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 | $1.55 | $1.87 | +20.6% | — | $2.7B | — |
| Q1 26 | $1.57 | $1.84 | +17.2% | — | $2.7B | — |
| Q4 25 | $1.47 | $1.75 | +19.0% | — | $2.7B | — |
| Q3 25 | $1.65 | $1.82 | +10.3% | — | $2.7B | — |
| Q2 25 | $1.66 | $0.78 | -53.0% | — | $2.6B | — |
| Q1 25 | $1.57 | $1.04 | -33.8% | — | $2.6B | — |
| Q4 24 | $1.98 | $2.62 | +32.3% | — | $2.5B | — |
| Q3 24 | $1.55 | $0.89 | -42.6% | — | $2.5B | — |
| Q2 24 | $1.58 | $1.92 | +21.5% | — | $2.9B | — |
| Q1 24 | $1.76 | $1.96 | +11.4% | — | $2.8B | — |
| Q4 23 | $0.94 | $0.25 | -73.4% | — | $2.8B | — |
| Q3 23 | $1.13 | $1.88 | +66.4% | — | $2.5B | — |
| Q2 23 | $1.08 | $1.02 | -5.6% | — | $2.8B | — |
| Q1 23 | $1.11 | $0.72 | -35.1% | — | $2.8B | — |
| Q4 22 | $1.05 | -$1.47 | -240.0% | — | $2.7B | — |
| Q3 22 | $1.05 | $1.8 | +71.4% | — | $2.7B | — |
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 | — | $5.41 | — | — | $10.6B | — |
| FY24 | — | $4.83 | — | — | $10.1B | — |
| FY23 | — | $3.18 | — | — | $11.1B | — |
| FY22 | — | $3.83 | — | — | $10.7B |
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 | $5.8B | $6.7B | $7.4B | $7.6B | $8B | $9.4B | $10.7B | $11.1B | $10.1B | $10.6B |
| YoY change | +21.3% | +15.2% | +11.6% | +1.88% | +6.08% | +16.4% | +14.5% | +4.04% | -9.13% | +5.11% |
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 | 5.8B | 6.7B | 7.4B | 7.6B | 8B | 9.4B | 10.7B | 11.1B | 10.1B | 10.6B |
| Cost of revenue | 1.8B | 2.1B | 2.2B | 2.2B | 2.2B | 2.7B | 3.3B | 3.3B | 2.6B | 2.7B |
| Gross profit | 4B | 4.6B | 5.3B | 5.4B | 5.8B | 6.7B | 7.4B | 7.9B | 7.6B | 7.9B |
| Gross margin | 69.1% | 69.1% | 70.8% | 70.8% | 72.3% | 71.3% | 69.5% | 70.7% | 74.6% | 74.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 545.8M | 637M | 736.5M | 733.2M | 778.7M | 811.6M | 972.3M | 992.5M | 933.4M | 940.7M |
| Operating expenses | 619.1M | 893M | 770.2M | 760.2M | 804.4M | 1B | 1.1B | 1B | 921M | 925.7M |
| Operating income | 1.9B | 2B | 2.4B | 2.8B | 3.1B | 3.3B | 3B | 3.8B | 4.6B | 4.9B |
| Operating margin | 32% | 30% | 32.1% | 37.3% | 38.9% | 35.6% | 28.4% | 33.9% | 45.5% | 46.3% |
| Non-operating income, net | -46.5M | -38.9M | -459.1M | -143.9M | -552.7M | 331.5M | -251M | -1B | 291.1M | -659.6M |
| Pretax income | 1.1B | 1.3B | 1.2B | 1.9B | 1.8B | 2.8B | 1.7B | 1.5B | 3.6B | 3B |
| Income tax | 155.5M | 30.7M | -110.1M | -200K | 129.6M | 261.8M | 24M | 154.2M | 366.3M | 415.7M |
| Net income | 970.4M | 1.2B | 1.3B | 1.9B | 1.7B | 2.6B | 1.7B | 1.4B | 2.3B | 2.6B |
| Net margin | 16.8% | 18.4% | 17% | 25.3% | 21% | 27.4% | 15.8% | 12.3% | 22.5% | 24.7% |
| EBITDA | 3.4B | 3.8B | 4.6B | 4.7B | 5B | 5.7B | 6.4B | 7.1B | 6.9B | 7.3B |
| EPS | 2 | 2.69 | 2.79 | 4.27 | 3.81 | 5.69 | 3.83 | 3.18 | 4.83 | 5.41 |
| Diluted EPS | 1.98 | 2.67 | 2.77 | 4.24 | 3.79 | 5.66 | 3.82 | 3.18 | 4.82 | 5.4 |
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 | 2.5B | 2.8B | 2.8B | 2.9B | 2.5B | 2.5B | 2.6B | 2.6B | 2.7B | 2.7B | 2.7B | 2.7B |
| Cost of revenue | 638M | 811.4M | 788.3M | 821.9M | 651.8M | 654.4M | 634.5M | 688.7M | 710.8M | 714.1M | 703.3M | 741.3M |
| Gross profit | 1.9B | 2B | 2B | 2.1B | 1.9B | 1.9B | 1.9B | 1.9B | 2B | 2B | 2B | 2B |
| Gross margin | 74.7% | 70.9% | 72.2% | 71.7% | 74.2% | 74.3% | 75.2% | 73.8% | 73.8% | 73.9% | 74.3% | 73% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 220.3M | 252.3M | 257M | 234.3M | 227.7M | 243.1M | 237.5M | 233.7M | 233M | 236.5M | 257.4M | 233.8M |
| Operating expenses | 246.9M | 63.9M | 259.8M | 232.4M | 232.8M | 225.7M | 181.7M | 230.2M | 250.4M | 263.4M | 276.8M | 224.6M |
| Operating income | 913M | 1.1B | 1.2B | 1.3B | 1.1B | 1.2B | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B |
| Operating margin | 36.2% | 41.1% | 43.6% | 44.3% | 45.2% | 45.8% | 48.9% | 45.6% | 45.4% | 45.4% | 45.3% | 46.2% |
| Non-operating income, net | 234.5M | -796.9M | 113M | 65.8M | -269.6M | 428.2M | -338.2M | -373.9M | 27.7M | 24.8M | 90.2M | 50.6M |
| Pretax income | 824.3M | 35.2M | 1B | 1B | 550.5M | 1.3B | 617.5M | 511.8M | 950M | 964.9M | 1B | 1B |
| Income tax | 49.5M | 21.9M | 109.2M | 120M | 122.4M | 75.2M | 118.9M | 131.3M | 37.4M | 128.1M | 139.6M | 121.8M |
| Net income | 577.3M | 13.3M | 921.7M | 908.4M | -780.4M | 1.2B | 498.6M | 380.5M | 912.6M | 836.8M | 878.5M | 887.5M |
| Net margin | 22.9% | 0.48% | 32.5% | 31.3% | -30.9% | 48.3% | 19.5% | 14.5% | 33.6% | 30.6% | 32.1% | 32.3% |
| EBITDA | 1.7B | 2B | 1.9B | 2B | 1.8B | 1.7B | 1.8B | 1.8B | 1.8B | 1.9B | 1.8B | 1.8B |
| EPS | 1.26 | 0.18 | 1.97 | 1.93 | -1.7 | 2.63 | 1.05 | 0.78 | 1.82 | 1.76 | 1.84 | 1.86 |
| Diluted EPS | 1.26 | 0.18 | 1.96 | 1.92 | -1.7 | 2.62 | 1.04 | 0.78 | 1.82 | 1.75 | 1.84 | 1.86 |
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 | 44.9B | 61.1B | 69.5B | 101.7B | 99.6B | 132.1B | 97.8B | 100.6B | 85.7B | 82.2B | 78.3B |
| Enterprise value | 62.7B | 80.5B | 89.5B | 131.2B | 134.5B | 182.1B | 142.8B | 145.8B | 127.6B | 125.6B | 128.5B |
| Shares outstanding | 425.1M | 428.2M | 439.6M | 442.3M | 443.6M | 451.5M | 461.5M | 466.1M | 467M | 467.9M | 467.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 46.3 | 49.9 | 55 | 53 | 58.9 | 51.4 | 57.6 | 73.6 | 37.6 | 31.3 | 23.3 |
| P/S | 7.77 | 9.17 | 9.35 | 13.4 | 12.4 | 14.1 | 9.13 | 9.03 | 8.46 | 7.72 | 7.2 |
| P/B | 5.57 | 7.68 | 10.1 | 15.4 | 20.8 | 14.6 | 7.88 | 9.26 | 8.88 | 7.93 | 21.2 |
| EV/EBITDA | 18.6 | 21.4 | 19.5 | 28.1 | 26.8 | 31.9 | 22.1 | 20.6 | 18.4 | 17.1 | 18.2 |
| EV/Sales | 10.8 | 12.1 | 12 | 17.3 | 16.7 | 19.5 | 13.3 | 13.1 | 12.6 | 11.8 | 11.7 |
| Earnings yield | 2.16% | 2.01% | 1.82% | 1.89% | 1.7% | 1.94% | 1.74% | 1.36% | 2.66% | 3.2% | 4.3% |
| FCF yield | 4.49% | 3.47% | 4.08% | 2.72% | 2.86% | 2.61% | 1.86% | 2.91% | 4.32% | 4.61% | 3.73% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.17 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 69.1% | 69.1% | 70.8% | 70.8% | 72.3% | 71.3% | 69.5% | 70.7% | 74.6% | 74.2% | 73% |
| Operating margin | 32% | 30% | 32.1% | 37.3% | 38.9% | 35.6% | 28.4% | 33.9% | 45.5% | 46.3% | 45.4% |
| Net margin | 16.8% | 18.4% | 17% | 25.3% | 21% | 27.4% | 15.8% | 12.3% | 22.5% | 24.7% | 31.1% |
| ROE | 12% | 15.4% | 18.3% | 29.1% | 35.4% | 28.3% | 13.7% | 12.6% | 23.6% | 25.4% | 33.9% |
| ROA | 3.14% | 3.69% | 3.83% | 4.48% | 3.58% | 3.67% | 2.53% | 2.07% | 3.73% | 4.16% | 4.89% |
| ROIC | 6.19% | 7.13% | 8.88% | 7.82% | 7.31% | 5.11% | 5.21% | 6.06% | 8.02% | 7.9% | 8.31% |
| Return on tangible assets | -53.6% | -75.2% | -369.8% | 33% | 33.9% | 148.1% | 31.9% | 17.7% | 26.5% | 27.3% | 32% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.04 | 0.81 | 0.51 | 0.47 | 0.79 | 0.41 | 0.44 | 0.51 | 0.45 | 0.4 | 0.35 |
| Quick ratio | 1.04 | 0.81 | 0.51 | 0.47 | 0.79 | 0.41 | 0.44 | 0.51 | 0.45 | 0.4 | 0.35 |
| Debt / equity | 2.3 | 2.54 | 3.06 | 4.72 | 7.68 | 5.73 | 3.79 | 4.34 | 4.56 | 4.34 | 4.39 |
| Debt / assets | 0.6 | 0.61 | 0.64 | 0.73 | 0.78 | 0.74 | 0.7 | 0.71 | 0.72 | 0.71 | 0.71 |
| Net debt / EBITDA | 5.27 | 5.15 | 4.36 | 6.34 | 6.96 | 8.77 | 6.98 | 6.37 | 6.05 | 5.93 | 5.87 |
| Interest coverage | 2.57 | 2.68 | 2.4 | 3.35 | 3.3 | 4.25 | 2.51 | 2.09 | 3.58 | 3.24 | 3.83 |
| Effective tax rate | 13.8% | 2.44% | 0% | 0% | 7.12% | 9.25% | 1.39% | 10.1% | 10.1% | 13.7% | 10.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 13.6 | 15.6 | 16.9 | 17.1 | 18.1 | 20.7 | 23.2 | 23.9 | 21.7 | 22.7 | 23.4 |
| EPS (basic) | 2 | 2.69 | 2.79 | 4.27 | 3.81 | 5.69 | 3.83 | 3.18 | 4.83 | 5.41 | 5.41 |
| EPS (diluted) | 1.98 | 2.67 | 2.77 | 4.24 | 3.79 | 5.66 | 3.82 | 3.18 | 4.82 | 5.4 | 7.27 |
| Book value per share | 19 | 18.6 | 15.7 | 14.9 | 10.8 | 20.1 | 26.9 | 23.3 | 20.7 | 22.1 | 7.98 |
| FCF per share | 4.75 | 4.96 | 6.45 | 6.24 | 6.42 | 7.63 | 3.95 | 6.27 | 7.92 | 8.09 | 8.49 |
| Cash per share | 1.86 | 1.88 | 2.75 | 3.39 | 3.94 | 4.32 | 4.4 | 4.23 | 4.28 | 3.15 | 3.78 |
| Capex per share | 1.61 | 1.88 | 2.08 | 2.24 | 2.33 | 3.05 | 4.06 | 3.86 | 3.4 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 11.8% | 12.1% | 12.3% | 13.1% | 12.8% | 14.7% | 17.5% | 16.1% | 15.7% | — | — |
| Capex / operating cash flow | 26.6% | 28.7% | 27.6% | 27.7% | 32.4% | 26.9% | 52% | 45.9% | 36.9% | — | — |
| Payout ratio | 102.3% | 95% | 106.1% | 83.6% | 114% | 88.4% | 155% | 215.7% | 134.9% | 120.1% | 96% |
| Dividend yield | 2.21% | 1.91% | 1.93% | 1.58% | 1.94% | 1.72% | 2.69% | 2.93% | 3.59% | 3.84% | 4.26% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 12, 2026 | $1.79 |
| Apr 14, 2026 | $1.79 |
| Dec 29, 2025 | $1.70 |
| — |
| FY21 | — | $5.69 | — | — | $9.4B | — |
| FY20 | — | $3.81 | — | — | $8B | — |
| FY19 | — | $4.27 | — | — | $7.6B | — |
| FY18 | — | $2.79 | — | — | $7.4B | — |
| FY17 | — | $2.69 | — | — | $6.7B | — |
| FY16 | — | $2 | — | — | $5.8B | — |
| 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 | $2.5B | $2.8B | $2.8B | $2.9B | $2.5B | $2.5B | $2.6B | $2.6B | $2.7B | $2.7B | $2.7B | $2.7B |
| YoY change | -5.63% | +3.02% | +2.42% | +4.64% | +0.05% | -8.58% | -9.57% | -9.43% | +7.74% | +7.45% | +6.82% | +4.65% |
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 | 791.2M | 803.1M | 1.2B | 1.5B | 1.7B | 1.9B | 2B | 2B | 2B | 1.5B |
| Receivables | 308.4M | 513.6M | 459M | 462.2M | 511.6M | 728.9M | 758.3M | 669.7M | 540M | 650.3M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.7B | 2B | 2.4B | 2.6B | 2.9B | 3.7B | 3.6B | 3.7B | 3.2B | 2.7B |
| Property, plant & equipment | 11.1B | 11.9B | 12.3B | 20.7B | 22.3B | 25.5B | 25.3B | 24.9B | 23.4B | 24.6B |
| Goodwill & intangibles | 32.7B | 34.8B | 33.4B | 37B | 42.2B | 68.2B | 61.9B | 58.3B | 52.5B | 53.6B |
| Total assets | 30.9B | 33.2B | 33B | 42.8B | 47.2B | 69.9B | 67.2B | 66B | 61.1B | 63.2B |
| Accounts payable | 118.7M | 142.9M | 130.8M | 148.1M | 139.1M | 272.4M | 218.6M | 258.7M | 240.8M | 259.8M |
| Short-term debt | 238.8M | 774.8M | 2.8B | 3.4B | 1.3B | 5.3B | 5.3B | 4B | 4.3B | 4B |
| Total current liabilities | 1.6B | 2.5B | 4.7B | 5.5B | 3.7B | 9.1B | 8.3B | 7.2B | 7.1B | 6.9B |
| Long-term debt | 18.3B | 19.4B | 18.4B | 27.6B | 35.4B | 46.7B | 41.7B | 43.2B | 39.7B | 41B |
| Total liabilities | 22.8B | 25.3B | 26.1B | 36.2B | 42.5B | 60.8B | 54.8B | 55.2B | 51.4B | 52.8B |
| Shareholders' equity | 8.1B | 8B | 6.9B | 6.6B | 4.8B | 9.1B | 12.4B | 10.9B | 9.6B | 10.4B |
| Total debt | 18.5B | 20.2B | 21.2B | 31.1B | 36.7B | 52B | 47.1B | 47.2B | 44B | 45B |
| Net debt | 17.7B | 19.4B | 20B | 29.6B | 35B | 50.1B | 45B | 45.2B | 42B | 43.5B |
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 | 2.1B | 2B | 2.4B | 2.5B | 2.2B | 2B | 2.1B | 2.1B | 2B | 1.5B | 1.6B | 1.8B |
| Receivables | 647.7M | 669.7M | 738.4M | 712.3M | 537.8M | 540M | 683.3M | 772.1M | 737M | 650.3M | 718.9M | 650.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.8B | 3.7B | 4.2B | 4.1B | 3.4B | 3.2B | 3.5B | 3.6B | 3.5B | 2.7B | 3B | 3.1B |
| Property, plant & equipment | 28.4B | 24.9B | 29.3B | 28.9B | 27.6B | 23.4B | 27.4B | 28.2B | 28.6B | 24.6B | 28.9B | 29B |
| Goodwill & intangibles | 58.4B | 58.3B | 57.4B | 56.5B | 54.5B | 52.5B | 53.1B | 54.4B | 54B | 53.6B | 52.8B | 52.3B |
| Total assets | 65.7B | 66B | 66.7B | 65.8B | 62.8B | 61.1B | 62.1B | 63.8B | 63.9B | 63.2B | 63.2B | 63.3B |
| Accounts payable | 216.2M | 258.7M | 182.1M | 206M | 221.3M | 240.8M | 199.6M | 229.7M | 239M | 259.8M | 220.8M | 202.8M |
| Short-term debt | 3.9B | 4B | 3.8B | 4B | 4.3B | 4.3B | 3.4B | 2.9B | 3B | 4B | 6.8B | 5.9B |
| Total current liabilities | 6.9B | 7.2B | 6.7B | 6.9B | 7.1B | 7.1B | 6.3B | 5.9B | 6B | 6.9B | 9.7B | 8.9B |
| Long-term debt | 42.9B | 43.2B | 44.1B | 43.4B | 40.5B | 39.7B | 41B | 42.3B | 42B | 41B | 38.4B | 39.1B |
| Total liabilities | 54.4B | 55.2B | 56B | 55.4B | 52.6B | 51.4B | 52.1B | 53.3B | 53.1B | 52.8B | 53.1B | 53B |
| Shareholders' equity | 11.2B | 10.9B | 10.7B | 10.4B | 10.2B | 9.6B | 9.9B | 10.5B | 10.8B | 10.4B | 10.2B | 10.3B |
| Total debt | 46.8B | 47.2B | 47.8B | 47.4B | 44.8B | 44B | 44.4B | 45.2B | 45B | 45B | 45.1B | 45B |
| Net debt | 44.7B | 45.2B | 45.5B | 44.9B | 42.6B | 42B | 42.3B | 43.1B | 43.1B | 43.5B | 43.5B | 43.2B |
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 | 970.4M | 1.2B | 1.3B | 1.9B | 1.7B | 2.6B | 1.7B | 1.4B | 2.3B | 2.6B |
| Depreciation & amortization | 1.5B | 1.7B | 2.1B | 1.8B | 1.9B | 2.3B | 3.4B | 3.1B | 2.1B | 2B |
| Stock-based compensation | 89.9M | 108.5M | 137.5M | 111.4M | 120.8M | 119.5M | 169.3M | 195.7M | 203.6M | 174.2M |
| Change in working capital | -60.2M | -181.5M | 79.3M | -215.2M | -506.2M | 92.4M | -1.4B | -599.9M | -409.7M | -210.9M |
| Operating cash flow | 2.6B | 2.8B | 3.3B | 3.6B | 3.2B | 5.1B | 3.6B | 3.9B | 4.3B | 5.5B |
| Capital expenditure | -682.5M | -803.6M | -913.2M | -991.3M | -1B | -1.4B | -1.9B | -1.8B | -1.6B | — |
| Investing cash flow | -2.1B | -2.8B | -2.7B | -4B | -4.8B | -20.7B | -2.4B | -1.7B | 410.6M | -179.4M |
| Dividends paid | -993.2M | -1.2B | -1.3B | -1.6B | -1.9B | -2.3B | -2.6B | -2.9B | -3.1B | -3.2B |
| Share repurchases | 0 | -766.3M | -232.8M | -19.6M | -56M | 0 | -18.8M | 0 | 0 | -364.6M |
| Financing cash flow | -191.8M | -232.7M | -706.6M | 416.2M | 1.1B | 16.3B | -1.5B | -3.1B | -5.5B | -4.3B |
| Net change in cash | 276.3M | -231.9M | -144.7M | 8.1M | -479.5M | 746.3M | -208.6M | -897.8M | -782.9M | 1B |
| Free cash flow | 2B | 2.1B | 2.8B | 2.8B | 2.8B | 3.4B | 1.8B | 2.9B | 3.7B | 3.8B |
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 | 577.3M | 13.3M | 921.7M | 908.4M | -780.4M | 1.2B | 498.6M | 380.5M | 912.6M | 836.8M | 878.5M | 887.5M |
| Depreciation & amortization | 762.9M | 764.9M | 549.4M | 561.7M | 512.8M | 500.9M | 492.5M | 510.3M | 522.9M | 515.9M | 518.2M | 514.4M |
| Stock-based compensation | 43.1M | 37.7M | 64.9M | 46.3M | 50.5M | 41.9M | 53.4M | 47.3M | 41.9M | 31.6M | 58.4M | 34.2M |
| Change in working capital | -132.8M | -215M | -219.4M | -207.7M | 89.9M | -147.4M | -116.4M | -145.6M | -5.5M | -53.3M | -114M | 21.1M |
| Operating cash flow | 1.3B | 297.3M | 1.3B | 1.3B | 223.9M | 1.3B | 1.3B | 1.3B | 1.5B | 1.4B | 1.4B | 1.5B |
| Capital expenditure | -390.7M | -524.6M | -396.7M | -325.2M | -424.7M | -443.4M | -331.1M | — | — | — | — | — |
| Investing cash flow | -449.1M | -529.9M | -436.1M | -89.2M | 1.3B | -360.7M | -350.1M | -186.5M | -85M | 111.1M | -24.2M | -39.1M |
| Dividends paid | -731.9M | -756.1M | -802.1M | -757.1M | -757.7M | -758M | -768.5M | -796.2M | -796.3M | -796.2M | -806.6M | -834.7M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | -176.2M | -26.7M |
| Financing cash flow | -709.7M | -825.7M | -404.1M | -1B | -3.1B | -916.8M | -863M | -917.6M | -1B | -1.1B | -843.5M | 479.8M |
| Net change in cash | 141.8M | -1.1B | 443.4M | 211.6M | -1.6B | 54.6M | 81.9M | 177.4M | 356.3M | 452.3M | 532.9M | 1.9B |
| Free cash flow | 909.9M | 617.3M | 886.9M | 1B | 1B | 755.6M | 963.9M | 976.9M | 994.5M | 848.3M | 951.1M | 1.2B |
| Sep 30, 2025 |
| $1.70 |
| Jun 13, 2025 | $1.70 |
| Apr 11, 2025 | $1.70 |
| Dec 27, 2024 | $1.62 |
| Oct 9, 2024 | $1.62 |