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 | $2.42 | $2.6 | +7.4% | — | $63.7B | — |
| Q3 26 | $2.79 | $3.17 | +13.6% | — | $60.9B | — |
| Q2 26 | $1.61 | $1.87 | +16.1% | — | $65.6B | — |
| Q4 25 | $2.03 | $2.08 | +2.5% | — | $60.2B | — |
| Q3 25 | $2.15 | $2.35 | +9.3% | — | $54.9B | — |
| Q2 25 | $1.76 | $1.93 | +9.7% | — | $55.3B | — |
| Q1 25 | $1.62 | $1.88 | +16.0% | — | $52.3B | — |
| Q4 24 | $1.73 | $1.84 | +6.4% | — | $59.7B | — |
| Q3 24 | $1.95 | $2.08 | +6.7% | — | $54.9B | — |
| Q2 24 | $1.6 | $1.82 | +13.7% | — | $57.4B | — |
| Q1 24 | $1.41 | $1.73 | +22.7% | — | $54.6B | — |
| Q4 23 | $1.48 | $1.55 | +4.7% | — | $53.5B | — |
| Q3 23 | $1.49 | $1.74 | +16.8% | — | $50.5B | — |
| Q2 23 | $1.14 | $1.32 | +15.8% | — | $51.5B | — |
| Q1 23 | $0.97 | $1.2 | +23.7% | — | $49.6B | — |
| Q4 22 | $1.18 | $1.05 | -11.0% | — | $47.1B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $7.27 | — | — | $254.2B | — |
| FY25 | — | $6.48 | — | — | $222.6B | — |
| FY24 | — | $3.48 | — | — | $226.8B | — |
| FY23 | — | $1.27 | — | — | $205B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $130B | $136.8B | $145.5B | $152.9B | $162.5B | $181.3B | $205B | $226.8B | $222.6B | $254.2B |
| YoY change | +6.94% | +5.26% | +6.38% | +5.08% | +6.24% | +11.6% | +13% | +10.7% | -1.87% | +14.2% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130B | 136.8B | 145.5B | 152.9B | 162.5B | 181.3B | 205B | 226.8B | 222.6B | 254.2B |
| Cost of revenue | 123.4B | 129.6B | 138.7B | 146.1B | 155.7B | 174.8B | 198.1B | 219.4B | 214.4B | 244.5B |
| Gross profit | 6.5B | 7.2B | 6.8B | 6.9B | 6.8B | 6.5B | 6.9B | 7.4B | 8.2B | 9.8B |
| Gross margin | 5.03% | 5.25% | 4.7% | 4.49% | 4.17% | 3.58% | 3.35% | 3.27% | 3.67% | 3.84% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.8B | 4.6B | 4.5B | 4.6B | 4.5B | 4.5B | 4.8B | 5B | 5.4B | 6.1B |
| Operating expenses | 3.8B | 4.6B | 4.5B | 4.6B | 4.5B | 4.5B | 4.8B | 5B | 5.4B | 6.1B |
| Operating income | 2.2B | 1.9B | 1.7B | 1.8B | 1.8B | 1.6B | 1.8B | 2.1B | 2.3B | 3.2B |
| Operating margin | 1.72% | 1.37% | 1.19% | 1.16% | 1.1% | 0.91% | 0.87% | 0.94% | 1.04% | 1.25% |
| Non-operating income, net | -117M | -1.8B | 312M | -5.3B | -1.3B | -2.3B | -1B | -878M | -6M | -651M |
| Pretax income | 1.9B | -228M | 1.8B | -3.8B | 323M | -784M | 663M | 1.2B | 2.1B | 2.2B |
| Income tax | 630M | -487M | 386M | -79M | -289M | 153M | 332M | 348M | 532M | 469M |
| Net income | 1.3B | 259M | 1.4B | -3.7B | 612M | -937M | 331M | 853M | 1.6B | 1.7B |
| Net margin | 1% | 0.19% | 0.94% | -2.41% | 0.38% | -0.52% | 0.16% | 0.38% | 0.7% | 0.67% |
| EBITDA | 3B | 2.9B | 2.7B | 2.7B | 2.6B | 2.3B | 2.5B | 2.8B | 3.2B | 4.2B |
| EPS | 4.06 | 0.82 | 4.55 | -12.6 | 2.09 | -3.35 | 1.27 | 3.48 | 6.48 | 7.27 |
| Diluted EPS | 4.03 | 0.81 | 4.53 | -12.6 | 2.08 | -3.35 | 1.26 | 3.45 | 6.45 | 7.23 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54.6B | 57.4B | 54.9B | 59.7B | 52.3B | 55.3B | 54.9B | 60.2B | 64B | 65.6B | 60.9B | 63.7B |
| Cost of revenue | 52.9B | 55.6B | 53B | 57.9B | 50.4B | 53.3B | 52.8B | 58B | 61.7B | 63.2B | 58.4B | 61.1B |
| Gross profit | 1.7B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 2.1B | 2.2B | 2.3B | 2.4B | 2.5B | 2.6B |
| Gross margin | 3.19% | 3.23% | 3.55% | 3.1% | 3.64% | 3.51% | 3.87% | 3.66% | 3.62% | 3.65% | 4.1% | 4.02% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B |
| Operating expenses | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B |
| Operating income | 493M | 523M | 585M | 538M | 551M | 530M | 656M | 585M | 754M | 763M | 842M | 814M |
| Operating margin | 0.9% | 0.91% | 1.07% | 0.9% | 1.05% | 0.96% | 1.2% | 0.97% | 1.18% | 1.16% | 1.38% | 1.28% |
| Non-operating income, net | -526M | -8M | -211M | -146M | 22M | 16M | 83M | -127M | -76M | -45M | -349M | -181M |
| Pretax income | -44M | 512M | 341M | 396M | 541M | 511M | 665M | 384M | 598M | 630M | 392M | 554M |
| Income tax | -33M | 143M | 82M | 162M | 124M | 110M | 157M | 141M | 144M | 159M | 12M | 154M |
| Net income | -11M | 369M | 259M | 234M | 417M | 401M | 508M | 243M | 454M | 471M | 380M | 400M |
| Net margin | -0.02% | 0.64% | 0.47% | 0.39% | 0.8% | 0.73% | 0.93% | 0.4% | 0.71% | 0.72% | 0.62% | 0.63% |
| EBITDA | 664M | 708M | 769M | 708M | 738M | 719M | 872M | 824M | 997M | 1B | 1.1B | 1.1B |
| EPS | -0.05 | 1.5 | 1.06 | 0.96 | 1.7 | 1.65 | 2.11 | 1.01 | 1.89 | 1.98 | 1.69 | 1.7 |
| Diluted EPS | -0.05 | 1.5 | 1.05 | 0.96 | 1.7 | 1.65 | 2.1 | 1 | 1.88 | 1.97 | 1.69 | 1.7 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 24.7B | 15.3B | 14.1B | 15.3B | 16.7B | 14.6B | 24.7B | 24.1B | 40.5B | 56.1B | 51B |
| Enterprise value | 28.2B | 22.5B | 19.6B | 19.3B | 19.5B | 15.2B | 25.3B | 24B | 45.1B | 60.1B | 56.5B |
| Shares outstanding | 317M | 313M | 300M | 293M | 292M | 279M | 261M | 245M | 241M | 236M | 236M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.1 | 59 | 10.4 | — | 27.2 | — | 74.6 | 28.2 | 25.8 | 32.9 | 30.6 |
| P/S | 0.19 | 0.11 | 0.1 | 0.1 | 0.1 | 0.08 | 0.12 | 0.11 | 0.18 | 0.22 | 0.2 |
| P/B | 3.62 | 2.52 | 2.23 | 8.53 | 9.29 | -20.7 | -8.35 | -7.5 | -15.4 | -20.6 | -18.9 |
| EV/EBITDA | 9.52 | 7.81 | 7.22 | 7.18 | 7.43 | 6.55 | 10.2 | 8.44 | 14.3 | 14.4 | 13.3 |
| EV/Sales | 0.22 | 0.16 | 0.13 | 0.13 | 0.12 | 0.08 | 0.12 | 0.11 | 0.2 | 0.24 | 0.22 |
| Earnings yield | 5.24% | 1.69% | 9.66% | — | 3.67% | — | 1.34% | 3.54% | 3.88% | 3.04% | 3.27% |
| FCF yield | 3.23% | 15.6% | 16.9% | 10.4% | 12.2% | 19.1% | 9.57% | 13.5% | 4.57% | 8.07% | 9.32% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.45 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.03% | 5.25% | 4.7% | 4.49% | 4.17% | 3.58% | 3.35% | 3.27% | 3.67% | 3.84% | 4.02% |
| Operating margin | 1.72% | 1.37% | 1.19% | 1.16% | 1.1% | 0.91% | 0.87% | 0.94% | 1.04% | 1.25% | 1.33% |
| Net margin | 1% | 0.19% | 0.94% | -2.41% | 0.38% | -0.52% | 0.16% | 0.38% | 0.7% | 0.67% | 0.67% |
| ROE | 19% | 4.27% | 21.6% | -206.1% | 34.1% | 132.7% | -11.2% | -26.6% | -59.6% | -62.6% | -62.9% |
| ROA | 3.23% | 0.65% | 3.33% | -9.06% | 1.38% | -2.14% | 0.76% | 1.89% | 2.95% | 2.98% | 3.72% |
| ROIC | 14.6% | 14.1% | 11.4% | 30.6% | 38.8% | -1.5K% | -38.3% | -46.5% | 85.9% | 190.5% | 190.5% |
| Return on tangible assets | 5.96% | 1.67% | 7.87% | -20.3% | 2.52% | -3.27% | 1.06% | 2.65% | 5.45% | 5.68% | 5.68% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.34 | 1.07 | 1.07 | 1.1 | 1.12 | 1.08 | 1 | 0.98 | 0.94 | 0.88 | 0.88 |
| Quick ratio | 0.8 | 0.53 | 0.54 | 0.54 | 0.6 | 0.57 | 0.52 | 0.56 | 0.5 | 0.49 | 0.49 |
| Debt / equity | 1.52 | 1.49 | 1.27 | 3.78 | 3.48 | -7.53 | -1.59 | -1.59 | -3.24 | -3.26 | -0.04 |
| Debt / assets | 0.26 | 0.23 | 0.2 | 0.17 | 0.14 | 0.12 | 0.11 | 0.11 | 0.16 | 0.16 | 0.16 |
| Net debt / EBITDA | 1.19 | 2.51 | 2.02 | 1.49 | 1.08 | 0.26 | 0.25 | -0.01 | 1.48 | 0.97 | 0.97 |
| Interest coverage | 10.6 | 0.31 | 6.96 | -14.8 | 2.79 | -4.33 | 8.89 | 24.5 | 10.8 | 7.25 | 7.25 |
| Effective tax rate | 32.7% | 0% | 22% | 0% | 0% | 0% | 50.1% | 29% | 25.3% | 21.6% | 21.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 410 | 437.1 | 485.1 | 521.9 | 556.4 | 649.9 | 785.4 | 925.8 | 923.6 | 1.1K | 1.1K |
| EPS (basic) | 4.06 | 0.82 | 4.55 | -12.6 | 2.09 | -3.35 | 1.27 | 3.48 | 6.48 | 7.27 | 7.27 |
| EPS (diluted) | 4.03 | 0.81 | 4.53 | -12.6 | 2.08 | -3.35 | 1.26 | 3.45 | 6.45 | 7.23 | 7.22 |
| Book value per share | 21.5 | 19.4 | 21.1 | 6.12 | 6.14 | -2.53 | -11.3 | -13.1 | -10.9 | -11.5 | -12.4 |
| FCF per share | 2.51 | 7.62 | 7.98 | 5.41 | 6.95 | 9.99 | 9.05 | 13.3 | 7.68 | 19.2 | 19.3 |
| Cash per share | 21.7 | 5.63 | 8.44 | 9.46 | 11.7 | 16.9 | 15.6 | 21 | 16.1 | 20.6 | 20.9 |
| Capex per share | 1.21 | 1.53 | 1.45 | 1.27 | 1.37 | 1.28 | 1.8 | 2.04 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.3% | 0.35% | 0.3% | 0.24% | 0.25% | 0.2% | 0.23% | 0.22% | — | — | — |
| Capex / operating cash flow | 23.7% | 56% | 14.9% | -9.01% | 22% | 44.7% | 18.5% | 14.2% | — | — | — |
| Payout ratio | 44.6% | 224.3% | 42.3% | -15.4% | 93.6% | -59.7% | 158.6% | 58.5% | 31.5% | 28.8% | 28.3% |
| Dividend yield | 2.34% | 3.8% | 4.08% | 3.72% | 3.44% | 3.83% | 2.13% | 2.07% | 1.22% | 0.88% | 0.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 1, 2026 | $0.516 |
| Apr 1, 2026 | $0.511 |
| Jan 2, 2026 | $0.511 |
| — |
| FY22 | — | -$3.35 | — | — | $181.3B | — |
| FY21 | — | $2.09 | — | — | $162.5B | — |
| FY20 | — | -$12.6 | — | — | $152.9B | — |
| FY19 | — | $4.55 | — | — | $145.5B | — |
| FY18 | — | $0.82 | — | — | $136.8B | — |
| FY17 | — | $4.06 | — | — | $130B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $54.6B | $57.4B | $54.9B | $59.7B | $52.3B | $55.3B | $54.9B | $60.2B | $64B | $65.6B | $60.9B | $63.7B |
| YoY change | +10.2% | +11.6% | +8.76% | +11.7% | -4.34% | -3.79% | -0.06% | +0.76% | +22.4% | +18.8% | +11% | +5.84% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 6.9B | 1.8B | 2.5B | 2.8B | 3.4B | 4.7B | 4.1B | 5.1B | 3.9B | 4.9B |
| Receivables | 8B | 7.8B | 8.4B | 8.3B | 9.1B | 10.6B | 11.1B | 12.1B | 13.2B | 13.8B |
| Inventory | 11.3B | 12.3B | 12.8B | 13.2B | 14.6B | 15.6B | 16.1B | 15B | 16.8B | 17.3B |
| Total current assets | 28.3B | 24.6B | 25.7B | 25.9B | 31B | 32.9B | 33.7B | 34.9B | 36.4B | 38.8B |
| Property, plant & equipment | 3.5B | 4.6B | 4.3B | 4.6B | 4.1B | 4.1B | 4.2B | 2.5B | 2.9B | 3B |
| Goodwill & intangibles | 18.4B | 24.5B | 23.6B | 22.6B | 20.2B | 15.3B | 12.2B | 12.9B | 24.4B | 27.3B |
| Total assets | 40.1B | 40B | 41B | 40.8B | 44.5B | 43.9B | 43.3B | 45.1B | 53.1B | 57.3B |
| Accounts payable | 17.9B | 19.7B | 21.5B | 21.4B | 23.7B | 27.1B | 29.9B | 31.8B | 34.7B | 38.3B |
| Short-term debt | 1.3B | 1B | 452M | 10M | 871M | 580M | 792M | 434M | 550M | 1.9B |
| Total current liabilities | 21.2B | 22.9B | 24.1B | 23.6B | 27.6B | 30.6B | 33.7B | 35.6B | 38.9B | 43.9B |
| Long-term debt | 9.1B | 8B | 7.6B | 6.8B | 5.4B | 4.7B | 3.9B | 4.7B | 8B | 7B |
| Total liabilities | 33.3B | 33.9B | 34.6B | 39B | 42.7B | 44.6B | 46.3B | 48.3B | 55.8B | 60B |
| Shareholders' equity | 6.8B | 6.1B | 6.3B | 1.8B | 1.8B | -706M | -3B | -3.2B | -2.6B | -2.7B |
| Total debt | 10.4B | 9B | 8B | 6.8B | 6.2B | 5.3B | 4.7B | 5.1B | 8.5B | 8.9B |
| Net debt | 3.5B | 7.3B | 5.5B | 4B | 2.8B | 598M | 625M | -41M | 4.7B | 4B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 3.9B | 4.6B | 3.7B | 5.1B | 2.9B | 3.8B | 3.3B | 3.9B | 4.6B | 2.8B | 3.9B | 4.9B |
| Receivables | 11.3B | 11.8B | 11.6B | 12.1B | 11.8B | 12.4B | 12.7B | 13.2B | 13.8B | 13.7B | 13.6B | 13.8B |
| Inventory | 17B | 18.5B | 17.3B | 15B | 15.6B | 16.9B | 16.2B | 16.8B | 17.6B | 20.1B | 18B | 17.3B |
| Total current assets | 34.7B | 37.7B | 35.7B | 34.9B | 32.9B | 35.8B | 34.6B | 36.4B | 38.5B | 39.2B | 38.1B | 38.8B |
| Property, plant & equipment | — | — | — | 2.5B | — | — | — | 2.9B | — | — | — | 3B |
| Goodwill & intangibles | 10.9B | 10.7B | 13B | 12.9B | 12.8B | 14.9B | 22B | 24.4B | 24.2B | 28B | 27.4B | 27.3B |
| Total assets | 43.7B | 46.6B | 45.9B | 45.1B | 43.1B | 47B | 49.9B | 53.1B | 55.2B | 58.1B | 56.7B | 57.3B |
| Accounts payable | 31.5B | 34.3B | 32.1B | 31.8B | 30.4B | 31.3B | 32.8B | 34.7B | 36.9B | 39B | 37.8B | 38.3B |
| Short-term debt | 788M | 1.2B | 1.2B | 434M | 940M | 544M | 543M | 550M | 52M | 680M | 671M | 1.9B |
| Total current liabilities | 35.1B | 38.3B | 36.3B | 35.6B | 34.7B | 35.2B | 36.7B | 38.9B | 40.3B | 43.3B | 42B | 43.9B |
| Long-term debt | 3.9B | 3.5B | 4.7B | 4.7B | 4.2B | 7.1B | 7.1B | 8B | 9B | 8.3B | 8.2B | 7B |
| Total liabilities | 47.2B | 50B | 49.1B | 48.3B | 46.3B | 49.9B | 51.8B | 55.8B | 58B | 60.8B | 59.4B | 60B |
| Shareholders' equity | -3.5B | -3.4B | -3.3B | -3.2B | -3.3B | -2.9B | -1.9B | -2.6B | -2.7B | -2.7B | -2.7B | -2.7B |
| Total debt | 4.7B | 4.7B | 5.9B | 5.1B | 5.2B | 7.6B | 7.7B | 8.5B | 9B | 9B | 8.9B | 8.9B |
| Net debt | 824M | 132M | 2.1B | -41M | 2.3B | 3.8B | 4.4B | 4.7B | 4.4B | 6.3B | 5B | 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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.3B | 259M | 1.4B | -3.7B | 612M | -937M | 331M | 853M | 1.6B | 1.7B |
| Depreciation & amortization | 717M | 1B | 1B | 913M | 783M | 692M | 692M | 710M | 790M | 956M |
| Stock-based compensation | 96M | 85M | 82M | 90M | 89M | 81M | 96M | 121M | 244M | 367M |
| Change in working capital | -774M | 492M | 562M | -489M | -163M | 946M | 1.5B | 1.9B | 83M | 2.5B |
| Operating cash flow | 1.6B | 854M | 2.9B | -4.1B | 1.8B | 796M | 2.5B | 3.5B | 2.4B | 5.2B |
| Capital expenditure | -384M | 478M | 435M | -373M | -400M | -356M | -469M | -499M | — | — |
| Investing cash flow | -405M | -5.6B | 338M | 493M | -378M | 567M | -454M | -1.8B | -5B | -2B |
| Dividends paid | -577M | -581M | -577M | -569M | -573M | -559M | -525M | -499M | -494M | -491M |
| Share repurchases | -600M | -550M | -600M | -350M | -200M | -1B | -2B | -750M | -765M | -1.4B |
| Financing cash flow | 3.7B | -2.3B | -2.3B | -2.2B | -1.3B | -2.5B | -3.1B | -847M | 1.9B | -1.6B |
| Net change in cash | 5B | -7B | 971M | -5.8B | 122M | -1.1B | -972M | 827M | -712M | 1.6B |
| Free cash flow | 797M | 2.4B | 2.4B | 1.6B | 2B | 2.8B | 2.4B | 3.3B | 1.9B | 4.5B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -11M | 369M | 261M | 234M | 417M | 401M | 508M | 243M | 454M | 471M | 380M | 400M |
| Depreciation & amortization | 172M | 175M | 177M | 186M | 182M | 192M | 207M | 209M | 233M | 234M | 248M | 241M |
| Stock-based compensation | 29M | 28M | 31M | 33M | 30M | 30M | 31M | 153M | 93M | 87M | 129M | 58M |
| Change in working capital | 747M | 677M | -781M | 1.3B | -1.8B | -906M | 2.1B | 705M | 872M | -173M | 909M | 936M |
| Operating cash flow | 937M | 1.2B | -312M | 1.8B | -1.2B | -283M | 2.8B | 1.5B | 973M | 686M | 1.8B | 1.7B |
| Capital expenditure | -91M | -113M | -104M | -191M | -90M | -99M | -123M | — | — | — | — | — |
| Investing cash flow | -64M | -104M | -1.8B | 166M | -88M | -971M | -2.9B | -1.4B | -34M | -1.9B | -35M | -4M |
| Dividends paid | -131M | -124M | -122M | -122M | -128M | -122M | -124M | -120M | -129M | -122M | -120M | -120M |
| Share repurchases | -500M | -250M | 0 | 0 | -375M | -15M | -375M | 0 | -375M | -383M | -250M | -350M |
| Financing cash flow | -666M | -353M | 1B | -859M | -540M | -538M | -503M | 656M | -110M | -519M | -483M | -490M |
| Net change in cash | 207M | 792M | -1.1B | 1.1B | -1.8B | -1.8B | -583M | 785M | 829M | -1.7B | 1.3B | 1.2B |
| Free cash flow | 436M | 1.1B | -134M | 1.9B | -1.7B | -499M | 2.8B | 1.3B | 865M | 555M | 1.7B | 1.4B |
| Oct 1, 2025 |
| $0.511 |
| Jul 1, 2025 | $0.511 |
| Apr 1, 2025 | $0.5056 |
| Jan 2, 2025 | $0.5056 |
| Oct 1, 2024 | $0.5056 |
| Date | Ratio |
|---|---|
| Apr 23, 2001 | 3:2 |
| Nov 2, 1998 | 3:2 |
| Dec 17, 1996 | 3:2 |
| Jul 1, 1994 | 5:4 |
| Oct 1, 1991 | 5:4 |
| Oct 1, 1990 | 5:4 |
| Oct 2, 1989 | 5:4 |
| Sep 9, 1988 | 11:10 |
| Sep 9, 1987 | 11:10 |