
| Q3 24 | $2.92 | $3 | +2.7% | — | $14.5B | — |
| Q2 24 | $2.66 | $2.65 | -0.4% | — | $14.5B | — |
| Q1 24 | $2.26 | $2.31 | +2.2% | — | $12.3B | — |
| Q4 23 | $2.8 | $2.79 | -0.4% | — | $14.3B | — |
| Q3 23 | $2.87 | $2.95 | +2.8% | — | $13.9B | — |
| Q2 23 | $2.81 | $2.91 | +3.6% | — | $13.9B | — |
| Q1 23 | $2.49 | $2.46 | -1.2% | — | $12.2B | — |
| Q4 22 | $3.58 | $3.6 | +0.6% | — | $15.1B | — |
| Q3 22 | $3.57 | $3.66 | +2.5% | — | $14.8B | — |
| Q2 22 | $3.31 | $3.37 | +1.8% | — | $14.6B | — |
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 | — | $2.39 | — | — | $61.2B | — |
| FY24 | — | $2.42 | — | — | $56.3B | — |
| FY23 | — | $2.73 | — | — | $54.3B | — |
| FY22 | — | $6.69 | — | — | $58.1B |
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 | $25.6B | $28.2B | $32.8B | $33.3B | $45.8B | $56.2B | $58.1B | $54.3B | $56.3B | $61.2B |
| YoY change | +12.2% | +10.1% | +16.1% | +1.57% | +37.7% | +22.7% | +3.3% | -6.44% | +3.71% | +8.57% |
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 | 25.6B | 28.2B | 32.8B | 33.3B | 45.8B | 56.2B | 58.1B | 54.3B | 56.3B | 61.2B |
| Cost of revenue | 5.8B | 7B | 7.7B | 7.4B | 15.4B | 17.4B | 17.4B | 20.4B | 16.9B | 18.2B |
| Gross profit | 19.8B | 21.2B | 25B | 25.8B | 30.4B | 38.8B | 40.6B | 33.9B | 39.4B | 43B |
| Gross margin | 77.3% | 75% | 76.4% | 77.6% | 66.4% | 69% | 70% | 62.4% | 70% | 70.2% |
| Research & development | 4.6B | 5.3B | 10.8B | 6.8B | 7.8B | 8B | 7.2B | 8.5B | 12.8B | 9.1B |
| Selling, general & administrative | 5.9B | 6.3B | 7.4B | 6.9B | 11.3B | 12.3B | 15.3B | 12.9B | 14.8B | 14B |
| Operating expenses | 10.5B | 11.6B | 18.7B | 12.8B | 19.1B | 20.8B | 22.5B | 21.1B | 27.5B | 22.9B |
| Operating income | 9.3B | 9.5B | 6.4B | 13B | 11.4B | 17.9B | 18.1B | 12.8B | 11.9B | 20.1B |
| Operating margin | 36.4% | 33.8% | 19.5% | 39% | 24.8% | 31.9% | 31.2% | 23.5% | 21.1% | 32.8% |
| Non-operating income, net | -491M | -814M | -42M | -3B | -5.7B | -2.6B | -2.6B | -4.8B | -6B | -10.9B |
| Pretax income | 7.9B | 7.7B | 5.2B | 8.4B | 3.4B | 13B | 13.5B | 6.3B | 3.7B | 6.6B |
| Income tax | 1.9B | 2.4B | -490M | 544M | -1.2B | 1.4B | 1.6B | 1.4B | -570M | 2.4B |
| Net income | 6B | 5.3B | 5.7B | 7.9B | 4.6B | 11.5B | 11.8B | 4.9B | 4.3B | 4.2B |
| Net margin | 23.2% | 18.8% | 17.4% | 23.7% | 10.1% | 20.6% | 20.4% | 8.97% | 7.61% | 6.92% |
| EBITDA | 10.4B | 10.7B | 8.3B | 12.3B | 12.4B | 24B | 24.3B | 17.3B | 17.7B | 22.7B |
| EPS | 3.74 | 3.33 | 3.85 | 5.33 | 2.62 | 6.53 | 6.69 | 2.73 | 2.42 | 2.39 |
| Diluted EPS | 3.63 | 3.3 | 3.66 | 5.28 | 2.62 | 6.45 | 6.63 | 2.72 | 2.39 | 2.36 |
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 | 13.9B | 14.3B | 12.3B | 14.5B | 14.5B | 15.1B | 13.3B | 15.4B | 15.8B | 16.6B | 15B | 17B |
| Cost of revenue | 6.5B | 5.7B | 4.1B | 4.2B | 4.2B | 4.4B | 4B | 4.3B | 5.3B | 4.6B | 4.2B | 4.3B |
| Gross profit | 7.4B | 8.6B | 8.2B | 10.3B | 10.2B | 10.7B | 9.3B | 11.1B | 10.5B | 12.1B | 10.8B | 12.7B |
| Gross margin | 53.4% | 60.1% | 66.7% | 70.9% | 70.9% | 70.9% | 70% | 71.8% | 66.4% | 72.6% | 71.9% | 74.7% |
| Research & development | 1.7B | 2.2B | 1.9B | 1.9B | 2.1B | 6.8B | 2.1B | 2.1B | 2.3B | 2.6B | 2.5B | 2.3B |
| Selling, general & administrative | 3.4B | 3.2B | 3.3B | 3.4B | 4.2B | 3.9B | 3.3B | 3.3B | 3.6B | 3.9B | 3.6B | 3.6B |
| Operating expenses | 5.1B | 5.4B | 5.3B | 5.3B | 6.3B | 10.6B | 5.4B | 5.4B | 5.9B | 6.3B | 6B | 6B |
| Operating income | 2.3B | 3.2B | 3B | 4.9B | 3.9B | 84M | 4B | 5.7B | 4.6B | 5.8B | 4.7B | 6.7B |
| Operating margin | 16.9% | 22.3% | 24.1% | 34.1% | 27.1% | 0.56% | 29.8% | 37.1% | 29.1% | 35% | 31.6% | 39.6% |
| Non-operating income, net | 4M | -1.6B | -754M | -2.3B | -1.2B | -1.7B | -1.7B | -3.5B | -3.2B | -2.5B | -3B | -1.8B |
| Pretax income | 2B | 1.2B | 1.8B | 2.1B | 2.1B | -2.3B | 1.7B | 1.6B | 714M | 2.7B | 1B | 4.3B |
| Income tax | 172M | 388M | 383M | 773M | 520M | -2.2B | 372M | 613M | 526M | 853M | 342M | 662M |
| Net income | 1.8B | 824M | 1.4B | 1.4B | 1.6B | -23M | 1.3B | 941M | 188M | 1.8B | 697M | 3.6B |
| Net margin | 12.8% | 5.76% | 11.1% | 9.49% | 10.8% | -0.15% | 9.66% | 6.1% | 1.19% | 10.9% | 4.65% | 21.3% |
| EBITDA | 4.8B | 3.9B | 4.7B | 5.9B | 5B | 2.1B | 4.7B | 5.2B | 6.2B | 6.6B | 4.4B | 7.2B |
| EPS | 1 | 0.47 | 0.78 | 0.77 | 0.88 | -0.01 | 0.73 | 0.53 | 0.11 | 1.03 | 0.39 | 2.04 |
| Diluted EPS | 1 | 0.46 | 0.77 | 0.77 | 0.88 | -0.02 | 0.72 | 0.52 | 0.1 | 1.02 | 0.39 | 2.03 |
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 | 99.7B | 154B | 136.3B | 130.9B | — | 239.4B | 285.9B | 274B | 313.7B | 403.9B | 470.5B |
| Enterprise value | 130.1B | 181.6B | 168.6B | 157.7B | — | 306.3B | 340B | 320.6B | 375.3B | 466.2B | 531.5B |
| Shares outstanding | 1.6B | 1.6B | 1.5B | 1.5B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.8 | 29 | 24 | 16.6 | — | 20.7 | 24.1 | 56.2 | 73.2 | 95.4 | 75 |
| P/S | 3.89 | 5.46 | 4.16 | 3.94 | — | 4.26 | 4.93 | 5.04 | 5.57 | 6.6 | 7.31 |
| P/B | 21.5 | 30.2 | -16.1 | -16 | — | 15.5 | 16.5 | 26.4 | 93.2 | -125.1 | -80 |
| EV/EBITDA | 12.5 | 16.9 | 20.2 | 12.9 | — | 12.8 | 14 | 18.5 | 21.2 | 20.5 | 17.3 |
| EV/Sales | 5.08 | 6.43 | 5.15 | 4.74 | — | 5.45 | 5.86 | 5.9 | 6.66 | 7.62 | 8.26 |
| Earnings yield | 5.97% | 3.45% | 4.17% | 6.02% | — | 4.82% | 4.14% | 1.78% | 1.37% | 1.05% | 1.33% |
| FCF yield | 6.58% | 6.13% | 9.38% | 9.75% | — | 9.18% | 8.48% | 8.05% | 5.68% | 4.41% | 3.59% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.26 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 77.3% | 75% | 76.4% | 77.6% | 66.4% | 69% | 70% | 62.4% | 70% | 70.2% | 74.7% |
| Operating margin | 36.4% | 33.8% | 19.5% | 39% | 24.8% | 31.9% | 31.2% | 23.5% | 21.1% | 32.8% | 40% |
| Net margin | 23.2% | 18.8% | 17.4% | 23.7% | 10.1% | 20.6% | 20.4% | 8.97% | 7.61% | 6.92% | 9.8% |
| ROE | 128.4% | 104.2% | -67.3% | -96.5% | 35.3% | 74.8% | 68.5% | 46.9% | 127.4% | -131.1% | -129.7% |
| ROA | 9.01% | 7.5% | 9.58% | 8.84% | 3.07% | 7.88% | 8.53% | 3.62% | 3.17% | 3.16% | 10.5% |
| ROIC | 20.1% | 20.1% | 26.8% | 65.2% | 12.5% | 19.4% | 22.3% | 17.5% | 18.3% | 21.8% | 27.2% |
| Return on tangible assets | -26.4% | -33.4% | -39.4% | 38.2% | -5.68% | -16.5% | -19.6% | -11.9% | -7.81% | -9.94% | -18.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.65 | 1.28 | 0.98 | 3.18 | 0.84 | 0.79 | 0.96 | 0.87 | 0.66 | 0.67 | 0.81 |
| Quick ratio | 1.51 | 1.18 | 0.89 | 3.06 | 0.73 | 0.7 | 0.84 | 0.76 | 0.55 | 0.56 | 0.69 |
| Debt / equity | 7.95 | 7.33 | -4.77 | -8.17 | 6.57 | 4.97 | 3.66 | 5.71 | 20 | -20.9 | -0.12 |
| Debt / assets | 0.56 | 0.53 | 0.68 | 0.75 | 0.57 | 0.52 | 0.46 | 0.44 | 0.5 | 0.5 | 0.52 |
| Net debt / EBITDA | 2.92 | 2.57 | 3.87 | 2.18 | 6.26 | 2.79 | 2.22 | 2.69 | 3.48 | 2.74 | 2.62 |
| Interest coverage | 8.53 | 7.72 | 4.86 | 5.72 | 2.38 | 6.36 | 7.04 | 3.81 | 2.32 | 3.28 | 3.98 |
| Effective tax rate | 24.5% | 31.3% | 0% | 6.46% | 0% | 11.1% | 12.1% | 22% | 0% | 35.8% | 27.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 16.1 | 17.7 | 22.1 | 22.5 | 25.9 | 31.8 | 32.8 | 30.7 | 31.9 | 34.6 | 36.4 |
| EPS (basic) | 3.74 | 3.33 | 3.85 | 5.33 | 2.62 | 6.53 | 6.69 | 2.73 | 2.42 | 2.39 | 2.39 |
| EPS (diluted) | 3.63 | 3.3 | 3.66 | 5.28 | 2.62 | 6.45 | 6.63 | 2.72 | 2.39 | 2.36 | 3.55 |
| Book value per share | 2.91 | 3.2 | -5.71 | -5.53 | 7.42 | 8.73 | 9.77 | 5.88 | 1.91 | -1.83 | -3.36 |
| FCF per share | 4.12 | 5.92 | 8.65 | 8.64 | 9.51 | 12.4 | 13.7 | 12.5 | 10.1 | 10.1 | 10.3 |
| Cash per share | 4.03 | 6.15 | 5.45 | 27 | 4.8 | 5.56 | 5.22 | 7.25 | 3.15 | 2.97 | 3.72 |
| Capex per share | 0.3 | 0.33 | 0.43 | 0.37 | 0.45 | 0.45 | 0.39 | 0.44 | 0.55 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.87% | 1.87% | 1.95% | 1.66% | 1.74% | 1.4% | 1.2% | 1.43% | 1.73% | — | — |
| Capex / operating cash flow | 6.75% | 5.44% | 7.46% | 4.3% | 4.56% | 3.45% | 3.11% | 4.04% | 7.24% | — | — |
| Payout ratio | 62.4% | 77.4% | 98.1% | 80.8% | 166.9% | 80.2% | 84.8% | 216.3% | 257.2% | 275.4% | 190.4% |
| Dividend yield | 3.73% | 2.67% | 4.09% | 4.86% | — | 3.87% | 3.51% | 3.85% | 3.51% | 2.89% | 2.6% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 15, 2026 | $1.73 |
| Apr 15, 2026 | $1.73 |
| Jan 16, 2026 | $1.73 |
| Oct 15, 2025 | $1.64 |
| — |
| FY21 | — | $6.53 | — | — | $56.2B | — |
| FY20 | — | $2.62 | — | — | $45.8B | — |
| FY19 | — | $5.33 | — | — | $33.3B | — |
| FY18 | — | $3.85 | — | — | $32.8B | — |
| FY17 | — | $3.33 | — | — | $28.2B | — |
| FY16 | — | $3.74 | — | — | $25.6B | — |
| 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 | $13.9B | $14.3B | $12.3B | $14.5B | $14.5B | $15.1B | $13.3B | $15.4B | $15.8B | $16.6B | $15B | $17B |
| YoY change | -5.97% | -5.42% | +0.7% | +4.31% | +3.83% | +5.6% | +8.39% | +6.65% | +9.1% | +10% | +12.4% | +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 | 6.4B | 9.8B | 8.1B | 39.9B | 8.5B | 9.8B | 9.2B | 12.8B | 5.6B | 5.3B |
| Receivables | 4.8B | 5.1B | 5.4B | 5.4B | 8.8B | 10B | 11.3B | 11.2B | 10.9B | 12.6B |
| Inventory | 1.4B | 1.6B | 1.6B | 1.8B | 3.3B | 3.1B | 3.6B | 4.1B | 4.2B | 5B |
| Total current assets | 16.2B | 21.2B | 16.9B | 49.5B | 24.2B | 27.9B | 28.5B | 33B | 25.6B | 29.1B |
| Property, plant & equipment | 1.3B | 1.4B | 1.3B | 1.3B | 2.7B | 2.3B | 2.2B | 2.2B | 10.2B | 2.6B |
| Goodwill & intangibles | 88.6B | 86.7B | 73.8B | 68.5B | 232B | 216.7B | 199.2B | 175.8B | 190B | 176.6B |
| Total assets | 66.1B | 70.8B | 59.4B | 89.1B | 150.6B | 146.5B | 138.8B | 134.7B | 135.2B | 134B |
| Accounts payable | 1.4B | 1.5B | 1.5B | 1.5B | 2.3B | 2.9B | 2.9B | 3.7B | 2.9B | 3.6B |
| Short-term debt | 402M | 6.4B | 5.3B | 3.8B | 8.5B | 12.5B | 4.1B | 7.2B | 6.8B | 8.6B |
| Total current liabilities | 9.8B | 16.6B | 17.2B | 15.6B | 28.7B | 35.2B | 29.5B | 37.8B | 38.7B | 43.3B |
| Long-term debt | 36.4B | 31B | 35B | 63B | 77.6B | 64.2B | 59.1B | 52.2B | 60.3B | 58.9B |
| Total liabilities | 61.5B | 65.7B | 67.8B | 97.3B | 137.5B | 131.1B | 121.5B | 124.3B | 131.8B | 137.2B |
| Shareholders' equity | 4.6B | 5.1B | -8.4B | -8.2B | 13.1B | 15.4B | 17.3B | 10.4B | 3.4B | -3.2B |
| Total debt | 36.8B | 37.4B | 40.3B | 66.7B | 86.1B | 76.7B | 63.3B | 59.4B | 67.1B | 67.5B |
| Net debt | 31.7B | 28.1B | 33B | 26.8B | 77.6B | 66.9B | 54.1B | 46.6B | 61.6B | 62.3B |
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 | 13.3B | 12.8B | 18.1B | 13.2B | 7.3B | 5.6B | 5.2B | 6.5B | 5.7B | 5.3B | 9.4B | 6.6B |
| Receivables | 11.4B | 11.2B | 11.9B | 11.7B | 11.5B | 10.9B | 12.5B | 12.6B | 12.8B | 12.6B | 12.5B | 13.8B |
| Inventory | 4B | 4.1B | 4.2B | 4.2B | 4.5B | 4.2B | 4.5B | 5B | 4.9B | 5B | 5B | 5.1B |
| Total current assets | 33.2B | 33B | 38.9B | 33.8B | 27.8B | 25.6B | 27.7B | 29.3B | 28.5B | 29.1B | 33.5B | 33.7B |
| Property, plant & equipment | -6.4B | 2.2B | -6.7B | -6.9B | -7.1B | 10.2B | -7.3B | -7.7B | -7.7B | 2.6B | -8B | -8.2B |
| Goodwill & intangibles | 181.4B | 175.8B | 191.3B | 187.3B | 203.9B | 190B | 187.5B | 185.3B | 179.9B | 176.6B | 172.9B | 169.3B |
| Total assets | 136.2B | 134.7B | 148.9B | 141.9B | 143.4B | 135.2B | 136.2B | 137.2B | 133.9B | 134B | 136.5B | 135.1B |
| Accounts payable | — | 3.7B | — | — | — | 2.9B | — | — | — | 3.6B | — | — |
| Short-term debt | 5.1B | 7.2B | 10.2B | 12.6B | 12.6B | 6.8B | 5.4B | 7.5B | 5.8B | 8.6B | 8.3B | 8.3B |
| Total current liabilities | 34.8B | 37.8B | 41.5B | 41.9B | 43.1B | 38.7B | 36.4B | 39.8B | 39.4B | 43.3B | 42.1B | 41.6B |
| Long-term debt | 55.6B | 52.2B | 63.8B | 58B | 58.5B | 60.3B | 64.5B | 63B | 63B | 58.9B | 64.5B | 62.5B |
| Total liabilities | 124.1B | 124.3B | 140.8B | 135.1B | 137.4B | 131.8B | 134.7B | 137.3B | 136.5B | 137.2B | 143.1B | 141B |
| Shareholders' equity | 12.1B | 10.4B | 8B | 6.8B | 6.1B | 3.4B | 1.5B | -138M | -2.6B | -3.2B | -6.6B | -5.9B |
| Total debt | 60.7B | 59.4B | 74B | 70.6B | 71.1B | 67.1B | 69.9B | 70.5B | 68.7B | 67.5B | 72.9B | 70.8B |
| Net debt | 47.5B | 46.6B | 55.9B | 57.5B | 63.8B | 61.6B | 64.7B | 64B | 63.1B | 62.3B | 63.5B | 64.3B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 6B | 5.3B | 5.7B | 7.9B | 4.6B | 11.5B | 11.8B | 4.9B | 4.3B | 4.2B |
| Depreciation & amortization | 1.2B | 1.5B | 1.8B | 2B | 6.5B | 8.5B | 8.5B | 8.7B | 8.4B | 8.1B |
| Stock-based compensation | 353M | 365M | 421M | 430M | 753M | 692M | 671M | 747M | 911M | 955M |
| Change in working capital | -1.3B | 127M | 591M | -1.2B | -28M | -1B | 170M | 3B | -3.1B | -1.5B |
| Operating cash flow | 7.1B | 9.7B | 8.6B | 12.8B | 17.5B | 22.8B | 22.4B | 19.2B | 13.5B | 19B |
| Capital expenditure | -479M | -529M | -638M | -552M | -798M | -787M | -695M | -777M | -974M | — |
| Investing cash flow | -6.1B | -274M | -1B | 596M | -37.6B | -2.3B | -623M | -2B | -20.8B | -5.4B |
| Dividends paid | -3.7B | -4.1B | -5.6B | -6.4B | -7.7B | -9.3B | -10B | -10.5B | -11B | -11.7B |
| Share repurchases | -6B | -1.4B | -12B | -629M | -978M | -934M | -1.5B | -2B | -1.7B | -980M |
| Financing cash flow | -4.2B | -5.8B | -14.5B | 15B | -11.7B | -19.3B | -25.1B | -17.4B | -10.4B | -15.7B |
| Net change in cash | -3.2B | 3.7B | -6.9B | 28.4B | -31.8B | 1.2B | -3.3B | -170M | -17.8B | -2.1B |
| Free cash flow | 6.6B | 9.4B | 12.8B | 12.8B | 16.8B | 22B | 24.2B | 22.1B | 17.8B | 17.8B |
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 | 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 | — | — | — | — | — | — | — | — | 188M | 1.8B | 697M | 3.6B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 2.1B | 2B | 1.9B | 1.9B |
| Stock-based compensation | — | — | — | — | — | — | — | — | 209M | 157M | 444M | 166M |
| Change in working capital | 2M | 339M | -702M | 178M | 344M | 387M | -1.5B | -17M | 1.2B | 185M | -1.8B | -2.5B |
| Operating cash flow | 2M | 339M | -702M | 178M | 344M | 387M | -1.5B | -17M | 7B | 5.2B | 3.8B | 3.4B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | -2.9B | -1.1B | -309M | -875M |
| Dividends paid | — | — | — | — | — | — | — | — | -2.9B | -2.9B | -3.1B | -3.1B |
| Share repurchases | — | — | — | — | — | — | — | — | -4M | -3M | -1.5B | -9M |
| Financing cash flow | — | — | — | — | — | — | — | — | -6.7B | -5B | -1.6B | -5.1B |
| Net change in cash | 2M | 339M | -702M | 178M | 344M | 387M | -1.5B | -17M | -2.6B | -921M | 1.9B | -2.5B |
| Free cash flow | — | — | — | — | — | — | — | — | 6.6B | 4.9B | 3.6B | 3.1B |
| Jul 15, 2025 |
| $1.64 |
| Apr 15, 2025 | $1.64 |
| Jan 15, 2025 | $1.64 |
| Oct 15, 2024 | $1.55 |