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 | $0.55 | $0.71 | +29.1% | — | — | — |
| Q3 26 | $0.55 | $0.7 | +27.3% | — | — | — |
| Q2 26 | $0.59 | $0.67 | +13.6% | — | — | — |
| Q1 26 | $0.5 | $0.49 | -2.0% | — | — | — |
| Q4 25 | $0.47 | $0.47 | 0.0% | — | — | — |
| Q3 25 | $0.53 | $0.59 | +11.3% | — | — | — |
| Q2 25 | $0.59 | $0.59 | 0.0% | — | — | — |
| Q1 25 | $0.57 | $0.6 | +5.3% | — | — | — |
| Q4 24 | $0.57 | $0.56 | -1.8% | — | — | — |
| Q3 24 | $0.58 | $0.65 | +12.1% | — | — | — |
| Q2 24 | $0.59 | $0.84 | +42.4% | — | — | — |
| Q1 24 | $0.59 | $0.63 | +6.8% | — | — | — |
| Q4 23 | $0.56 | $0.61 | +8.9% | — | — | — |
| Q3 23 | $0.54 | $0.51 | -5.6% | — | — | — |
| Q2 23 | $0.67 | $0.78 | +16.4% | — | — | — |
| Q1 23 | $0.73 | $0.82 | +12.3% | — | — | — |
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 | — | $0.91 | — | — | $8.8B | — |
| FY24 | — | $0.85 | — | — | $8.5B | — |
| FY23 | — | $1.72 | — | — | $7.8B | — |
| FY22 | — | $2.53 | — | — | $8.3B |
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 | $6.6B | $6.4B | $6.2B | $5.7B | $5.6B | $8.4B | $8.3B | $7.8B | $8.5B | $8.8B |
| YoY change | -16.7% | -3.41% | -2.94% | -8.62% | -1.82% | +51.4% | -1.78% | -5.15% | +8.01% | +3.45% |
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 | 6.6B | 6.4B | 6.2B | 5.7B | 5.6B | 8.4B | 8.3B | 7.8B | 8.5B | 8.8B |
| Cost of revenue | 1.4B | 1.3B | 928.4M | 960.6M | 1.1B | 1.4B | 1.4B | 1.5B | 1.7B | 1.7B |
| Gross profit | 5.3B | 5.1B | 5.3B | 4.7B | 4.5B | 7B | 6.8B | 6.3B | 6.8B | 7B |
| Gross margin | 79.4% | 79.1% | 85% | 83.1% | 80.9% | 83% | 82.8% | 80.9% | 80.1% | 80.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.7B | 2.6B | 3B | 2.9B | 2.9B | 4.2B | 4.1B | 4.1B | 4.7B | 4.9B |
| Operating expenses | 2.9B | 2.8B | 3.2B | 3.2B | 3.2B | 4.7B | 4.6B | 4.6B | 5.3B | 5.5B |
| Operating income | 2.4B | 2.3B | 2B | 1.5B | 1.2B | 2.1B | 1.9B | 1.4B | 1.2B | 1.1B |
| Operating margin | 35.7% | 35.4% | 32.8% | 27% | 22.4% | 24.5% | 23.5% | 18.3% | 13.7% | 12.5% |
| Non-operating income, net | 147.5M | 261.4M | 148.9M | 108.6M | -193.4M | 465.6M | -117.7M | 24.8M | -237.5M | -218.1M |
| Pretax income | 2.5B | 2.5B | 2.2B | 1.6B | 1B | 2.4B | 1.7B | 1.3B | 823.2M | 786.8M |
| Income tax | 742.1M | 759.4M | 1.5B | 442.3M | 230.8M | 349.6M | 396.2M | 312.3M | 215.3M | 237.9M |
| Net income | 1.8B | 1.8B | 742.7M | 1.2B | 787.1M | 2.1B | 1.3B | 1B | 607.9M | 548.9M |
| Net margin | 26.6% | 28% | 12% | 21.3% | 14.1% | 24.9% | 16.1% | 13.1% | 7.17% | 6.26% |
| EBITDA | 2.6B | 2.5B | 2.3B | 1.7B | 1.3B | 2.6B | 2.4B | 2B | 1.8B | 1.8B |
| EPS | 2.94 | 3.01 | 1.39 | 2.35 | 1.59 | 3.58 | 2.53 | 1.72 | 0.85 | 0.91 |
| Diluted EPS | 2.94 | 3.01 | 1.39 | 2.35 | 1.59 | 3.57 | 2.53 | 1.72 | 0.85 | 0.91 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2B | 2B | 2.2B | 2.1B | 2.2B | 2.3B | 2.1B | 2.1B | 2.3B | 2.3B | 2.3B | 2.4B |
| Cost of revenue | 367.9M | 370.9M | 453.8M | 425M | 436.9M | 423.6M | 445.9M | 428.2M | 426.3M | 428.5M | 457.7M | 444.8M |
| Gross profit | 1.6B | 1.6B | 1.7B | 1.7B | 1.8B | 1.8B | 1.7B | 1.6B | 1.9B | 1.9B | 1.8B | 1.9B |
| Gross margin | 81.5% | 81.4% | 78.9% | 80% | 80.2% | 81.2% | 78.9% | 79.3% | 81.8% | 81.6% | 80.1% | 81.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.5B |
| Operating expenses | 1.1B | 1.2B | 1.4B | 1.3B | 1.4B | 1.4B | 1.3B | 1.3B | 1.5B | 1.5B | 1.4B | 1.6B |
| Operating income | 400.7M | 348.2M | 248.2M | 266.2M | 295.3M | 333.9M | 220.9M | 204.1M | 340.9M | 368.5M | 365.4M | 228.9M |
| Operating margin | 20.2% | 17.5% | 11.5% | 12.5% | 13.4% | 14.8% | 10.5% | 9.89% | 14.5% | 15.8% | 15.9% | 9.71% |
| Non-operating income, net | 47.2M | 1.8M | 17.6M | 59.6M | -316.5M | 2.4M | -157.4M | -1.7M | -61.4M | 103.7M | 100.2M | 165.5M |
| Pretax income | 423.5M | 331.2M | 238.1M | 300.1M | -46.2M | 313.2M | 42.7M | 176.6M | 254.3M | 451.8M | 445.7M | 370.9M |
| Income tax | 75M | 74.9M | 62.8M | 68.1M | 9.5M | 81.1M | 31.1M | 59.9M | 65.8M | 105M | 99.1M | 115.6M |
| Net income | 348.5M | 256.3M | 175.3M | 232M | -55.7M | 232.1M | 11.6M | 116.7M | 188.5M | 346.8M | 346.6M | 255.3M |
| Net margin | 17.5% | 12.9% | 8.14% | 10.9% | -2.52% | 10.3% | 0.55% | 5.65% | 8.04% | 14.9% | 15.1% | 10.8% |
| EBITDA | 541.9M | 525.4M | 398.9M | 433.9M | 436.9M | 480.1M | 400.4M | 380.1M | 491.2M | 497.1M | 494.3M | 347.3M |
| EPS | 0.58 | 0.5 | 0.23 | 0.32 | -0.19 | 0.29 | 0.26 | 0.15 | 0.21 | 0.46 | 0.49 | — |
| Diluted EPS | 0.58 | 0.5 | 0.23 | 0.32 | -0.19 | 0.29 | 0.26 | 0.15 | 0.21 | 0.46 | 0.49 | — |
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 | 20.8B | 24.9B | 16.3B | 14.5B | 10B | 14.6B | 10.5B | 12B | 10.3B | 12B | 16.6B |
| Enterprise value | 14.4B | 17.2B | 10.2B | 9.3B | 12.5B | 17.5B | 15.1B | 19.4B | 18.9B | 21.7B | 20.3B |
| Shares outstanding | 583.8M | 558.8M | 537.4M | 503.6M | 491.9M | 489.9M | 488.7M | 490M | 509.5M | 516.7M | 516.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.8 | 13.9 | 22 | 12.1 | 12.7 | 6.95 | 7.89 | 11.7 | 16.9 | 21.8 | 22.2 |
| P/S | 3.14 | 3.89 | 2.63 | 2.56 | 1.8 | 1.73 | 1.27 | 1.53 | 1.21 | 1.36 | 1.78 |
| P/B | 1.65 | 1.67 | 1.45 | 1.28 | 0.88 | 1.14 | 0.76 | 0.89 | 0.7 | 0.84 | 1.41 |
| EV/EBITDA | 5.6 | 6.78 | 4.51 | 5.6 | 9.53 | 6.82 | 6.32 | 9.76 | 10.5 | 12.3 | 11.3 |
| EV/Sales | 2.17 | 2.69 | 1.64 | 1.64 | 2.24 | 2.08 | 1.82 | 2.47 | 2.23 | 2.47 | 2.18 |
| Earnings yield | 8.46% | 7.2% | 4.54% | 8.29% | 7.86% | 14.4% | 12.7% | 8.52% | 5.92% | 4.59% | 4.5% |
| FCF yield | 7.85% | 4.26% | 13% | 0.24% | 9.79% | 8.01% | 17.7% | 7.81% | 7.74% | 7.63% | -18% |
| PEG | — | — | — | — | — | — | — | — | — | — | 10.2 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 79.4% | 79.1% | 85% | 83.1% | 80.9% | 83% | 82.8% | 80.9% | 80.1% | 80.3% | 81.1% |
| Operating margin | 35.7% | 35.4% | 32.8% | 27% | 22.4% | 24.5% | 23.5% | 18.3% | 13.7% | 12.5% | 13% |
| Net margin | 26.6% | 28% | 12% | 21.3% | 14.1% | 24.9% | 16.1% | 13.1% | 7.17% | 6.26% | 8.72% |
| ROE | 14% | 12% | 6.6% | 10.6% | 6.9% | 16.4% | 9.64% | 7.56% | 4.17% | 3.87% | 7.89% |
| ROA | 10.9% | 10.2% | 5.16% | 8.3% | 3.63% | 8.67% | 4.75% | 3.41% | 1.87% | 1.7% | 2.64% |
| ROIC | 26.9% | 22% | 13.5% | 18.2% | 6.94% | 11.3% | 8.15% | 5.26% | 3.68% | 3.21% | 3.56% |
| Return on tangible assets | 15.1% | 13.7% | 7.64% | 14.1% | 27.6% | 35.9% | 21% | 12.3% | 5.82% | 4.72% | 7.28% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 27.5 | 20.3 | 5.58 | 5.37 | 3 | 3.51 | 3.7 | 4.13 | 3.24 | 2.71 | 5.49 |
| Quick ratio | 27.5 | 20.3 | 5.58 | 5.37 | 3 | 3.51 | 3.7 | 4.13 | 3.24 | 2.71 | 2.84 |
| Debt / equity | 0.17 | 0.07 | 0.06 | 0.07 | 0.56 | 0.6 | 0.68 | 0.87 | 0.9 | 0.94 | 0.25 |
| Debt / assets | 0.13 | 0.06 | 0.05 | 0.05 | 0.3 | 0.31 | 0.33 | 0.39 | 0.4 | 0.41 | 0.46 |
| Net debt / EBITDA | -2.5 | -3.01 | -2.74 | -3.13 | 1.87 | 1.15 | 1.92 | 3.7 | 4.8 | 5.53 | 7.08 |
| Interest coverage | 51.1 | 50.5 | 48.8 | 74.6 | 31.5 | 29.6 | 18.6 | 11.8 | 9.47 | 9.29 | 18.1 |
| Effective tax rate | 29.7% | 29.8% | 66.5% | 26.8% | 22.7% | 14.3% | 22.9% | 23.3% | 26.2% | 30.2% | 25.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.3 | 11.4 | 11.5 | 11.3 | 11.3 | 17.2 | 16.9 | 16 | 16.6 | 17 | 18.1 |
| EPS (basic) | 2.94 | 3.01 | 1.39 | 2.35 | 1.59 | 3.58 | 2.53 | 1.72 | 0.85 | 0.91 | 0.91 |
| EPS (diluted) | 2.94 | 3.01 | 1.39 | 2.35 | 1.59 | 3.57 | 2.53 | 1.72 | 0.85 | 0.91 | 1.47 |
| Book value per share | 21.6 | 26.6 | 20.9 | 22.6 | 23.2 | 26 | 28.3 | 27.7 | 28.6 | 27.5 | 23.1 |
| FCF per share | 2.79 | 1.9 | 3.95 | 0.07 | 1.99 | 2.38 | 3.82 | 1.92 | 1.56 | 1.76 | -5.89 |
| Cash per share | 14.5 | 15.7 | 12.9 | 11.8 | 8.11 | 9.49 | 9.79 | 8.98 | 8.65 | 6.92 | 5.26 |
| Capex per share | 0.17 | 0.13 | 0.2 | 0.46 | 0.21 | 0.16 | 0.18 | 0.3 | 0.35 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.47% | 1.17% | 1.72% | 4.12% | 1.86% | 0.94% | 1.09% | 1.9% | 2.09% | — | — |
| Capex / operating cash flow | 5.31% | 5.74% | 8.43% | 50.5% | 10.4% | 4.4% | 4.51% | 14.1% | 23.3% | — | — |
| Payout ratio | 23.3% | 24.7% | 285% | 43% | 67.7% | 26.7% | 43.7% | 59.2% | 108% | 124.6% | 89.1% |
| Dividend yield | 1.97% | 1.77% | 13% | 3.57% | 5.33% | 3.84% | 5.54% | 5.04% | 6.39% | 5.72% | 4.04% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 29, 2026 | $0.33 |
| Mar 31, 2026 | $0.33 |
| Dec 30, 2025 | $0.33 |
| — |
| FY21 | — | $3.58 | — | — | $8.4B | — |
| FY20 | — | $1.59 | — | — | $5.6B | — |
| FY19 | — | $2.35 | — | — | $5.7B | — |
| FY18 | — | $1.39 | — | — | $6.2B | — |
| FY17 | — | $3.01 | — | — | $6.4B | — |
| FY16 | — | $2.94 | — | — | $6.6B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2B | $2B | $2.2B | $2.1B | $2.2B | $2.3B | $2.1B | $2.1B | $2.3B | $2.3B | $2.3B | $2.4B |
| YoY change | +2.43% | +1.22% | +11.7% | +7.82% | +11.3% | +13.1% | -1.92% | -2.77% | +5.99% | +3.35% | +8.69% | +14.3% |
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 | 8.5B | 8.7B | 6.9B | 6B | 4B | 4.6B | 4.8B | 4.4B | 4.4B | 3.6B |
| Receivables | 794.3M | 1B | 847.9M | 839M | 1.2B | 1.4B | 1.3B | 1.3B | 1.5B | 1.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 9.3B | 9.8B | 7.8B | 6.8B | 5.2B | 6.1B | 6B | 5.8B | 5.9B | 5.1B |
| Property, plant & equipment | 523.2M | 517.2M | 535M | -105.5M | 471.2M | 350.2M | 313.5M | 273.5M | 705.4M | 617M |
| Goodwill & intangibles | 4.4B | 4.5B | 4.7B | 6B | 18.8B | 18.3B | 21.7B | 21.8B | 22B | 20.7B |
| Total assets | 16.1B | 17.5B | 14.4B | 14.5B | 21.7B | 24.2B | 28.1B | 30.1B | 32.5B | 32.4B |
| Accounts payable | 233.3M | 291.5M | 226.9M | 304.4M | 1B | 1B | 1.1B | 879.7M | 1.4B | 1.7B |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 337.9M | 479.5M | 1.4B | 1.3B | 1.7B | 1.7B | 1.6B | 1.4B | 1.8B | 1.9B |
| Long-term debt | 2.1B | 1.1B | 728.5M | 747.7M | 6.4B | 7.6B | 9.4B | 11.8B | 13.1B | 13.3B |
| Total liabilities | 3.5B | 2.7B | 3.1B | 3.2B | 10.3B | 11.4B | 14.2B | 16.5B | 17.9B | 18.2B |
| Shareholders' equity | 12.6B | 14.9B | 11.3B | 11.4B | 11.4B | 12.7B | 13.8B | 13.6B | 14.6B | 14.2B |
| Total debt | 2.1B | 1.1B | 728.5M | 747.7M | 6.4B | 7.6B | 9.4B | 11.8B | 13.1B | 13.3B |
| Net debt | -6.4B | -7.7B | -6.2B | -5.2B | 2.4B | 2.9B | 4.6B | 7.3B | 8.7B | 9.7B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 4.4B | 3.9B | 4.1B | 4.1B | 4.4B | 3.6B | 3.5B | 4B | 3.6B | 3.5B | 3.6B | 3.8B |
| Receivables | 1.3B | 1.5B | 1.4B | 1.6B | 1.5B | 1.4B | 1.5B | 1.7B | 1.5B | 1.4B | 1.4B | 1.6B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 5.8B | 5.3B | 5.6B | 5.7B | 5.9B | 5B | 5B | 5.7B | 5.1B | 4.9B | 5B | 5.3B |
| Property, plant & equipment | 273.5M | 1.6B | 1.8B | 1.7B | 705.4M | 1.8B | 1.8B | 1.7B | 617M | 1.7B | 1.7B | 1.6B |
| Goodwill & intangibles | 21.8B | 21.7B | 23.1B | 22.9B | 22B | 21.7B | 21.5B | 21.3B | 20.7B | 20.9B | 20.8B | 20.6B |
| Total assets | 30.1B | 29.9B | 32.9B | 33.3B | 32.5B | 32.4B | 32B | 32.6B | 32.4B | 32.5B | 34.1B | 36.2B |
| Accounts payable | 879.7M | 1B | 1.3B | 1.2B | 1.4B | 1.4B | 1.1B | 1.9B | 1.7B | 1.2B | 1.3B | 1.9B |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 1.4B | 1.6B | 1.7B | 1.6B | 1.8B | 1.9B | 1.3B | 2B | 1.9B | 1.4B | 1.3B | 1.9B |
| Long-term debt | 11.8B | 11.8B | 13.2B | 13.6B | 13.1B | 12.8B | 13.2B | 13.2B | 13.3B | 14.2B | 15.4B | 16.7B |
| Total liabilities | 16.5B | 16.1B | 18.1B | 18.4B | 17.9B | 17.1B | 16.8B | 18.1B | 18.2B | 18.2B | 19.5B | 21.8B |
| Shareholders' equity | 13.6B | 13.7B | 14.8B | 14.9B | 14.6B | 15.3B | 15.2B | 14.4B | 14.2B | 14.4B | 14.6B | 14.4B |
| Total debt | 11.8B | 11.8B | 13.2B | 13.6B | 13.1B | 12.8B | 13.2B | 13.2B | 13.3B | 14.2B | 15.4B | 16.7B |
| Net debt | 7.3B | 7.9B | 9B | 9.5B | 8.7B | 9.1B | 9.7B | 9.3B | 9.7B | 10.7B | 11.8B | 12.9B |
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 | 1.8B | 1.8B | 742.7M | 1.2B | 787.1M | 2.1B | 1.3B | 1B | 607.9M | 548.9M |
| Depreciation & amortization | 87.1M | 80.3M | 76.4M | 93.4M | 128.5M | 310.6M | 377.8M | 445.4M | 454.7M | 531.8M |
| Stock-based compensation | 131.5M | 123.4M | 117.8M | 111.5M | 122.3M | 171.9M | 208.2M | 182.6M | 246.1M | 214.8M |
| Change in working capital | -227.7M | 58.6M | -97.1M | 402.5M | 600.9M | -89.9M | 251.3M | 65.8M | -138.9M | -34.7M |
| Operating cash flow | 1.8B | 1.3B | 1.3B | 462.8M | 1B | 1.8B | 2B | 1.1B | 759.2M | 1.1B |
| Capital expenditure | -97.6M | -74.9M | -106.5M | -233.7M | -103.7M | -79.3M | -90.3M | -148.8M | -177.1M | — |
| Investing cash flow | 192.2M | 52M | -290.4M | -1.3B | -4.1B | -2.6B | -3.3B | -3.6B | -2.4B | -2.2B |
| Dividends paid | -408.7M | -441.2M | -2.1B | -518.6M | -533.2M | -559.7M | -583.1M | -607.3M | -656.4M | -683.7M |
| Share repurchases | -1.3B | -765.3M | -1.4B | -754.5M | -218.2M | -208.2M | -180.8M | -256.3M | -274.4M | -240.3M |
| Financing cash flow | -1.8B | -956M | -3.8B | 339.9M | 734.4M | 2B | 1.6B | 2.1B | 1.4B | 452.4M |
| Net change in cash | 228.1M | 401.7M | -2.8B | -472.7M | -2.3B | 1.2B | 258.3M | -448.8M | -248.9M | -669.7M |
| Free cash flow | 1.6B | 1.1B | 2.1B | 34.8M | 979.6M | 1.2B | 1.9B | 940.4M | 794.2M | 911.6M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 348.5M | 256.3M | 175.3M | 232M | -55.7M | 232.1M | 11.6M | 116.7M | 188.5M | 346.8M | 346.6M | 255.3M |
| Depreciation & amortization | 112.5M | 111.5M | 116.4M | 113M | 113.8M | 142.8M | 143M | 145.7M | 100.3M | 83.9M | 80M | 82.8M |
| Stock-based compensation | 44.7M | 66.8M | 65.2M | 62.6M | 51.5M | 73.2M | 46.7M | 50.1M | 44.8M | 75.6M | 52.8M | 22.6M |
| Change in working capital | 163.9M | -583.2M | -51M | -60.9M | 48.2M | -595.3M | -178M | 481.3M | -375M | -156.2M | -327.9M | 41.9M |
| Operating cash flow | 700.4M | -308.8M | 304.6M | 192.3M | 63.1M | -177.7M | -38.6M | 1.3B | -20.7M | -255.1M | -27.6M | 581.2M |
| Capital expenditure | -27.3M | -19.5M | -41.7M | -46.1M | -69.8M | -71.8M | -37.5M | — | — | — | — | — |
| Investing cash flow | -330.9M | -137.6M | -273.2M | -811.9M | -1.2B | -656.5M | -364.1M | -776.2M | -410.2M | -326.5M | -1.4B | -1.6B |
| Dividends paid | -152.5M | -155.7M | -165.7M | -167.9M | -167.1M | -166.2M | -173.2M | -173.2M | -171.1M | -170.2M | -176.4M | -176.2M |
| Share repurchases | -186.3M | -58.8M | -11.7M | -101.5M | -102.4M | -5.8M | -10M | -157.4M | -67.1M | -41.9M | -57.1M | -345.8M |
| Financing cash flow | -396M | -159M | 383.8M | 274.3M | 909.2M | 87.9M | 282.2M | -16.4M | 88.5M | 487.4M | 1.5B | 1.3B |
| Net change in cash | -26.5M | -605.4M | 415.2M | -345.3M | -228.7M | -746.3M | -120.5M | 489.5M | -342.4M | -94.2M | 96.6M | 214.6M |
| Free cash flow | 746.1M | -271.4M | 94.9M | 482.3M | 488.4M | -217M | -87.6M | 1.3B | -51.9M | -255.1M | -27.6M | 566.2M |
| Sep 30, 2025 |
| $0.32 |
| Jun 27, 2025 | $0.32 |
| Mar 31, 2025 | $0.32 |
| Dec 30, 2024 | $0.32 |
| Sep 30, 2024 | $0.31 |
| Date | Ratio |
|---|---|
| Jul 26, 2013 | 3:1 |
| Jan 16, 1998 | 2:1 |
| Jan 15, 1997 | 3:2 |
| Apr 15, 1992 | 2:1 |
| Jan 16, 1990 | 3:2 |
| Jul 15, 1987 | 5:4 |
| Oct 27, 1986 | 3:2 |
| Jan 24, 1986 | 2:1 |
| Jan 23, 1986 | 2:1 |
| Apr 2, 1985 | 2:1 |
| Apr 1, 1985 | 2:1 |
| Apr 16, 1984 | 5:4 |
| Apr 13, 1984 | 5:4 |