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 | $2.02 | $1.93 | -4.5% | — | $10.8B | — |
| Q1 26 | -$0.23 | -$0.21 | +8.7% | — | $7.4B | — |
| Q4 25 | $1.53 | $1.51 | -1.3% | — | $9.4B | — |
| Q3 25 | $2.21 | $2.23 | +0.9% | — | $11.1B | — |
| Q2 25 | $1.94 | $1.96 | +1.0% | — | $10.2B | — |
| Q1 25 | -$0.09 | -$0.12 | -33.3% | — | $6.8B | — |
| Q4 24 | $1.42 | $1.18 | -16.9% | — | $8.9B | — |
| Q3 24 | $2.09 | $1.97 | -5.7% | — | $10.5B | — |
| Q2 24 | $1.79 | $1.86 | +3.9% | — | $9.7B | — |
| Q1 24 | -$0.06 | -$0.04 | +33.3% | — | $6.5B | — |
| Q0 95 | $0.27 | $0.28 | +3.7% | — | $1.5B | — |
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 | — | $5.54 | — | — | $37.4B | — |
| FY24 | — | $5.06 | — | — | $35.6B | — |
| FY23 | — | $4.36 | — | — | $34.9B | — |
| FY22 | — | $5.07 | — | — | $32.7B |
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 | $27B | $26.9B | $28.4B | $29.1B | $25.9B | $29.2B | $32.7B | $34.9B | $35.6B | $37.4B |
| YoY change | +0.89% | -0.36% | +5.67% | +2.49% | -11.2% | +12.8% | +12% | +6.8% | +1.78% | +5.27% |
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 | 27B | 26.9B | 28.4B | 29.1B | 25.9B | 29.2B | 32.7B | 34.9B | 35.6B | 37.4B |
| Cost of revenue | 18.1B | 17.7B | 19.1B | 19.5B | 17.3B | 19.4B | 21.9B | 23B | 22.9B | 23.9B |
| Gross profit | 9B | 9.2B | 9.4B | 9.6B | 8.6B | 9.8B | 10.8B | 12B | 12.7B | 13.5B |
| Gross margin | 33.2% | 34.1% | 33% | 33% | 33.1% | 33.6% | 33.1% | 34.2% | 35.7% | 36.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 6.9B | 6.8B | 6.9B | 6.7B | 6.5B | 6.5B | 7.1B | 7.5B | 7.9B | 8B |
| Operating expenses | 6.9B | 6.8B | 13.5B | 13.4B | 13.4B | 13.1B | 7.1B | 7.5B | 7.9B | 8B |
| Operating income | 2.1B | 2.4B | 2.5B | 2.9B | 2B | 3.3B | 3.8B | 4.5B | 4.8B | 5.3B |
| Operating margin | 7.7% | 8.9% | 8.91% | 9.93% | 7.83% | 11.3% | 11.5% | 12.8% | 13.6% | 14.2% |
| Non-operating income, net | 32.1M | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.8B | 2.1B | 2B | 2.3B | 1.5B | 3.1B | 3.5B | 4B | 4.7B | 4.8B |
| Income tax | 469.6M | 14.9M | 483.8M | 553.3M | 445M | 650M | 762M | 925M | 1.1B | 1B |
| Net income | 1.4B | 2.4B | 3B | 1.8B | 1.2B | 2.7B | 3.9B | 3.1B | 3.5B | 3.8B |
| Net margin | 5.12% | 8.86% | 10.5% | 6.18% | 4.5% | 9.2% | 11.9% | 8.79% | 9.9% | 10.1% |
| EBITDA | 3.3B | 3.8B | 4B | 4.8B | 3.6B | 4.9B | 5.3B | 6.3B | 7B | 7.7B |
| EPS | 1.58 | 2.72 | 3.46 | 2.7 | 1.43 | 3.29 | 5.07 | 4.36 | 5.06 | 5.54 |
| Diluted EPS | 1.57 | 2.7 | 3.44 | 2.67 | 1.42 | 3.26 | 5.03 | 4.33 | 5.02 | 5.51 |
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 | 10.1B | 8.7B | 6.5B | 9.7B | 10.5B | 8.9B | 6.8B | 10.2B | 11.1B | 9.4B | 7.4B | 10.8B |
| Cost of revenue | 6.4B | 5.7B | 4.7B | 6B | 6.5B | 5.7B | 4.9B | 6.2B | 6.8B | 6.1B | 5.3B | 6.5B |
| Gross profit | 3.8B | 3B | 1.8B | 3.7B | 4.1B | 3.2B | 1.8B | 4B | 4.3B | 3.4B | 2B | 4.3B |
| Gross margin | 37.2% | 34% | 27.7% | 38.1% | 38.6% | 35.6% | 27.2% | 39.4% | 38.9% | 35.6% | 27.7% | 39.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2B | 1.8B | 1.8B | 1.9B | 2.2B | 1.9B | 1.8B | 2.1B | 2.3B | 1.7B | 2.1B | 2.3B |
| Operating expenses | 2B | 1.8B | 1.8B | 1.9B | 2.2B | 1.9B | 1.8B | 2.1B | 2.3B | 1.7B | 2.1B | 2.3B |
| Operating income | 1.8B | 1.1B | 20M | 1.7B | 1.9B | 1.2B | 4M | 1.9B | 2B | 1.4B | -12M | 2B |
| Operating margin | 17.5% | 12.8% | 0.31% | 17.9% | 17.8% | 13.8% | 0.06% | 18.7% | 17.8% | 15.3% | -0.16% | 18.8% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.7B | 755M | 99M | 1.7B | 1.9B | 987M | -146M | 1.8B | 1.9B | 1.3B | -224M | 2.2B |
| Income tax | 416M | 144M | -19M | 430M | 531M | 143M | -58M | 425M | 428M | 246M | -55M | 661M |
| Net income | 1.3B | 573M | 114M | 1.3B | 1.4B | 709M | -98M | 1.3B | 1.5B | 1B | -180M | 1.5B |
| Net margin | 13% | 6.6% | 1.74% | 13.6% | 13.2% | 7.99% | -1.45% | 13.1% | 13.7% | 11% | -2.44% | 14% |
| EBITDA | 2.2B | 1.6B | 621M | 2.2B | 2.4B | 1.8B | 498M | 2.5B | 2.6B | 2.1B | 581M | 2.9B |
| EPS | 1.81 | 0.99 | 0.16 | 1.89 | 1.99 | 1.03 | -0.15 | 1.95 | 2.23 | 1.53 | -0.27 | 2.22 |
| Diluted EPS | 1.8 | 0.99 | 0.16 | 1.88 | 1.97 | 1.02 | -0.15 | 1.94 | 2.21 | 1.52 | -0.27 | 2.21 |
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 | 28.5B | 30.2B | 21.9B | 32.3B | 33.4B | 41.2B | 30.2B | 50.1B | 63.2B | 84B | 55.7B |
| Enterprise value | 34.3B | 37.4B | 30.2B | 40.2B | 39.6B | 47.6B | 35.1B | 56.8B | 74.6B | 99.6B | 74.9B |
| Shares outstanding | 827.8M | 835.6M | 832.4M | 801.3M | 785.1M | 780.2M | 758.3M | 723.9M | 683.3M | 673.2M | 673.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.6 | 12.6 | 7.33 | 17.9 | 28.7 | 15.3 | 7.76 | 16.3 | 18 | 22.2 | 14.8 |
| P/S | 1.05 | 1.12 | 0.77 | 1.11 | 1.29 | 1.41 | 0.92 | 1.43 | 1.78 | 2.24 | 1.44 |
| P/B | 1.81 | 1.62 | 1.12 | 1.59 | 1.64 | 1.97 | 1.31 | 2.32 | 2.77 | 3.3 | 2.32 |
| EV/EBITDA | 10.4 | 9.93 | 7.54 | 8.34 | 10.9 | 9.65 | 6.59 | 8.99 | 10.6 | 13 | 9.68 |
| EV/Sales | 1.27 | 1.39 | 1.06 | 1.38 | 1.53 | 1.63 | 1.07 | 1.62 | 2.1 | 2.66 | 1.94 |
| Earnings yield | 4.86% | 7.91% | 13.6% | 5.57% | 3.48% | 6.52% | 12.9% | 6.14% | 5.57% | 4.51% | 6.76% |
| FCF yield | 5.69% | 4.72% | 4.36% | 8.04% | 8.8% | 5.89% | 7.55% | 6.39% | 3.81% | 3.47% | 3.62% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.07 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.2% | 34.1% | 33% | 33% | 33.1% | 33.6% | 33.1% | 34.2% | 35.7% | 36.1% | 39.8% |
| Operating margin | 7.7% | 8.9% | 8.91% | 9.93% | 7.83% | 11.3% | 11.5% | 12.8% | 13.6% | 14.2% | 19% |
| Net margin | 5.12% | 8.86% | 10.5% | 6.18% | 4.5% | 9.2% | 11.9% | 8.79% | 9.9% | 10.1% | 9.94% |
| ROE | 8.79% | 12.8% | 15.2% | 8.85% | 5.73% | 12.8% | 16.9% | 14.2% | 15.4% | 14.9% | 15.8% |
| ROA | 4.02% | 6.07% | 6.18% | 3.65% | 2.59% | 6.01% | 8.58% | 6.47% | 6.96% | 6.5% | 6.06% |
| ROIC | 7.08% | 9.18% | 6.93% | 7.74% | 5.31% | 9.53% | 10.5% | 12.2% | 10.9% | 10.1% | 9.63% |
| Return on tangible assets | 7.9% | 11.2% | 10.5% | 6.06% | 4.45% | 10.8% | 15.7% | 11.3% | 13.5% | 13.5% | 13.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.59 | 1.62 | 1.29 | 1.34 | 2.01 | 1.85 | 1.84 | 1.69 | 1.37 | 1.74 | 1.58 |
| Quick ratio | 1.09 | 1.17 | 1.03 | 1.1 | 1.59 | 1.38 | 1.32 | 1.26 | 0.91 | 1.14 | 1.07 |
| Debt / equity | 0.54 | 0.53 | 0.91 | 0.89 | 0.68 | 0.58 | 0.47 | 0.6 | 0.67 | 0.77 | 0.78 |
| Debt / assets | 0.25 | 0.25 | 0.37 | 0.37 | 0.31 | 0.27 | 0.24 | 0.27 | 0.3 | 0.34 | 0.34 |
| Net debt / EBITDA | 1.77 | 1.93 | 2.06 | 1.63 | 1.7 | 1.29 | 0.93 | 1.06 | 1.62 | 2.04 | 2.06 |
| Interest coverage | 5.14 | 6.09 | 5.52 | 5.51 | 4.05 | 10.8 | 11.1 | 11.7 | 8.7 | 6.93 | 7.03 |
| Effective tax rate | 26.6% | 0.71% | 23.7% | 24.5% | 30.6% | 21% | 22% | 23% | 23% | 21.7% | 24.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 32.6 | 32.2 | 34.2 | 36.4 | 33 | 37.4 | 43.2 | 48.3 | 52.1 | 55.6 | 57.7 |
| EPS (basic) | 1.58 | 2.72 | 3.46 | 2.7 | 1.43 | 3.29 | 5.07 | 4.36 | 5.06 | 5.54 | 5.54 |
| EPS (diluted) | 1.57 | 2.7 | 3.44 | 2.67 | 1.42 | 3.26 | 5.03 | 4.33 | 5.02 | 5.51 | 5.66 |
| Book value per share | 19 | 22.3 | 23.6 | 25.4 | 25.9 | 26.8 | 30.4 | 29.9 | 33.4 | 37.8 | 36.1 |
| FCF per share | 1.96 | 1.7 | 1.15 | 3.24 | 3.75 | 3.11 | 3 | 4.42 | 3.53 | 4.33 | 4.14 |
| Cash per share | 3.22 | 3.15 | 11.4 | 12.8 | 9.83 | 7.41 | 7.82 | 8.75 | 5.68 | 6.08 | 4.55 |
| Capex per share | 1.12 | 1.55 | 1.65 | 1.78 | 1.27 | 1.99 | 2.01 | 2.51 | 3.77 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.44% | 4.82% | 4.82% | 4.88% | 3.85% | 5.32% | 4.65% | 5.2% | 7.25% | — | — |
| Capex / operating cash flow | 41.4% | 53.6% | 33.1% | 50.8% | 49.9% | 87.1% | 82.2% | 62.7% | 96.9% | — | — |
| Payout ratio | 27.7% | 24.4% | 21.4% | 37.5% | 60.7% | 33.7% | 23.6% | 30.6% | 48.5% | 26.3% | 26.9% |
| Dividend yield | 1.35% | 1.93% | 2.92% | 2.09% | 2.11% | 2.2% | 3.04% | 1.88% | 2.7% | 1.19% | 1.86% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.39 |
| May 15, 2026 | $0.39 |
| Mar 6, 2026 | $0.39 |
| — |
| FY21 | — | $3.29 | — | — | $29.2B | — |
| FY20 | — | $1.43 | — | — | $25.9B | — |
| FY19 | — | $2.7 | — | — | $29.1B | — |
| FY18 | — | $3.46 | — | — | $28.4B | — |
| FY17 | — | $2.72 | — | — | $26.9B | — |
| FY16 | — | $1.58 | — | — | $27B | — |
| 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 | $10.1B | $8.7B | $6.5B | $9.7B | $10.5B | $8.9B | $6.8B | $10.2B | $11.1B | $9.4B | $7.4B | $10.8B |
| YoY change | — | — | +1.65% | -0.57% | +3.82% | +2.13% | +3.41% | +5.72% | +5.27% | +6.16% | +9.09% | +5.59% |
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 | 2.7B | 2.6B | 9.5B | 10.3B | 7.7B | 5.8B | 5.9B | 6.3B | 3.9B | 4.1B |
| Receivables | 3B | 3.1B | 4.8B | 3.7B | 3.6B | 4B | 3.9B | 4.1B | 3.8B | 4.3B |
| Inventory | 3.2B | 3.4B | 3.6B | 3.2B | 3.1B | 3.6B | 4.2B | 4.3B | 4.8B | 5.3B |
| Total current assets | 10.2B | 12.1B | 18B | 17.9B | 15B | 14B | 14.8B | 16.9B | 14.1B | 15.3B |
| Property, plant & equipment | 13.5B | 15.9B | 48.1B | 18.7B | 17.9B | 17.9B | 18.9B | 19.1B | 22.7B | 26.4B |
| Goodwill & intangibles | 16.9B | 17.9B | 20B | 19.6B | 18.7B | 19.7B | 20.6B | 20.4B | 24.5B | 30.3B |
| Total assets | 34.4B | 39.3B | 48.5B | 49.3B | 44.9B | 44.7B | 45.3B | 47.5B | 50.6B | 58.3B |
| Accounts payable | 2.8B | 2.9B | 5.5B | 2.6B | 2.2B | 2.7B | 2.9B | 3.1B | 3.2B | 3.3B |
| Short-term debt | 299.7M | 392.8M | 7.5B | 7.2B | 1.6B | 846M | 1.7B | 2.1B | 3.3B | 1.6B |
| Total current liabilities | 6.4B | 7.5B | 14B | 13.3B | 7.5B | 7.6B | 8B | 10B | 10.3B | 8.8B |
| Long-term debt | 8.2B | 9.5B | 10.3B | 11B | 12.3B | 11.3B | 9.1B | 10.9B | 12B | 18.1B |
| Total liabilities | 18.7B | 20.7B | 28.8B | 29B | 24.6B | 23.8B | 22.3B | 25.8B | 27.8B | 32.9B |
| Shareholders' equity | 15.7B | 18.6B | 19.6B | 20.3B | 20.3B | 20.9B | 23B | 21.6B | 22.9B | 25.5B |
| Total debt | 8.5B | 9.9B | 17.8B | 18.2B | 13.8B | 12.2B | 10.9B | 13B | 15.3B | 19.7B |
| Net debt | 5.8B | 7.3B | 8.3B | 7.9B | 6.1B | 6.4B | 4.9B | 6.7B | 11.6B | 15.6B |
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 | Q2 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 | 4.3B | 6.3B | 3.3B | 3.1B | 3.1B | 3.9B | 3.7B | 2.9B | 4.2B | 4.1B | 3.2B | 3B |
| Receivables | 6.4B | 4.1B | 3.9B | 4.8B | 5.1B | 3.8B | 4.2B | 5.3B | 5.6B | 4.3B | 4.4B | 5.5B |
| Inventory | 4.3B | 4.3B | 4.6B | 4.5B | 4.6B | 4.8B | 5B | 5.1B | 5B | 5.3B | 5.1B | 5.1B |
| Total current assets | 15B | 16.9B | 13.7B | 15.1B | 14.8B | 14.1B | 14.2B | 15.2B | 16.9B | 15.3B | 16.2B | 15.8B |
| Property, plant & equipment | — | 19.1B | 20.2B | 20.5B | 22.6B | 22.7B | 23.5B | 24.3B | 25.2B | 26.4B | 25.9B | 26.2B |
| Goodwill & intangibles | 10.4B | 20.4B | 22.4B | 22.7B | 24B | 24.5B | 25.4B | 25.8B | 29.6B | 30.3B | 29.1B | 30.4B |
| Total assets | 46B | 47.5B | 46.3B | 48.1B | 51.2B | 50.6B | 51.9B | 54B | 58.5B | 58.3B | 58.2B | 58.6B |
| Accounts payable | 7.4B | 3.1B | 2.7B | 3.4B | 3B | 3.2B | 2.8B | 3.3B | 3.2B | 3.3B | 2.9B | 3.5B |
| Short-term debt | 2.5B | 2.1B | 3.2B | 3.5B | 3.5B | 3.3B | 1.7B | 1.4B | 4.3B | 1.6B | 2.8B | 2.9B |
| Total current liabilities | 11.2B | 10B | 10B | 10.5B | 10.7B | 10.3B | 8.7B | 8.7B | 11.6B | 8.8B | 10.2B | 10B |
| Long-term debt | 8.6B | 10.9B | 10.8B | 11B | 12B | 12B | 15.3B | 15.7B | 16.3B | 18.1B | 17.6B | 16.9B |
| Total liabilities | 24.6B | 25.8B | 25.6B | 26.7B | 28.1B | 27.8B | 29.6B | 30.4B | 33.9B | 32.9B | 33.6B | 33B |
| Shareholders' equity | 21.3B | 21.6B | 20.7B | 21.5B | 23.2B | 22.9B | 22.4B | 23.6B | 24.6B | 25.5B | 24.5B | 25.5B |
| Total debt | 11.1B | 13B | 14B | 14.5B | 15.5B | 15.3B | 17B | 17.2B | 20.7B | 19.7B | 20.4B | 19.8B |
| Net debt | 6.8B | 6.7B | 10.7B | 11.4B | 12.5B | 11.6B | 13.6B | 14.3B | 16.5B | 15.6B | 17.2B | 16.8B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.9B | 2.5B | 4.1B | 2.4B | 1.2B | 2.7B | 3.9B | 3.1B | 3.5B | 3.8B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 50.1M | 80.8M | 81.8M | 89.1M | 96M | 110M | 101M | 123M | 125M | 143M |
| Change in working capital | -47.9M | -366.7M | -376.9M | -182.3M | 240M | -1.2B | -1B | -591M | -831M | -556M |
| Operating cash flow | 2.2B | 2.4B | 4.1B | 2.8B | 2B | 1.8B | 1.9B | 2.9B | 2.7B | 5.6B |
| Capital expenditure | -929.5M | -1.3B | -1.4B | -1.4B | -996M | -1.6B | -1.5B | -1.8B | -2.6B | — |
| Investing cash flow | -853.2M | -3.4B | -1.9B | 155.7M | -1.1B | -2.5B | -953M | -2.4B | -6.3B | -3.4B |
| Dividends paid | -383.6M | -583M | -641.3M | -675.5M | -707M | -906M | -917M | -940M | -1.7B | -996M |
| Share repurchases | -4.4M | -3.7M | -954.2M | -988.4M | -249M | -896M | -1.2B | -3.1B | -1.5B | -1.2B |
| Financing cash flow | -1.9B | 436.3M | -219.6M | -2.3B | 560M | -3B | -2.4B | -2.3B | -1.1B | 761M |
| Net change in cash | -485.9M | -540.4M | 2B | 698.6M | 1.5B | -3.8B | -1.5B | -1.9B | -4.8B | 3B |
| Free cash flow | 1.6B | 1.4B | 955.3M | 2.6B | 2.9B | 2.4B | 2.3B | 3.2B | 2.4B | 2.9B |
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 | 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 | 1.3B | 573M | 114M | 1.3B | 1.4B | 709M | -98M | 1.3B | 1.5B | 1B | -180M | 1.5B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 32M | 31M | 30M | 33M | 33M | 29M | 32M | 34M | 38M | 39M | 29M | 44M |
| Change in working capital | 414M | 845M | -761M | -1.1B | 240M | 772M | -633M | -1B | -63M | 1.2B | -733M | -1.4B |
| Operating cash flow | 1.8B | 1.5B | -567M | 345M | 1.7B | 1.2B | -654M | 1.4B | 2B | 2.9B | -616M | 1.1B |
| Capital expenditure | -382M | -706M | 233M | 462M | 557M | -2.1B | -610M | — | — | — | — | — |
| Investing cash flow | -766M | -679M | -2.1B | -530M | -1.8B | -1.9B | -973M | -157M | -2.4B | -354M | -149M | 705M |
| Dividends paid | 0 | -179M | -750M | -481M | -238M | -237M | — | — | -249M | -247M | — | — |
| Share repurchases | -1.1B | -1B | -559M | -348M | -317M | -258M | -310M | -334M | -286M | -251M | -332M | -275M |
| Financing cash flow | 667M | -1.3B | -150M | -322M | -602M | -2M | 1.2B | -623M | 2.4B | -1.7B | 624M | -956M |
| Net change in cash | 1.7B | -455M | -2.8B | -507M | -681M | -738M | -448M | 598M | 2B | 899M | -141M | 878M |
| Free cash flow | 1.2B | 1.8B | -1.2B | 861M | 981M | 1.8B | -1.3B | 723M | 1.4B | 2.1B | -1.2B | 490M |
| May 23, 2025 |
| $0.37 |
| Mar 14, 2025 | $0.37 |
| Nov 22, 2024 | $0.35 |
| Aug 23, 2024 | $0.35 |
| May 23, 2024 | $0.35 |
| Date | Ratio |
|---|---|
| Aug 24, 1998 | 5:1 |