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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $1.28 | $1.31 | +2.3% | — | — | — |
| Q3 26 | $1.49 | $1.5 | +0.7% | — | — | — |
| Q2 26 | $1.3 | $1.3 | 0.0% | — | — | — |
| Q1 26 | $1.26 | $1.26 | 0.0% | — | — | — |
| Q4 25 | $1.07 | $1.09 | +1.9% | — | — | — |
| Q3 25 | $1.34 | $1.34 | 0.0% | — | — | — |
| Q2 25 | $1.2 | $1.21 | +0.8% | — | — | — |
| Q1 25 | $1.1 | $1.14 | +3.6% | — | — | — |
| Q4 24 | $0.95 | $0.98 | +3.2% | — | — | — |
| Q3 24 | $1.19 | $1.19 | 0.0% | — | — | — |
| Q2 24 | $1.1 | $1.14 | +3.6% | — | — | — |
| Q1 24 | $1.05 | $1.08 | +2.9% | — | — | — |
| Q4 23 | $0.99 | $1.03 | +4.0% | — | — | — |
| Q3 23 | $0.94 | $1.03 | +9.6% | — | — | — |
| Q2 23 | $0.94 | $1.15 | +22.3% | — | — | — |
| Q1 23 | $1.14 | $1.43 | +25.4% | — | — | — |
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 | — | $3.76 | — | — | $44.3B | — |
| FY24 | — | $7.74 | — | — | $42B | — |
| FY23 | — | $3.3 | — | — | $40.1B | — |
| FY22 | — | $3.99 | — | — | $43.7B |
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 | $20.9B | $27.4B | $30.6B | $31.9B | $34.6B | $43.1B | $43.7B | $40.1B | $42B | $44.3B |
| YoY change | +2.2% | +31.3% | +11.6% | +4.34% | +8.48% | +24.5% | +1.34% | -8.12% | +4.59% | +5.67% |
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 | 20.9B | 27.4B | 30.6B | 31.9B | 34.6B | 43.1B | 43.7B | 40.1B | 42B | 44.3B |
| Cost of revenue | 9.1B | 12.4B | 12.7B | 13.2B | 15B | 18.5B | 19.1B | 18B | 18.7B | 19.3B |
| Gross profit | 11.8B | 15B | 17.9B | 18.7B | 19.6B | 24.5B | 24.5B | 22.1B | 23.2B | 25B |
| Gross margin | 56.4% | 54.7% | 58.4% | 58.5% | 56.6% | 57% | 56.1% | 55.2% | 55.4% | 56.4% |
| Research & development | 1.4B | 2.3B | 2.3B | 2.4B | 2.4B | 2.7B | 2.9B | 2.7B | 2.8B | 2.9B |
| Selling, general & administrative | 6.7B | 9.2B | 9.7B | 9.8B | 9.7B | 11.3B | 11.2B | 10.9B | 11.7B | 12.3B |
| Operating expenses | 8.2B | 11.4B | 12B | 12.2B | 12.1B | 14.1B | 14.1B | 13.7B | 14.5B | 15.3B |
| Operating income | 3B | 1.6B | 3.6B | 4.5B | 5.4B | 8.4B | 8.4B | 6.5B | 6.8B | 8.1B |
| Operating margin | 14.5% | 5.71% | 11.9% | 14.2% | 15.5% | 19.6% | 19.2% | 16.2% | 16.3% | 18.2% |
| Non-operating income, net | -1.3B | 1.4B | -56M | 121M | 111M | 276M | 319M | 438M | 403M | 598M |
| Pretax income | 1.4B | 2.2B | 2.9B | 4.1B | 5B | 8.2B | 8.3B | 6.7B | 7B | 8.5B |
| Income tax | 350M | 1.9B | 539M | 390M | 497M | 1.1B | 1.4B | 941M | -6.4B | 1.9B |
| Net income | 1.4B | 477M | 2.4B | 3.7B | 4.5B | 7.1B | 6.9B | 5.7B | 13.4B | 6.5B |
| Net margin | 6.71% | 1.74% | 7.74% | 11.6% | 13% | 16.4% | 15.9% | 14.3% | 31.9% | 14.7% |
| EBITDA | 3.7B | 6.1B | 7.2B | 7.8B | 8.8B | 12.3B | 12.1B | 10.6B | 10.8B | 12B |
| EPS | 0.95 | 0.27 | 1.35 | 2.09 | 2.54 | 4.01 | 3.99 | 3.3 | 7.74 | 3.76 |
| Diluted EPS | 0.94 | 0.27 | 1.33 | 2.06 | 2.5 | 3.94 | 3.91 | 3.26 | 7.64 | 3.72 |
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 | 10.1B | 10.2B | 10B | 10.4B | 10.6B | 11B | 10.4B | 11.1B | 11.4B | 11.5B | 11.2B | — |
| Cost of revenue | 4.6B | 4.6B | 4.5B | 4.6B | 4.7B | 4.9B | 4.5B | 4.9B | 5.1B | 4.9B | 4.9B | — |
| Gross profit | 5.5B | 5.7B | 5.5B | 5.8B | 5.9B | 6B | 5.9B | 6.3B | 6.3B | 6.5B | 6.3B | — |
| Gross margin | 54.6% | 55.5% | 55.2% | 55.6% | 55.8% | 55% | 56.9% | 56.4% | 55.4% | 57% | 56.2% | — |
| Research & development | 672M | 700M | 684M | 698M | 713M | 749M | 716M | 725M | 766M | 735M | 767M | — |
| Selling, general & administrative | 2.7B | 2.7B | 3B | 2.9B | 2.9B | 2.9B | 3.1B | 3.1B | 3.1B | 3.1B | 3.7B | — |
| Operating expenses | 3.4B | 3.4B | 3.6B | 3.6B | 3.6B | 3.7B | 3.8B | 3.8B | 3.8B | 3.9B | 4.5B | — |
| Operating income | 1.6B | 1.8B | 1.4B | 1.7B | 1.9B | 1.9B | 1.7B | 2.1B | 2.1B | 2.3B | 1.3B | — |
| Operating margin | 16.2% | 17.4% | 13.9% | 16.1% | 17.5% | 17.4% | 16.3% | 18.4% | 18.1% | 19.6% | 12% | — |
| Non-operating income, net | 93M | 85M | 111M | -4M | 132M | 164M | 134M | 148M | 167M | 149M | 172M | — |
| Pretax income | 1.7B | 1.8B | 1.4B | 1.6B | 1.9B | 2B | 1.8B | 2.1B | 2.2B | 2.4B | 1.4B | — |
| Income tax | 235M | 201M | 211M | 305M | 294M | -7.2B | 453M | 371M | 536M | 582M | 372M | — |
| Net income | 1.4B | 1.6B | 1.2B | 1.3B | 1.6B | 9.2B | 1.3B | 1.8B | 1.6B | 1.8B | 1.1B | — |
| Net margin | 14.2% | 15.6% | 12.3% | 12.5% | 15.5% | 84.1% | 12.8% | 16% | 14.5% | 15.5% | 9.65% | — |
| EBITDA | 2.7B | 2.8B | 2.4B | 2.5B | 2.9B | 3B | 2.7B | 3B | 3.1B | 3.3B | 2.4B | — |
| EPS | 0.83 | 0.92 | 0.7 | 0.75 | 0.95 | 5.33 | 0.76 | 1.02 | 0.95 | 1.02 | 0.62 | 0.53 |
| Diluted EPS | 0.82 | 0.91 | 0.7 | 0.74 | 0.94 | 5.27 | 0.76 | 1.01 | 0.94 | 1.01 | 0.61 | 0.53 |
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 | 56.6B | — | 127B | 153.1B | 193.9B | 248.3B | 190.8B | 190.9B | 195.9B | 217.6B | 186.8B |
| Enterprise value | 59.8B | — | 142.5B | 167.8B | 206.4B | 257B | 198.3B | 199.2B | 202.9B | 222.5B | 210.7B |
| Shares outstanding | 1.5B | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 40.4 | — | 53.6 | 41.5 | 43.1 | 35.1 | 27.5 | 33.4 | 14.6 | 33.4 | 34.1 |
| P/S | 2.71 | — | 4.15 | 4.8 | 5.6 | 5.76 | 4.37 | 4.76 | 4.67 | 4.91 | 3.93 |
| P/B | 2.73 | — | 4.13 | 4.89 | 5.88 | 6.89 | 5.17 | 4.92 | 4.09 | 4.12 | 3.58 |
| EV/EBITDA | 16.2 | — | 19.9 | 21.4 | 23.4 | 20.9 | 16.3 | 18.8 | 18.9 | 18.5 | 18 |
| EV/Sales | 2.87 | — | 4.66 | 5.26 | 5.96 | 5.97 | 4.54 | 4.97 | 4.84 | 5.02 | 4.52 |
| Earnings yield | 2.47% | — | 1.86% | 2.41% | 2.32% | 2.85% | 3.63% | 3% | 6.84% | 3% | 2.93% |
| FCF yield | 3.68% | — | 3.86% | 2.94% | 2.95% | 3.48% | 4.09% | 2.65% | 3.24% | 3.4% | 3.86% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.71 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.4% | 54.7% | 58.4% | 58.5% | 56.6% | 57% | 56.1% | 55.2% | 55.4% | 56.4% | 56.3% |
| Operating margin | 14.5% | 5.71% | 11.9% | 14.2% | 15.5% | 19.6% | 19.2% | 16.2% | 16.3% | 18.2% | 14.7% |
| Net margin | 6.71% | 1.74% | 7.74% | 11.6% | 13% | 16.4% | 15.9% | 14.3% | 31.9% | 14.7% | 11.6% |
| ROE | 6.76% | 1.53% | 7.71% | 11.8% | 13.6% | 19.6% | 18.8% | 14.7% | 28% | 12.4% | 10.6% |
| ROA | 2.66% | 0.63% | 3.53% | 5.43% | 6.2% | 9.4% | 9.31% | 7.82% | 16.5% | 7.52% | 5.33% |
| ROIC | 9.51% | 0.5% | 6.42% | 8.9% | 10.6% | 16.2% | 15.7% | 11.8% | 12.4% | 10.8% | 7.48% |
| Return on tangible assets | 4.96% | -3.24% | -13.8% | -29.4% | -99.7% | 217.2% | 87.4% | 69.6% | 61.2% | 23.6% | 148.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.02 | 2.26 | 1.62 | 1.44 | 1.72 | 1.85 | 1.63 | 1.64 | 1.67 | 1.58 | 1.38 |
| Quick ratio | 3.65 | 1.86 | 1.2 | 1.04 | 1.3 | 1.46 | 1.23 | 1.16 | 1.23 | 1.18 | 1.01 |
| Debt / equity | 1.06 | 0.9 | 0.64 | 0.6 | 0.6 | 0.53 | 0.48 | 0.4 | 0.31 | 0.26 | 0.63 |
| Debt / assets | 0.42 | 0.37 | 0.29 | 0.28 | 0.27 | 0.25 | 0.24 | 0.21 | 0.18 | 0.16 | 0.31 |
| Net debt / EBITDA | 0.88 | 2.99 | 2.16 | 1.88 | 1.42 | 0.71 | 0.62 | 0.79 | 0.66 | 0.41 | 2.27 |
| Interest coverage | 4.28 | 3.47 | 4.48 | 7.09 | 10.1 | 16.4 | 15.9 | 11.5 | 13.5 | 18.2 | 16.2 |
| Effective tax rate | 24.8% | 84.2% | 18.8% | 9.57% | 10% | 13.9% | 16.5% | 14.1% | 0% | 22.9% | 22.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.2 | 15.7 | 17.4 | 18.1 | 19.5 | 24.4 | 25.1 | 23.1 | 24.2 | 25.5 | 26.8 |
| EPS (basic) | 0.95 | 0.27 | 1.35 | 2.09 | 2.54 | 4.01 | 3.99 | 3.3 | 7.74 | 3.76 | 3.76 |
| EPS (diluted) | 0.94 | 0.27 | 1.33 | 2.06 | 2.5 | 3.94 | 3.91 | 3.26 | 7.64 | 3.72 | 3.1 |
| Book value per share | 14.1 | 17.8 | 17.5 | 17.8 | 18.6 | 20.4 | 21.2 | 22.4 | 27.7 | 30.4 | 29.5 |
| FCF per share | 1.41 | 2.54 | 2.79 | 2.55 | 3.23 | 4.9 | 4.49 | 2.92 | 3.67 | 4.26 | 4.22 |
| Cash per share | 12.7 | 5.51 | 2.33 | 2.35 | 4.04 | 5.81 | 5.85 | 4.2 | 4.6 | 5.15 | 3.24 |
| Capex per share | 0.76 | 0.65 | 0.79 | 0.93 | 1.23 | 1.07 | 1.02 | 1.27 | 1.27 | — | 1.19 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 5.38% | 4.14% | 4.56% | 5.13% | 6.29% | 4.38% | 4.07% | 5.49% | 5.26% | — | 4.62% |
| Capex / operating cash flow | 48.7% | 20.7% | 22.5% | 24.9% | 25% | 17.5% | 18.8% | 28.7% | 13.1% | — | 22.5% |
| Payout ratio | 109.9% | 387.6% | 83.4% | 61.6% | 57% | 45.3% | 47.7% | 62.1% | 28.6% | 63.1% | 79% |
| Dividend yield | 2.72% | — | 1.55% | 1.48% | 1.32% | 1.29% | 1.73% | 1.86% | 1.96% | 1.89% | 2.33% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 15, 2026 | $0.63 |
| Apr 15, 2026 | $0.63 |
| Jan 15, 2026 | $0.63 |
| — |
| FY21 | — | $4.01 | — | — | $43.1B | — |
| FY20 | — | $2.54 | — | — | $34.6B | — |
| FY19 | — | $2.09 | — | — | $31.9B | — |
| FY18 | — | $1.35 | — | — | $30.6B | — |
| FY17 | — | $0.27 | — | — | $27.4B | — |
| FY16 | — | $0.95 | — | — | $20.9B | — |
| 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 | $10.1B | $10.2B | $10B | $10.4B | $10.6B | $11B | $10.4B | $11.1B | $11.4B | $11.5B | $11.2B | — |
| YoY change | -2.56% | +1.49% | +2.23% | +4% | +4.85% | +7.16% | +3.95% | +7.37% | +6.9% | +4.42% | +7.78% | — |
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 | 18.8B | 9.6B | 4.1B | 4.1B | 7.1B | 10.2B | 10.2B | 7.3B | 8B | 8.9B |
| Receivables | 3.2B | 5.2B | 5.2B | 5.4B | 6.4B | 6.5B | 6.2B | 6.6B | 6.9B | 7.9B |
| Inventory | 2.4B | 3.6B | 3.8B | 4.3B | 5B | 5.2B | 6.2B | 6.6B | 6.2B | 6.5B |
| Total current assets | 26.8B | 20.1B | 14.6B | 15.7B | 20.4B | 24.2B | 25.2B | 22.7B | 23.7B | 26B |
| Property, plant & equipment | 3.1B | 4B | 4B | 4.3B | 5B | 18.5B | 5.1B | 6B | 6.5B | 7.3B |
| Goodwill & intangibles | 24.4B | 91B | 84.4B | 80.4B | 77.1B | 71.9B | 66.5B | 65B | 59.5B | 59.1B |
| Total assets | 52.7B | 76.3B | 67.2B | 67.9B | 72.5B | 75.2B | 74.4B | 73.2B | 81.4B | 86.7B |
| Accounts payable | 1.2B | 2.4B | 3B | 3.3B | 3.9B | 4.4B | 4.6B | 4.3B | 4.2B | 4.2B |
| Short-term debt | 1.3B | 714M | 207M | 1.5B | 220M | 754M | 2.3B | 1.1B | 1.5B | 3B |
| Total current liabilities | 6.7B | 8.9B | 9B | 10.9B | 11.9B | 13.1B | 15.5B | 13.8B | 14.2B | 16.5B |
| Long-term debt | 20.7B | 27.2B | 19.4B | 17.4B | 19.4B | 18.3B | 15.5B | 14.5B | 13.5B | 10.8B |
| Total liabilities | 31.9B | 45.2B | 36.5B | 36.6B | 39.5B | 39.2B | 37.5B | 34.4B | 33.5B | 33.9B |
| Shareholders' equity | 20.7B | 31.1B | 30.7B | 31.3B | 33B | 36B | 36.9B | 38.8B | 47.9B | 52.8B |
| Total debt | 22B | 27.9B | 19.6B | 18.9B | 19.6B | 19B | 17.7B | 15.6B | 15B | 13.9B |
| Net debt | 3.4B | 18.5B | 15.7B | 15B | 12.8B | 9.2B | 7.8B | 8.7B | 7.4B | 5.3B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 8.2B | 7B | 7.3B | 6.7B | 7.2B | 7.8B | 8B | 6.8B | 7.3B | 7.7B | 8.9B | 7.3B |
| Receivables | 6.2B | 6.5B | 6.6B | 6.6B | 6.9B | 7.1B | 6.9B | 7.3B | 8B | 8.1B | 7.9B | 8.2B |
| Inventory | 6.9B | 6.7B | 6.6B | 6.8B | 6.8B | 6.8B | 6.2B | 6.6B | 7B | 6.7B | 6.5B | 7B |
| Total current assets | 23.5B | 22.7B | 22.7B | 22.4B | 23.1B | 23.8B | 23.7B | 23.2B | 24.5B | 24.8B | 26B | 25.5B |
| Property, plant & equipment | -11.5B | -11.6B | 6B | -11.9B | -11.8B | -12.2B | 6.5B | -12.5B | -13.1B | -13.3B | 7.3B | -13.4B |
| Goodwill & intangibles | 66.2B | 65.1B | 65B | 63.4B | 62.3B | 62B | 59.5B | 59.2B | 59.7B | 59.1B | 59.1B | 106.2B |
| Total assets | 73.4B | 72.1B | 73.2B | 72.5B | 73B | 74.4B | 81.4B | 81.4B | 84B | 84.2B | 86.7B | 110.4B |
| Accounts payable | 4.2B | 4B | 4.3B | 4.2B | 4.1B | 4B | 4.2B | 4.2B | 4.3B | 4.1B | 4.2B | 4.7B |
| Short-term debt | 2.3B | 1.1B | 1.1B | 2B | 1.6B | 2.2B | 1.5B | 506M | 507M | 1.3B | 3B | 4.4B |
| Total current liabilities | 14.3B | 13B | 13.8B | 14B | 13.8B | 14.9B | 14.2B | 13B | 13.4B | 14.6B | 16.5B | 18.4B |
| Long-term debt | 14.6B | 14.5B | 14.5B | 12.6B | 13.1B | 12.8B | 13.5B | 12.7B | 12.9B | 11.6B | 10.8B | 29.6B |
| Total liabilities | 36B | 34.4B | 34.4B | 33.4B | 33.5B | 34.3B | 33.5B | 32.4B | 33.2B | 32.9B | 33.9B | 57.7B |
| Shareholders' equity | 37.4B | 37.7B | 38.8B | 39B | 39.6B | 40B | 47.9B | 49.1B | 50.8B | 51.3B | 52.8B | 52.7B |
| Total debt | 16.8B | 15.5B | 15.6B | 14.6B | 14.8B | 15B | 15B | 13.2B | 13.4B | 12.9B | 13.9B | 34B |
| Net debt | 9B | 8.8B | 8.7B | 8.3B | 7.8B | 7.4B | 7.4B | 6.7B | 6.5B | 5.4B | 5.3B | 27.2B |
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 | 1.4B | 477M | 2.4B | 3.7B | 4.5B | 7.1B | 6.9B | 5.7B | 13.4B | 6.5B |
| Depreciation & amortization | 1.4B | 3B | 3.3B | 3B | 3.3B | 3.5B | 3.3B | 3.2B | 3.2B | 3.1B |
| Stock-based compensation | 310M | 406M | 477M | 519M | 546M | 640M | 685M | 644M | 673M | 664M |
| Change in working capital | -927M | 657M | 43M | -648M | 349M | -459M | -1.4B | -1.9B | -393M | 497M |
| Operating cash flow | 2.3B | 5.5B | 6.2B | 6.6B | 8.7B | 10.8B | 9.4B | 7.7B | 16.9B | 9.6B |
| Capital expenditure | -1.1B | -1.1B | -1.4B | -1.6B | -2.2B | -1.9B | -1.8B | -2.2B | -2.2B | — |
| Investing cash flow | -248M | -9.6B | -1.4B | -1.8B | -2.2B | -2B | -1.7B | -3.1B | -2.3B | -251M |
| Dividends paid | -1.5B | -1.8B | -2B | -2.3B | -2.6B | -3.2B | -3.3B | -3.6B | -3.8B | -4.1B |
| Share repurchases | -522M | -827M | -238M | -718M | -403M | -2.3B | -3.8B | -1.2B | -1.3B | -893M |
| Financing cash flow | 10.9B | -5.6B | -10.7B | -4.6B | -3B | -5.7B | -7.8B | -7.3B | -5.7B | -6.7B |
| Net change in cash | 13B | -9.8B | -5.8B | 170M | 3.5B | 3B | -102M | -2.7B | 8.9B | 2.6B |
| Free cash flow | 2.1B | 4.4B | 4.9B | 4.5B | 5.7B | 8.6B | 7.8B | 5.1B | 6.4B | 7.4B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.4B | 1.4B | 1.6B | 1.2B | 1.3B | 1.6B | 9.2B | 1.3B | 1.8B | 1.6B | 1.8B | 1.1B |
| Depreciation & amortization | 800M | 824M | 813M | 805M | 805M | 801M | 807M | 756M | 777M | 791M | 792M | 803M |
| Stock-based compensation | 132M | 117M | 114M | 304M | 141M | 117M | 111M | 289M | 142M | 120M | 113M | 317M |
| Change in working capital | -444M | -321M | 363M | -561M | -428M | 163M | 77M | -517M | -407M | 11M | 456M | -462M |
| Operating cash flow | 1.2B | 1.9B | 2.9B | 1B | 2B | 2.7B | 10.2B | 1.4B | 2B | 2.8B | 3.3B | 1.3B |
| Capital expenditure | -507M | -560M | -755M | -398M | -533M | -556M | -720M | -484M | -502M | — | — | — |
| Investing cash flow | -506M | -596M | -753M | -397M | -531M | -554M | -716M | -478M | -530M | -51M | -14M | -19.8B |
| Dividends paid | -890M | -888M | -888M | -957M | -961M | -960M | -958M | -1B | -1B | -1B | -1B | -1.1B |
| Share repurchases | -426M | -2M | -259M | -226M | -3M | -751M | -315M | -280M | -6M | -305M | -302M | -180M |
| Financing cash flow | -1.3B | -2.4B | -2.1B | -1.3B | -804M | -1.7B | -1.9B | -2.3B | -1.1B | -1.8B | -1.4B | 17.2B |
| Net change in cash | -608M | -1.1B | 45M | -682M | 625M | 483M | 7.6B | -1.4B | 467M | 907M | 1.9B | -1.3B |
| Free cash flow | 696M | 1.3B | 2.3B | 627M | 1.4B | 2.1B | 2.1B | 933M | 1.5B | 2.3B | 2.6B | 916M |
| Oct 15, 2025 |
| $0.59 |
| Jul 15, 2025 | $0.59 |
| Apr 15, 2025 | $0.59 |
| Jan 15, 2025 | $0.59 |
| Oct 15, 2024 | $0.55 |
| Date | Ratio |
|---|---|
| Jan 2, 2013 | 10000:4798 |
| May 3, 2004 | 10000:9356 |
| Jun 1, 1998 | 2:1 |
| Jun 1, 1992 | 2:1 |
| Jun 1, 1990 | 2:1 |
| Jun 2, 1986 | 2:1 |
| Jun 1, 1981 | 2:1 |