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 | $1.6 | $2.04 | +27.5% | — | — | — |
| Q4 26 | $1.42 | $1.58 | +11.3% | — | — | — |
| Q3 26 | $1.2 | $1.26 | +5.0% | — | — | — |
| Q2 26 | $1.52 | $1.63 | +7.2% | — | — | — |
| Q1 26 | $1.1 | $1.46 | +32.7% | — | — | — |
| Q4 25 | $1.5 | $1.8 | +20.0% | — | — | — |
| Q3 25 | $1.47 | $1.67 | +13.6% | — | — | — |
| Q2 25 | $1.5 | $1.8 | +20.0% | — | — | — |
| Q1 25 | $1.63 | $2.07 | +27.0% | — | — | — |
| Q4 24 | -$4.42 | -$4.4 | +0.5% | — | — | — |
| Q3 24 | $1.58 | $1.7 | +7.6% | — | — | — |
| Q2 24 | $1.77 | $2 | +13.0% | — | — | — |
| Q1 24 | $1.99 | $1.75 | -12.1% | — | — | — |
| Q4 23 | $1.97 | $2.05 | +4.1% | — | — | — |
| Q3 23 | $1.73 | $1.82 | +5.2% | — | — | — |
| Q2 23 | $1.83 | $1.99 | +8.7% | — | — | — |
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 | — | $3.47 | — | — | $48.2B | — |
| FY24 | — | -$4.41 | — | — | $48.3B | — |
| FY23 | — | $3.88 | — | — | $45B | — |
| FY22 | — | $2.97 | — | — | $46.2B |
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 | $19.4B | $20.8B | $22.6B | $26.1B | $42.5B | $46.4B | $46.2B | $45B | $48.3B | $48.2B |
| YoY change | +17.3% | +6.94% | +8.59% | +15.9% | +62.6% | +9.09% | -0.49% | -2.5% | +7.32% | -0.22% |
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 | 19.4B | 20.8B | 22.6B | 26.1B | 42.5B | 46.4B | 46.2B | 45B | 48.3B | 48.2B |
| Cost of revenue | 5B | 6B | 6.5B | 8.1B | 11.8B | 9.9B | 10.1B | 10.7B | 14B | 13.9B |
| Gross profit | 14.5B | 14.8B | 16.1B | 18.1B | 30.7B | 36.4B | 36B | 34.3B | 34.3B | 34.3B |
| Gross margin | 74.4% | 71.1% | 71.3% | 69.1% | 72.3% | 78.6% | 78% | 76.2% | 71.1% | 71.1% |
| Research & development | 5B | 6.5B | 6.3B | 6.1B | 11.1B | 10.2B | 9.5B | 9.3B | 11.2B | 10B |
| Selling, general & administrative | 5B | 4.8B | 4.6B | 4.9B | 7.7B | 7.7B | 7.8B | 7.8B | 8.4B | 7.3B |
| Operating expenses | 10.1B | 11.5B | 11B | 11.3B | 19.3B | 17.9B | 17.3B | 17.1B | 19.6B | 17.2B |
| Operating income | 4.5B | 3.4B | 5.1B | 5.9B | 2.2B | 8.5B | 9.1B | 8.2B | 5.9B | 13.7B |
| Operating margin | 23% | 16.6% | 22.7% | 22.6% | 5.12% | 18.4% | 19.7% | 18.2% | 12.2% | 28.5% |
| Non-operating income, net | 1.6B | 1.9B | 1B | -282M | -7.6B | 895M | -159M | 1.4B | -12.3B | -2.5B |
| Pretax income | 5.9B | 5.1B | 6B | 5B | -6.9B | 8.1B | 7.7B | 8.4B | -8.4B | 9.3B |
| Income tax | 1.4B | 4.2B | 1B | 1.5B | 2.1B | 1.1B | 1.4B | 400M | 554M | 2.3B |
| Net income | 4.5B | 975M | 4.9B | 3.5B | -9B | 7B | 6.3B | 8B | -8.9B | 7.1B |
| Net margin | 23.2% | 4.69% | 21.9% | 13.2% | -21.2% | 15.1% | 13.7% | 17.9% | -18.5% | 14.6% |
| EBITDA | 6B | 5.7B | 7.1B | 7.5B | 14.3B | 20.4B | 20.6B | 19.3B | 17.2B | 19.9B |
| EPS | 2.67 | 0.61 | 3.01 | 2.02 | -3.99 | 3.15 | 2.97 | 3.88 | -4.41 | 3.47 |
| Diluted EPS | 2.65 | 0.61 | 3.01 | 2.01 | -3.99 | 3.12 | 2.95 | 3.86 | -4.41 | 3.46 |
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 | 11B | 11.5B | 11.9B | 12.2B | 11.9B | 12.3B | 11.2B | 12.3B | 12.2B | 12.5B | 11.5B | 13B |
| Cost of revenue | 2.5B | 2.7B | 2.9B | 3.3B | 3B | 4.8B | 3B | 3.4B | 3.4B | 4.1B | 3.4B | 3.7B |
| Gross profit | 8.5B | 8.7B | 8.9B | 8.9B | 8.9B | 7.5B | 8.2B | 8.9B | 8.8B | 8.4B | 8.1B | 9.2B |
| Gross margin | 77.1% | 76.1% | 75.3% | 73.2% | 75.1% | 61% | 72.9% | 72.5% | 71.9% | 67.2% | 70.2% | 71.3% |
| Research & development | 2.2B | 2.5B | 2.7B | 2.9B | 2.4B | 3.2B | 2.3B | 2.6B | 2.5B | 2.6B | 2.6B | 3B |
| Selling, general & administrative | 2B | 2.1B | 2.4B | 1.9B | 2B | 2.1B | 1.6B | 1.7B | 1.8B | 2.2B | 1.6B | 1.8B |
| Operating expenses | 4.2B | 4.6B | 5.1B | 4.8B | 4.4B | 5.3B | 3.8B | 4.3B | 4.3B | 4.8B | 4.3B | 4.8B |
| Operating income | 2B | 1.9B | 1.5B | 1.7B | 2.2B | 510M | 3.5B | 3.8B | 3.6B | 2.8B | 3.4B | 4B |
| Operating margin | 17.9% | 16.6% | 12.8% | 13.9% | 18.3% | 4.13% | 31.2% | 30.8% | 29.8% | 22.5% | 29.3% | 31% |
| Non-operating income, net | 458M | 87M | -12.6B | 116M | 9M | 161M | -33M | -1.5B | -44M | -909M | 284M | 467M |
| Pretax income | 2.1B | 1.7B | -11.5B | 1.3B | 1.7B | 175M | 3B | 1.8B | 3.1B | 1.5B | 3.2B | 4.1B |
| Income tax | 203M | -88M | 392M | -398M | 461M | 99M | 509M | 460M | 919M | 384M | 561M | 770M |
| Net income | 1.9B | 1.8B | -11.9B | 1.7B | 1.2B | 76M | 2.5B | 1.3B | 2.2B | 1.1B | 2.7B | 3.3B |
| Net margin | 17.6% | 15.4% | -100.4% | 13.8% | 10.2% | 0.62% | 22% | 10.7% | 18% | 8.68% | 23.3% | 25.6% |
| EBITDA | 5B | 4.1B | 4.4B | 4.7B | 5.1B | 2.8B | 5B | 5.3B | 5.2B | 4.5B | 4.1B | 4.8B |
| EPS | 0.94 | 0.87 | -5.89 | 0.83 | 0.6 | 0.04 | 1.21 | 0.64 | 1.08 | 0.53 | 1.31 | 1.62 |
| Diluted EPS | 0.93 | 0.87 | -5.89 | 0.83 | 0.6 | 0.04 | 1.2 | 0.64 | 1.08 | 0.53 | 1.31 | 1.62 |
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 | 97.7B | 100.8B | 84.9B | 109.4B | — | 138.5B | 153.3B | 106.2B | 114.6B | 109.7B | 130.5B |
| Enterprise value | 98B | 102B | 83.5B | 141.6B | — | 166.9B | 184.7B | 135.3B | 155B | 146.2B | 162.4B |
| Shares outstanding | 1.7B | 1.6B | 1.6B | 1.7B | 2.3B | 2.2B | 2.1B | 2.1B | 2B | 2B | 2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.7 | 103.4 | 17.2 | 31.6 | — | 19.7 | 24.2 | 13.2 | — | 15.6 | 14 |
| P/S | 5.03 | 4.85 | 3.76 | 4.19 | — | 2.99 | 3.32 | 2.36 | 2.37 | 2.28 | 2.64 |
| P/B | 5.97 | 8.51 | 6.01 | 2.12 | — | 3.85 | 4.92 | 3.6 | 7 | 5.93 | 5.81 |
| EV/EBITDA | 16.4 | 17.8 | 11.7 | 19 | — | 8.19 | 8.98 | 7 | 9.03 | 7.33 | 8.58 |
| EV/Sales | 5.05 | 4.91 | 3.7 | 5.42 | — | 3.6 | 4 | 3.01 | 3.21 | 3.03 | 3.3 |
| Earnings yield | 4.62% | 0.97% | 5.83% | 3.16% | — | 5.07% | 4.14% | 7.57% | — | 6.43% | 7.16% |
| FCF yield | 1.89% | 4.19% | 7.2% | 6.74% | — | 11% | 7.8% | 11.9% | 12.2% | 11.7% | 6.22% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.4% | 71.1% | 71.3% | 69.1% | 72.3% | 78.6% | 78% | 76.2% | 71.1% | 71.1% | 71.3% |
| Operating margin | 23% | 16.6% | 22.7% | 22.6% | 5.12% | 18.4% | 19.7% | 18.2% | 12.2% | 28.5% | 34.4% |
| Net margin | 23.2% | 4.69% | 21.9% | 13.2% | -21.2% | 15.1% | 13.7% | 17.9% | -18.5% | 14.6% | 18.9% |
| ROE | 27.6% | 8.23% | 35% | 6.69% | -23.7% | 19.5% | 20.4% | 27.3% | -54.5% | 38.1% | 46.6% |
| ROA | 13.4% | 2.91% | 14.1% | 2.66% | -7.59% | 6.42% | 6.55% | 8.45% | -9.65% | 7.84% | 10.7% |
| ROIC | 20.4% | 5.04% | 33.3% | 4.9% | 2.98% | 11.5% | 12% | 13.3% | 10.4% | 18.9% | 19.1% |
| Return on tangible assets | 26.2% | 5.6% | 25.1% | -8.05% | 30.5% | -40.7% | -34.9% | -374.1% | -475.4% | 90.2% | 104.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.55 | 1.55 | 1.66 | 1.6 | 1.58 | 1.52 | 1.25 | 1.43 | 1.25 | 1.26 | 1.53 |
| Quick ratio | 1.41 | 1.43 | 1.55 | 1.37 | 1.47 | 1.43 | 1.14 | 1.31 | 1.15 | 1.14 | 1.38 |
| Debt / equity | 0.41 | 0.67 | 0.52 | 0.92 | 1.36 | 1.27 | 1.31 | 1.41 | 3.12 | 2.55 | 2.02 |
| Debt / assets | 0.2 | 0.24 | 0.21 | 0.37 | 0.44 | 0.42 | 0.42 | 0.44 | 0.55 | 0.52 | 0.51 |
| Net debt / EBITDA | 0.06 | 0.2 | -0.2 | 4.31 | 2.47 | 1.39 | 1.53 | 1.51 | 2.35 | 1.83 | 1.83 |
| Interest coverage | 36.4 | 27.2 | 33.6 | 8.58 | -3.84 | 7.07 | 7.26 | 8.24 | -3.3 | 5.93 | 7.88 |
| Effective tax rate | 23.8% | 81% | 17.1% | 30.5% | 0% | 13.4% | 17.7% | 4.74% | 0% | 24.4% | 22.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.6 | 12.6 | 13.8 | 15.3 | 18.8 | 20.9 | 21.7 | 21.8 | 23.8 | 23.7 | 24.1 |
| EPS (basic) | 2.67 | 0.61 | 3.01 | 2.02 | -3.99 | 3.15 | 2.97 | 3.88 | -4.41 | 3.47 | 3.47 |
| EPS (diluted) | 2.65 | 0.61 | 3.01 | 2.01 | -3.99 | 3.12 | 2.95 | 3.86 | -4.41 | 3.46 | 4.54 |
| Book value per share | 9.78 | 7.2 | 8.65 | 30.3 | 16.8 | 16.2 | 14.6 | 14.3 | 8.08 | 9.1 | 10.9 |
| FCF per share | 1.1 | 2.57 | 3.74 | 4.32 | 5.89 | 6.86 | 5.61 | 6.11 | 6.88 | 6.32 | 5.59 |
| Cash per share | 3.8 | 4.14 | 5.36 | 9.03 | 7.29 | 7.75 | 4.34 | 5.94 | 5.36 | 5.25 | 5.42 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.64 | 0.66 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 2.72% | 2.73% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 9.26% | 10.5% |
| Payout ratio | 56.5% | 264.3% | 52.8% | 77.4% | -45.3% | 62.7% | 73% | 59% | -54.4% | 71.5% | 55.3% |
| Dividend yield | 2.61% | 2.56% | 3.08% | 2.45% | — | 3.17% | 3.02% | 4.47% | 4.24% | 4.6% | 3.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 2, 2026 | $0.63 |
| Apr 2, 2026 | $0.63 |
| Jan 2, 2026 | $0.63 |
| — |
| FY21 | — | $3.15 | — | — | $46.4B | — |
| FY20 | — | -$3.99 | — | — | $42.5B | — |
| FY19 | — | $2.02 | — | — | $26.1B | — |
| FY18 | — | $3.01 | — | — | $22.6B | — |
| FY17 | — | $0.61 | — | — | $20.8B | — |
| FY16 | — | $2.67 | — | — | $19.4B | — |
| 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 | $11B | $11.5B | $11.9B | $12.2B | $11.9B | $12.3B | $11.2B | $12.3B | $12.2B | $12.5B | $11.5B | $13B |
| YoY change | -2.25% | +0.62% | +4.66% | +8.69% | +8.44% | +7.54% | -5.6% | +0.56% | +2.77% | +1.3% | +2.57% | +5.74% |
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 | 6.3B | 6.8B | 8.8B | 15.4B | 16.4B | 17.2B | 9.3B | 12.3B | 10.9B | 10.7B |
| Receivables | 3.8B | 4.3B | 4.6B | 6.5B | 7.2B | 8B | 8.2B | 8.9B | 9B | 9.6B |
| Inventory | 1.2B | 1.2B | 1.2B | 4.3B | 2.1B | 2.1B | 2.3B | 2.7B | 2.6B | 2.7B |
| Total current assets | 13.7B | 14.9B | 17.7B | 29.4B | 30.2B | 33.3B | 27.3B | 31.8B | 29.8B | 29.4B |
| Property, plant & equipment | 50M | 153M | -204M | 620M | 1B | 1.1B | 1.6B | 1.5B | 1.8B | 1.9B |
| Goodwill & intangibles | 16.5B | 16.1B | 15.3B | 172.9B | 148B | 126.6B | 115B | 97.3B | 90.7B | 82.2B |
| Total assets | 33.7B | 33.6B | 35B | 129.9B | 118.5B | 109.3B | 96.8B | 95.2B | 92.6B | 90B |
| Accounts payable | 1.7B | 2.2B | 1.9B | 2.4B | 2.7B | 2.9B | 3B | 3.3B | 3.6B | 3.6B |
| Short-term debt | 992M | 987M | 1.7B | 3.5B | 2.5B | 5.1B | 4.4B | 3.3B | 2.2B | 2.5B |
| Total current liabilities | 8.8B | 9.6B | 10.7B | 18.3B | 19.1B | 21.9B | 21.9B | 22.3B | 23.8B | 23.4B |
| Long-term debt | 5.7B | 7B | 5.6B | 44.1B | 49.2B | 40.5B | 36.3B | 38.2B | 49B | 44.7B |
| Total liabilities | 17.4B | 21.7B | 20.9B | 78.2B | 80.6B | 73.3B | 65.7B | 65.7B | 76.2B | 71.5B |
| Shareholders' equity | 16.3B | 11.8B | 14.1B | 51.7B | 37.9B | 36B | 31.1B | 29.5B | 16.4B | 18.5B |
| Total debt | 6.7B | 8B | 7.3B | 47.5B | 51.7B | 45.6B | 40.7B | 41.5B | 51.2B | 47.1B |
| Net debt | 2.5B | 2.5B | 438M | 35.2B | 37.1B | 31.6B | 31.6B | 30B | 40.9B | 36.9B |
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 | 7.7B | 12.3B | 9.7B | 6.7B | 8.1B | 10.9B | 11.8B | 13.6B | 16.5B | 10.7B | 10.5B | 11.1B |
| Receivables | 8.4B | 8.9B | 8.8B | 9.7B | 9.3B | 9B | 9.1B | 9.7B | 9.6B | 9.6B | 7.9B | 9.1B |
| Inventory | 2.4B | 2.7B | 3B | 3.1B | 3.3B | 2.6B | 2.7B | 2.7B | 2.8B | 2.7B | 2.8B | 2.7B |
| Total current assets | 27.6B | 31.8B | 28.7B | 26.9B | 28.1B | 29.8B | 30.8B | 33.2B | 35.6B | 29.4B | 27.2B | 28.6B |
| Property, plant & equipment | 1.6B | 1.5B | 1.6B | 1.5B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.9B | 1.7B | 1.3B |
| Goodwill & intangibles | 101B | 97.3B | 109.8B | 103.1B | 98.2B | 90.7B | 89.1B | 86.9B | 84.9B | 82.2B | 80.5B | 78.7B |
| Total assets | 91.3B | 95.2B | 99B | 94.6B | 93.7B | 92.6B | 92.4B | 94.7B | 96.9B | 90B | 86.5B | 87.6B |
| Accounts payable | 2.8B | 3.3B | 3.5B | 3.8B | 3.5B | 3.6B | 4B | 5.4B | 4.3B | 3.6B | 4.2B | 4.2B |
| Short-term debt | 5.6B | 3.3B | 6.4B | 3.7B | 1.2B | 2.2B | 3.7B | 4.9B | 4.7B | 2.5B | 2.5B | 1.2B |
| Total current liabilities | 23.5B | 22.3B | 25.8B | 23.3B | 22.6B | 23.8B | 24.1B | 27.5B | 28.1B | 23.4B | 19.2B | 18.7B |
| Long-term debt | 33.6B | 38.2B | 51B | 50.3B | 50.2B | 49B | 47.5B | 46B | 46.3B | 44.7B | 43.9B | 43.8B |
| Total liabilities | 62.2B | 65.7B | 82.5B | 77.6B | 76.5B | 76.2B | 75B | 77.2B | 78.3B | 71.5B | 66.4B | 65.3B |
| Shareholders' equity | 29.1B | 29.5B | 16.5B | 17.1B | 17.2B | 16.4B | 17.4B | 17.5B | 18.6B | 18.5B | 20.1B | 22.3B |
| Total debt | 39.3B | 41.5B | 57.4B | 54B | 51.4B | 51.2B | 51.2B | 50.9B | 51B | 47.1B | 46.4B | 45.1B |
| Net debt | 31.8B | 30B | 48.1B | 47.7B | 43.5B | 40.9B | 40.4B | 38.3B | 35.3B | 36.9B | 36.9B | 36.3B |
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 | 4.5B | 975M | 4.9B | 3.5B | -9B | 7B | 6.3B | 8B | -8.9B | 7.1B |
| Depreciation & amortization | 382M | 789M | 637M | 1.7B | 10.4B | 10.7B | 10.3B | 9.8B | 9.6B | 4B |
| Stock-based compensation | 205M | 199M | 221M | 441M | 779M | 583M | 457M | 518M | 507M | 553M |
| Change in working capital | -699M | -1B | 14M | 2.3B | 3.3B | -198M | -806M | -1.3B | 2.1B | -451M |
| Operating cash flow | 4.2B | 1.5B | 5.8B | 7.5B | 15.9B | 17.5B | 14.6B | 14.9B | 14.6B | 14.2B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -1.3B |
| Investing cash flow | 2.7B | 989M | -1B | -9.1B | -10.1B | 435M | 56M | -1.1B | -20.1B | -4.1B |
| Dividends paid | -2.5B | -2.6B | -2.6B | -2.7B | -4.1B | -4.4B | -4.6B | -4.7B | -4.9B | -5B |
| Share repurchases | -231M | -2.5B | -320M | -7.3B | -1.5B | -6.3B | -8B | -5.2B | 0 | 0 |
| Financing cash flow | -2.5B | -4.1B | -3.5B | 7.6B | -1.2B | -16.2B | -17.9B | -9.4B | 2.2B | -10.2B |
| Net change in cash | 4.4B | -1.6B | 1.2B | 6B | 4.7B | 1.7B | -3.3B | 4.4B | -3.2B | -196M |
| Free cash flow | 1.8B | 4.2B | 6.1B | 7.4B | 13.3B | 15.2B | 11.9B | 12.7B | 13.9B | 12.8B |
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 | 1.9B | 1.8B | -11.9B | 1.7B | 1.2B | 76M | 2.5B | 1.3B | 2.2B | 1.1B | 2.7B | 3.3B |
| Depreciation & amortization | 2.4B | 2.5B | 2.5B | 2.6B | 2.6B | 1.9B | 1B | 1B | 1B | 977M | 594M | 594M |
| Stock-based compensation | 132M | 127M | 133M | 125M | 129M | 120M | 144M | 137M | 139M | 133M | 146M | 135M |
| Change in working capital | 703M | -189M | -712M | -428M | 2.1B | 1.2B | -1.9B | 636M | 2.2B | -1.3B | -3B | -102M |
| Operating cash flow | 5.2B | 3.5B | 2.3B | 3.8B | 6.1B | 2.4B | 2.1B | 3.9B | 6.3B | 2B | 1.1B | 3.4B |
| Capital expenditure | — | — | — | — | — | — | — | -361M | -320M | -370M | -347M | -305M |
| Investing cash flow | -68M | -1B | -19.3B | -1.1B | 105M | 182M | -239M | -473M | -1.7B | -1.5B | -131M | -1.6B |
| Dividends paid | -1.2B | -1.2B | -1.2B | -1.2B | -1.2B | -1.2B | -1.3B | -1.3B | -1.3B | -1.3B | -1.3B | -1.3B |
| Share repurchases | -4B | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — |
| Financing cash flow | -5.2B | 942M | 14.7B | -6.7B | -4.1B | -1.6B | -890M | -1.8B | -1.5B | -6B | -1.5B | -2.6B |
| Net change in cash | -43M | 3.4B | -2.3B | -4B | 2.1B | 1B | 985M | 1.6B | 3.1B | -5.5B | -489M | -858M |
| Free cash flow | 4.4B | 3.9B | 2.5B | 2.1B | 5.3B | 4.1B | 1.7B | 3.6B | 6B | 1.6B | 757M | 3.1B |
| Oct 3, 2025 |
| $0.62 |
| Jul 3, 2025 | $0.62 |
| Apr 4, 2025 | $0.62 |
| Jan 3, 2025 | $0.62 |
| Oct 4, 2024 | $0.60 |
| Date | Ratio |
|---|---|
| Aug 7, 2001 | 1000000:951777 |
| Mar 1, 1999 | 2:1 |
| Mar 3, 1997 | 2:1 |
| Jun 10, 1987 | 2:1 |
| May 27, 1983 | 2:1 |
| May 31, 1977 | 2:1 |