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 | $0.82 | $0.86 | +4.9% | — | $6.4B | — |
| Q1 26 | $0.51 | $0.57 | +11.8% | — | $5.3B | — |
| Q4 25 | $0.36 | $0.34 | -5.6% | — | $4.8B | — |
| Q2 25 | $0.9 | $0.92 | +2.2% | — | $6.1B | — |
| Q1 25 | $0.58 | $0.65 | +12.1% | — | $5.2B | — |
| Q4 24 | $0.48 | $0.54 | +12.5% | — | $5.1B | — |
| Q3 24 | $0.79 | $0.77 | -2.5% | — | $6B | — |
| Q2 24 | $0.85 | $0.87 | +2.4% | — | $6.7B | — |
| Q1 24 | $0.5 | $0.62 | +24.0% | — | $6.2B | — |
| Q4 23 | $0.51 | $0.53 | +3.9% | — | $5.1B | — |
| Q3 23 | $0.79 | $0.89 | +12.7% | — | $4.9B | — |
| Q2 23 | $0.77 | $0.79 | +2.6% | — | $6B | — |
| Q1 23 | $0.48 | $0.52 | +8.3% | — | $5.3B | — |
| Q4 22 | $0.4 | $0.4 | 0.0% | — | $5.1B | — |
| Q3 22 | $0.65 | $0.7 | +7.7% | — | $5.5B | — |
| Q2 22 | $0.62 | $0.69 | +11.3% | — | $5.2B | — |
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 | — | $1.74 | — | — | $21.7B | — |
| FY24 | — | $6.24 | — | — | $22.5B | — |
| FY23 | — | $1.61 | — | — | $22.1B | — |
| FY22 | — | $4.19 | — | — | $20.4B | — |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $17.8B | $18.9B | $18.6B | $17.5B | $20.6B | $20.4B | $22.1B | $22.5B | $21.7B |
| YoY change | — | +6.17% | -1.62% | -6.19% | +18.1% | -0.93% | +8.21% | +1.76% | -3.29% |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.8B | 18.9B | 18.6B | 17.5B | 20.6B | 20.4B | 22.1B | 22.5B | 21.7B |
| Cost of revenue | 12.6B | 13.3B | 13.2B | 12.3B | 14.6B | 15B | 15.7B | 16.5B | 16.1B |
| Gross profit | 5.2B | 5.6B | 5.4B | 5.1B | 6B | 5.5B | 6.4B | 6B | 5.6B |
| Gross margin | 29.1% | 29.4% | 29.1% | 29.3% | 29% | 26.8% | 28.9% | 26.6% | 25.9% |
| Research & development | 364M | 400M | 401M | 419M | 503M | 539M | 617M | 686M | 625M |
| Selling, general & administrative | 2.6B | 2.7B | 2.8B | 2.8B | 3.1B | 2.5B | 3.3B | 3.2B | 3.1B |
| Operating expenses | 2.9B | 3.1B | 3.2B | 3.2B | 3.6B | 3.1B | 3.9B | 3.9B | 3.7B |
| Operating income | 2.2B | 2.5B | 2.3B | 1.9B | 2.4B | 2.4B | 2.5B | 2.1B | 1.9B |
| Operating margin | 12.6% | 13.1% | 12.1% | 10.7% | 11.4% | 11.8% | 11.2% | 9.33% | 8.77% |
| Non-operating income, net | 932M | 1.3B | 388M | 1.3B | 349M | 2.1B | -174M | 547M | 255M |
| Pretax income | 3.1B | 3.8B | 2.7B | 2.9B | 2.4B | 4.3B | 2.1B | 2.3B | 1.8B |
| Income tax | 1.8B | 1.1B | 517M | 849M | 699M | 708M | 644M | 1.1B | 240M |
| Net income | 1.3B | 2.8B | 2.2B | 2B | 1.7B | 3.6B | 1.4B | 5.7B | 1.6B |
| Net margin | 7.11% | 14.6% | 11.6% | 11.5% | 8.25% | 17.6% | 6.52% | 25.4% | 7.3% |
| EBITDA | 3.3B | 3.5B | 2.7B | 2.4B | 2.7B | 3.2B | 3.4B | 3.8B | 3.5B |
| EPS | 1.42 | 3.16 | 2.44 | 2.29 | 1.92 | 4.19 | 1.61 | 6.24 | 1.74 |
| Diluted EPS | 1.41 | 3.13 | 2.44 | 2.25 | 1.87 | 4.1 | 1.58 | 6.15 | 1.72 |
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 | 4.9B | 5.1B | 6.2B | 6.7B | 6B | 5.1B | 5.2B | 6.1B | 5.6B | 4.8B | 5.3B | 6.4B |
| Cost of revenue | 3.4B | 3.7B | 4.5B | 4.8B | 4.3B | 3.8B | 3.8B | 4.3B | 4.1B | 3.9B | 4.1B | 4.6B |
| Gross profit | 1.5B | 1.4B | 1.7B | 1.9B | 1.7B | 1.3B | 1.4B | 1.8B | 1.4B | 961M | 1.2B | 1.7B |
| Gross margin | 30.1% | 28.1% | 27.6% | 28.1% | 28% | 26.1% | 27.7% | 28.9% | 26% | 19.9% | 23.3% | 27.2% |
| Research & development | 126M | 170M | 224M | 187M | 172M | 162M | 153M | 161M | 151M | 160M | 143M | 148M |
| Selling, general & administrative | 664M | 961M | 985M | 975M | 799M | 803M | 729M | 813M | 803M | 747M | 861M | 810M |
| Operating expenses | 790M | 1.1B | 1.2B | 1.2B | 971M | 965M | 882M | 974M | 954M | 907M | 1B | 958M |
| Operating income | 696M | 303M | 496M | 716M | 706M | 379M | 563M | 795M | 495M | 54M | 240M | 770M |
| Operating margin | 14.1% | 5.94% | 8.02% | 10.7% | 11.8% | 7.36% | 10.8% | 13% | 8.87% | 1.12% | 4.49% | 12.1% |
| Non-operating income, net | -186M | 303M | 4M | 3B | 56M | 395M | 67M | 108M | 35M | 45M | 20M | 56M |
| Pretax income | 471M | 559M | 335M | 3.5B | 770M | 693M | 548M | 812M | 433M | 5M | 170M | 721M |
| Income tax | 177M | 120M | 46M | 1.2B | 172M | 723M | 111M | 162M | -1M | -32M | -96M | 180M |
| Net income | 381M | 439M | 289M | 2.4B | 481M | 2.6B | 437M | 633M | 455M | 62M | 265M | 541M |
| Net margin | 7.72% | 8.6% | 4.67% | 35.4% | 8.04% | 49.9% | 8.37% | 10.4% | 8.16% | 1.28% | 4.96% | 8.52% |
| EBITDA | 639M | 805M | 829M | 4B | 1.2B | 1.1B | 963M | 1.2B | 874M | 449M | 596M | 1.2B |
| EPS | 0.43 | 0.5 | 0.3 | 2.59 | 0.5 | 2.87 | 0.47 | 0.69 | 0.5 | 0.06 | 0.29 | 0.61 |
| Diluted EPS | 0.42 | 0.49 | 0.29 | 2.55 | 0.49 | 2.82 | 0.47 | 0.68 | 0.5 | 0.06 | 0.28 | 0.6 |
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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 32.7B | 47.1B | 34.8B | 48.1B | 61.3B | 45B | 46.4B |
| Enterprise value | — | — | — | 40.4B | 54.3B | 40.6B | 52.8B | 70.1B | 55.7B | 57.8B |
| Shares outstanding | 866.2M | 866.2M | 866.2M | 866.5M | 867.7M | 843.4M | 837.3M | 898.2M | 852.4M | 852.4M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 16.3 | 27.7 | 9.71 | 33.4 | 10.7 | 28.4 | 39.8 |
| P/S | — | — | — | 1.87 | 2.28 | 1.7 | 2.18 | 2.73 | 2.07 | 2.09 |
| P/B | — | — | — | 4.97 | 6.63 | 4.31 | 5.34 | 4.26 | 3.19 | 3.5 |
| EV/EBITDA | — | — | — | 16.6 | 20.1 | 12.8 | 15.6 | 18.4 | 15.8 | 18.7 |
| EV/Sales | — | — | — | 2.32 | 2.63 | 1.99 | 2.39 | 3.12 | 2.56 | 2.62 |
| Earnings yield | — | — | — | 6.14% | 3.61% | 10.3% | 2.99% | 9.31% | 3.52% | 2.51% |
| FCF yield | — | — | — | 4.22% | 4.02% | 4% | 4.44% | 0.07% | 4.71% | 1.86% |
| PEG | — | — | — | — | — | — | — | — | — | -3.43 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.1% | 29.4% | 29.1% | 29.3% | 29% | 26.8% | 28.9% | 26.6% | 25.9% | 27.2% |
| Operating margin | 12.6% | 13.1% | 12.1% | 10.7% | 11.4% | 11.8% | 11.2% | 9.33% | 8.77% | 13.1% |
| Net margin | 7.11% | 14.6% | 11.6% | 11.5% | 8.25% | 17.6% | 6.52% | 25.4% | 7.3% | 5.52% |
| ROE | — | 19.4% | 14.9% | 30.5% | 24% | 44.4% | 16% | 39.7% | 11.2% | 8.97% |
| ROA | — | 12.7% | 9.62% | 7.99% | 6.5% | 13.7% | 4.39% | 15.3% | 4.27% | 2.98% |
| ROIC | — | 13.6% | 12.4% | 9.17% | 11.7% | 14.5% | 12.5% | 4.83% | 6.66% | 6.11% |
| Return on tangible assets | — | -711.8% | 456.6% | 73.2% | 26.3% | 103.9% | 9.74% | -122.4% | -24.6% | -28.3% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 1.37 | 1.33 | 1.67 | 1.72 | 1.64 | 2.73 | 1.25 | 1.2 | 1.02 |
| Quick ratio | — | 1.06 | 1.04 | 1.35 | 1.42 | 1.2 | 2.4 | 0.96 | 0.85 | 0.72 |
| Debt / equity | — | 0 | 0.08 | 1.65 | 1.44 | 1.16 | 1.63 | 0.88 | 0.87 | 0.92 |
| Debt / assets | — | 0 | 0.05 | 0.43 | 0.39 | 0.36 | 0.45 | 0.34 | 0.33 | 0.33 |
| Net debt / EBITDA | — | -0.32 | 0.08 | 3.18 | 2.68 | 1.85 | 1.38 | 2.3 | 3.04 | 3.59 |
| Interest coverage | 14.9 | 46.7 | 30.1 | 10.6 | 7.39 | 15.2 | 6.76 | 4.92 | 4.93 | 3.84 |
| Effective tax rate | 58.5% | 27.9% | 19.3% | 29.7% | 29.1% | 16.5% | 30.9% | 46.7% | 13.3% | 3.84% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 20.6 | 21.8 | 21.5 | 20.1 | 23.8 | 24.2 | 26.4 | 25 | 25.5 | 26.4 |
| EPS (basic) | 1.42 | 3.16 | 2.44 | 2.29 | 1.92 | 4.19 | 1.61 | 6.24 | 1.74 | 1.74 |
| EPS (diluted) | 1.41 | 3.13 | 2.44 | 2.25 | 1.87 | 4.1 | 1.58 | 6.15 | 1.72 | 1.4 |
| Book value per share | — | 16.5 | 16.7 | 7.59 | 8.18 | 9.58 | 10.8 | 16 | 16.6 | 15.9 |
| FCF per share | 2.05 | 2.07 | 2.1 | 1.59 | 2.18 | 1.65 | 2.55 | 0.05 | 2.49 | 2.3 |
| Cash per share | — | 1.3 | 1.1 | 3.59 | 3.44 | 4.17 | 12 | 4.42 | 1.82 | 1.63 |
| Capex per share | — | — | — | — | — | — | — | — | 0.46 | 0.55 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | 1.8% | 2.08% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | 15.6% | 19.2% |
| Payout ratio | — | 0% | 0% | 6.88% | 24.5% | 14.2% | 43.1% | 11.7% | 48.6% | 66.4% |
| Dividend yield | — | — | — | 0.42% | 0.89% | 1.46% | 1.29% | 1.09% | 1.71% | 1.72% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 21, 2026 | $0.24 |
| May 4, 2026 | $0.24 |
| Jan 20, 2026 | $0.24 |
| Oct 29, 2025 | $0.225 |
| Jul 21, 2025 | $0.225 |
| May 2, 2025 | $0.225 |
| Dec 20, 2024 | $0.225 |
| Oct 25, 2024 | $0.19 |
| FY21 |
| — |
| $1.92 |
| — |
| — |
| $20.6B |
| — |
| FY20 | — | $2.29 | — | — | $17.5B | — |
| FY19 | — | $2.44 | — | — | $18.6B | — |
| FY18 | — | $3.16 | — | — | $18.9B | — |
| FY17 | — | $1.42 | — | — | $17.8B | — |
| 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 | $4.9B | $5.1B | $6.2B | $6.7B | $6B | $5.1B | $5.2B | $6.1B | $5.6B | $4.8B | $5.3B | $6.4B |
| YoY change | -9.47% | -0.06% | +17.2% | +11.6% | +21.3% | +0.9% | -15.6% | -8.61% | -6.77% | -6.04% | +2.36% | +3.89% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.1B | 952M | 3.1B | 3B | 3.5B | 10B | 4B | 1.6B |
| Receivables | 2.5B | 2.4B | 2.8B | 2.4B | 2.8B | 2.5B | 2.7B | 2.6B |
| Inventory | 1.4B | 1.3B | 1.6B | 2B | 2.6B | 2.2B | 2.3B | 2.5B |
| Total current assets | 6.1B | 6B | 8.5B | 11.4B | 9.9B | 18.8B | 9.9B | 8.5B |
| Property, plant & equipment | 691M | 1.5B | 1.4B | 1.4B | 1.6B | 1.7B | 2.2B | 2.2B |
| Goodwill & intangibles | 22.1B | 21.9B | 22.4B | 19.7B | 22.6B | 18B | 42.1B | 43.7B |
| Total assets | 21.7B | 22.4B | 25.1B | 26.2B | 26.1B | 32.8B | 37.4B | 37.2B |
| Accounts payable | 1.9B | 1.7B | 1.9B | 2.3B | 2.8B | 2.7B | 2.5B | 2.7B |
| Short-term debt | — | 400M | 191M | 183M | 140M | 51M | 1.3B | 468M |
| Total current liabilities | 4.5B | 4.5B | 5.1B | 6.6B | 6B | 6.9B | 7.9B | 7.1B |
| Long-term debt | 0 | 764M | 10.7B | 10B | 9.2B | 14.6B | 11.5B | 11.8B |
| Total liabilities | 7.5B | 8B | 18.5B | 19.1B | 18B | 23.8B | 23B | 23.1B |
| Shareholders' equity | 14.3B | 14.4B | 6.6B | 7.1B | 8.1B | 9B | 14.4B | 14.1B |
| Total debt | 0 | 1.2B | 10.9B | 10.2B | 9.4B | 14.7B | 12.7B | 12.3B |
| Net debt | -1.1B | 212M | 7.8B | 7.2B | 5.9B | 4.7B | 8.7B | 10.7B |
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 | 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 | — | — | — | — | — | — | — | — | 1.4B | 1.6B | 1.4B | 1.3B |
| Receivables | — | — | — | — | — | — | — | — | 3.1B | 2.6B | 3.1B | 3.2B |
| Inventory | — | — | — | — | — | — | — | — | 3B | 2.5B | 2.6B | 2.8B |
| Total current assets | — | — | — | — | — | — | — | — | 8.8B | 8.5B | 9B | 9.4B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | 3.8B | 2.2B | 3.7B | 3.7B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 44.5B | 43.7B | 42.6B | 42B |
| Total assets | — | — | — | — | — | — | — | — | 38.1B | 37.2B | 37.2B | 37.4B |
| Accounts payable | 2.9B | 2.5B | 3.1B | 3.2B | 2.8B | 2.5B | 3B | 3.2B | 3B | 2.7B | 3B | 3.2B |
| Short-term debt | — | — | — | — | — | — | — | — | 580M | 468M | 1.7B | 1.6B |
| Total current liabilities | — | — | — | — | — | — | — | — | 7.7B | 7.1B | 8.6B | 9.2B |
| Long-term debt | — | — | — | — | — | — | — | — | 11.8B | 11.8B | 10.8B | 10.8B |
| Total liabilities | — | — | 28.9B | 26.3B | 25.2B | 23B | 22.2B | 23.5B | 23.2B | 23.1B | 23.4B | 23.9B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 14.8B | 14.1B | 13.8B | 13.5B |
| Total debt | — | — | — | — | — | — | — | — | 12.3B | 12.3B | 12.6B | 12.4B |
| Net debt | — | — | — | — | — | — | — | — | 10.9B | 10.7B | 11.2B | 11.1B |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.3B | 2.8B | 2.2B | 2B | 1.7B | 3.6B | 1.4B | 1.2B | 1.6B |
| Depreciation & amortization | 372M | 357M | 335M | 336M | 338M | 380M | 542M | 1.2B | 1.3B |
| Stock-based compensation | 34M | 44M | 52M | 77M | 92M | 77M | 81M | 86M | 74M |
| Change in working capital | 36M | -412M | -64M | -151M | -512M | -397M | 139M | 252M | -179M |
| Operating cash flow | 2.4B | 2.8B | 2.3B | 2.5B | 1.5B | 3.6B | 1.9B | 2.1B | 2.5B |
| Capital expenditure | — | — | — | — | — | — | — | — | -392M |
| Investing cash flow | 597M | 678M | -16M | 1.4B | -348M | 2.1B | -191M | -10.5B | -343M |
| Dividends paid | — | 0 | 0 | -138M | -417M | -509M | -620M | -670M | -772M |
| Share repurchases | — | — | 0 | 0 | -527M | -1.4B | -62M | -1.9B | -2.9B |
| Financing cash flow | -2.2B | -2.6B | -2B | -681M | -1.6B | -2.9B | 4.6B | -4.6B | -4.7B |
| Net change in cash | 804M | 894M | 331M | 3.3B | -416M | 2.8B | 6.4B | -13B | -2.5B |
| Free cash flow | 1.8B | 1.8B | 1.8B | 1.4B | 1.9B | 1.4B | 2.1B | 44M | 2.1B |
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 | 422M | 439M | 289M | 2.5B | 598M | -30M | 437M | 650M | 434M | 37M | 266M | 540M |
| Depreciation & amortization | 95M | 135M | 314M | 317M | 312M | 318M | 303M | 317M | 325M | 329M | 315M | 314M |
| Stock-based compensation | 15M | 18M | 22M | 29M | 25M | 21M | 23M | 21M | 11M | 19M | 21M | 12M |
| Change in working capital | 202M | 523M | -380M | -87M | 166M | 311M | -663M | -451M | 96M | 839M | -647M | -339M |
| Operating cash flow | 654M | 1B | 259M | 2.5B | 991M | 366M | -21M | 453M | 341M | 1B | 79M | 927M |
| Capital expenditure | — | — | — | — | — | — | — | — | -117M | -131M | -94M | -117M |
| Investing cash flow | 85M | 4M | -11B | 4.9B | -92M | 523M | -3M | -53M | -119M | -111M | -100M | -141M |
| Dividends paid | -156M | -155M | -159M | -171M | -184M | -156M | -198M | -192M | -193M | -189M | -201M | -199M |
| Share repurchases | 0 | 0 | 0 | 0 | -431M | -1.5B | -1.3B | -340M | -785M | -479M | -306M | -439M |
| Financing cash flow | -167M | 5.3B | 2.4B | -3.8B | -1.5B | -1.7B | -2.7B | -547M | -591M | -787M | -141M | -760M |
| Net change in cash | 572M | 6.3B | -8.3B | 3.6B | -649M | -783M | -2.8B | -147M | -369M | 142M | -162M | 26M |
| Free cash flow | 968M | 829M | -64M | 547M | -361M | -85M | 420M | 568M | 224M | 909M | -15M | 810M |