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 27 | $3.27 | $5.9 | +80.4% | — | $11.3B | — |
| Q1 27 | $3.13 | $3.88 | +24.0% | — | $11.1B | — |
| Q4 26 | $3.05 | $3.81 | +24.9% | — | $11.2B | — |
| Q3 26 | $2.86 | $3.25 | +13.6% | — | $10.3B | — |
| Q2 26 | $2.78 | $2.91 | +4.7% | — | $10.2B | — |
| Q1 26 | $2.55 | $2.58 | +1.2% | — | $9.8B | — |
| Q4 25 | $2.61 | $2.78 | +6.5% | — | $10B | — |
| Q3 25 | $2.45 | $2.41 | -1.6% | — | $9.4B | — |
| Q2 25 | $2.36 | $2.56 | +8.5% | — | $9.3B | — |
| Q1 25 | $2.37 | $2.44 | +3.0% | — | $9.1B | — |
| Q4 24 | $2.27 | $2.29 | +0.9% | — | $9.3B | — |
| Q3 24 | $2.06 | $2.11 | +2.4% | — | $8.7B | — |
| Q2 24 | $1.9 | $2.12 | +11.6% | — | $8.6B | — |
| Q1 24 | $1.61 | $1.69 | +5.0% | — | $8.2B | — |
| Q4 23 | $1.36 | $1.68 | +23.5% | — | $8.4B | — |
| Q3 23 | $1.21 | $1.4 | +15.7% | — | $7.8B | — |
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 | — | $7.85 | — | — | $41.5B | — |
| FY25 | — | $6.44 | — | — | $37.9B | — |
| FY24 | — | $4.25 | — | — | $34.9B | — |
| FY23 | — | $0.21 | — | — | $31.4B |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.4B | $10.5B | $13.3B | $17.1B | $21.3B | $26.5B | $31.4B | $34.9B | $37.9B | $41.5B |
| YoY change | +26.5% | +24.9% | +26% | +28.7% | +24.3% | +24.7% | +18.3% | +11.2% | +8.72% | +9.58% |
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 | 8.4B | 10.5B | 13.3B | 17.1B | 21.3B | 26.5B | 31.4B | 34.9B | 37.9B | 41.5B |
| Cost of revenue | 2.2B | 2.8B | 3.5B | 4.2B | 5.4B | 7B | 8.4B | 8.5B | 8.6B | 9.3B |
| Gross profit | 6.2B | 7.8B | 9.8B | 12.9B | 15.8B | 19.5B | 23B | 26.3B | 29.3B | 32.3B |
| Gross margin | 73.5% | 73.7% | 74% | 75.2% | 74.4% | 73.5% | 73.3% | 75.5% | 77.2% | 77.7% |
| Research & development | 1.2B | 1.6B | 1.9B | 2.8B | 3.6B | 4.5B | 5.1B | 4.9B | 5.5B | 6B |
| Selling, general & administrative | 4.8B | 5.8B | 7.4B | 9.6B | 11.8B | 14.5B | 16.1B | 15.4B | 16.1B | 16.4B |
| Operating expenses | 6B | 7.3B | 9.3B | 12.4B | 15.4B | 18.9B | 21.1B | 20.3B | 21.6B | 22.3B |
| Operating income | 218M | 454M | 535M | 463M | 455M | 548M | 1.9B | 6B | 7.7B | 8.9B |
| Operating margin | 2.58% | 4.31% | 4.03% | 2.71% | 2.14% | 2.07% | 5.93% | 17.2% | 20.2% | 21.5% |
| Non-operating income, net | 28M | -34M | 448M | 243M | 2.1B | 984M | -1.2B | -1B | -228M | 603M |
| Pretax income | 179M | 420M | 983M | 706M | 2.6B | 1.5B | 660M | 5B | 7.4B | 9.5B |
| Income tax | -144M | 60M | -127M | 580M | -1.5B | 88M | 452M | 814M | 1.2B | 2.1B |
| Net income | 323M | 360M | 1.1B | 126M | 4.1B | 1.4B | 208M | 4.1B | 6.2B | 7.5B |
| Net margin | 3.83% | 3.42% | 8.36% | 0.74% | 19.2% | 5.45% | 0.66% | 11.9% | 16.4% | 18% |
| EBITDA | 864M | 1.2B | 975M | 2.3B | 1.1B | 2.6B | 6.7B | 11.2B | 11.7B | 12.1B |
| EPS | 0.26 | 0.18 | 1.48 | 0.15 | 4.48 | 1.51 | 0.21 | 4.25 | 6.44 | 7.85 |
| Diluted EPS | 0.26 | 0.17 | 1.43 | 0.15 | 4.38 | 1.48 | 0.21 | 4.2 | 6.36 | 7.8 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.7B | 9.3B | 9.1B | 9.3B | 9.4B | 10B | 9.8B | 10.2B | 10.3B | 11.2B | 11.1B | 11.3B |
| Cost of revenue | 2.2B | 2.1B | 2.2B | 4.3B | 2.1B | 2.2B | 2.3B | 2.2B | 2.3B | 2.5B | 5.1B | 2.6B |
| Gross profit | 6.6B | 7.1B | 7B | 7.2B | 7.3B | 7.8B | 7.6B | 8B | 8B | 8.7B | 8.6B | 8.7B |
| Gross margin | 75.3% | 76.9% | 76.3% | 76.8% | 77.7% | 77.8% | 77% | 78.1% | 78% | 77.6% | 76.9% | 76.7% |
| Research & development | 1.2B | 1.3B | 1.4B | 1.3B | 1.4B | 1.4B | 1.5B | 1.5B | 1.4B | 1.6B | 1.6B | 1.7B |
| Selling, general & administrative | 3.8B | 4.1B | 3.9B | 3.9B | 4B | 4.2B | 4.1B | 4.2B | 4.1B | 3.9B | 4.2B | 4.6B |
| Operating expenses | 5B | 5.3B | 5.3B | 5.3B | 5.4B | 5.7B | 5.6B | 5.7B | 5.6B | 5.5B | 5.8B | 6.3B |
| Operating income | 1.6B | 1.8B | 1.7B | 1.9B | 1.9B | 2.1B | 2B | 2.3B | 2.4B | 2.2B | 2.4B | 2.4B |
| Operating margin | 17.8% | 19.3% | 18.8% | 20.2% | 20.6% | 21.2% | 20.1% | 22.8% | 23.9% | 19.2% | 21.8% | 21.4% |
| Non-operating income, net | -69M | -150M | 150M | -45M | -203M | -130M | -4M | 70M | 64M | 473M | 611M | 2.6B |
| Pretax income | 1.5B | 1.6B | 1.9B | 1.8B | 1.7B | 2B | 2B | 2.4B | 2.5B | 2.6B | 2.7B | 4.6B |
| Income tax | 263M | 199M | 334M | 408M | 219M | 280M | 433M | 519M | 426M | 685M | 614M | 1B |
| Net income | 1.2B | 1.4B | 1.5B | 1.4B | 1.5B | 1.7B | 1.5B | 1.9B | 2.1B | 1.9B | 2.1B | 3.5B |
| Net margin | 14% | 15.6% | 16.8% | 15.3% | 16.2% | 17.1% | 15.7% | 18.4% | 20.3% | 17.3% | 18.9% | 31.1% |
| EBITDA | 2.5B | 3B | 2.6B | 2.9B | 3B | 3.2B | 2.9B | 3.2B | 3.3B | 2.8B | 3.5B | 3.5B |
| EPS | 1.26 | 1.49 | 1.58 | 1.48 | 1.6 | 1.78 | 1.61 | 1.97 | 2.2 | 2.08 | 2.43 | 4.3 |
| Diluted EPS | 1.25 | 1.47 | 1.56 | 1.47 | 1.58 | 1.75 | 1.59 | 1.96 | 2.19 | 2.07 | 2.42 | 4.29 |
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 | 54.4B | 81.4B | 114.1B | — | 204.8B | 222.2B | 166.6B | 273.8B | 328.7B | 201.7B | 187B |
| Enterprise value | 55B | 78.6B | 113B | — | 199.1B | 225.6B | 168.2B | 272.2B | 326.1B | 209.3B | 223.6B |
| Shares outstanding | 687.8M | 714.9M | 751M | 829M | 908M | 955M | 992M | 974M | 962M | 950M | 950M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 168.4 | 226.2 | 102.8 | — | 50.3 | 153.9 | 801.1 | 66.2 | 53 | 27 | 20.9 |
| P/S | 6.45 | 7.73 | 8.59 | — | 9.64 | 8.39 | 5.31 | 7.85 | 8.67 | 4.86 | 4.28 |
| P/B | 7.25 | 7.85 | 7.31 | — | 4.94 | 3.82 | 2.86 | 4.59 | 5.37 | 3.41 | 4.9 |
| EV/EBITDA | 63.6 | 64.5 | 115.9 | — | 176.1 | 85.6 | 25.1 | 24.3 | 27.8 | 17.3 | 17.3 |
| EV/Sales | 6.52 | 7.46 | 8.51 | — | 9.37 | 8.52 | 5.37 | 7.81 | 8.6 | 5.04 | 5.09 |
| Earnings yield | 0.59% | 0.44% | 0.97% | — | 1.99% | 0.65% | 0.12% | 1.51% | 1.89% | 3.7% | 4.78% |
| FCF yield | 3.12% | 2.71% | 2.46% | — | 2% | 2.38% | 3.79% | 3.47% | 3.78% | 7.14% | 9.48% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.18 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 73.5% | 73.7% | 74% | 75.2% | 74.4% | 73.5% | 73.3% | 75.5% | 77.2% | 77.7% | 76.7% |
| Operating margin | 2.58% | 4.31% | 4.03% | 2.71% | 2.14% | 2.07% | 5.93% | 17.2% | 20.2% | 21.5% | 21.4% |
| Net margin | 3.83% | 3.42% | 8.36% | 0.74% | 19.2% | 5.45% | 0.66% | 11.9% | 16.4% | 18% | 22% |
| ROE | 4.31% | 3.47% | 7.11% | 0.37% | 9.81% | 2.48% | 0.36% | 6.93% | 10.1% | 12.6% | 19.4% |
| ROA | 1.84% | 1.64% | 3.61% | 0.23% | 6.14% | 1.52% | 0.21% | 4.14% | 6.02% | 6.64% | 5.7% |
| ROIC | 2.7% | 5.14% | 3.71% | 0.26% | 1.27% | 0.84% | 0.98% | 8.64% | 10.9% | 10.5% | 10.7% |
| Return on tangible assets | 68.9% | 6.65% | -552.2% | -2.75% | 74.9% | -7.75% | -1.66% | -51.9% | -73% | -43.3% | -45.7% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.82 | 0.95 | 0.95 | 1.08 | 1.23 | 1.05 | 1.02 | 1.09 | 1.06 | 0.76 | 0.84 |
| Quick ratio | 0.82 | 0.95 | 0.95 | 1.08 | 1.23 | 1.05 | 1.02 | 1.09 | 1.06 | 0.76 | 0.84 |
| Debt / equity | 0.37 | 0.17 | 0.2 | 0.17 | 0.15 | 0.24 | 0.24 | 0.21 | 0.19 | 0.29 | 1.1 |
| Debt / assets | 0.16 | 0.08 | 0.1 | 0.11 | 0.09 | 0.15 | 0.14 | 0.13 | 0.11 | 0.15 | 0.38 |
| Net debt / EBITDA | 0.67 | -2.3 | -1.2 | -0.89 | -5.03 | 1.31 | 0.24 | -0.14 | -0.23 | 0.63 | 2.32 |
| Interest coverage | 3.01 | 5.22 | 3.47 | — | — | — | — | — | — | — | — |
| Effective tax rate | 0% | 14.3% | 0% | 82.2% | 0% | 5.74% | 68.5% | 16.4% | 16.7% | 21.7% | 22.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12.3 | 14.7 | 17.7 | 20.6 | 23.4 | 27.7 | 31.6 | 35.8 | 39.4 | 43.7 | 49.2 |
| EPS (basic) | 0.26 | 0.18 | 1.48 | 0.15 | 4.48 | 1.51 | 0.21 | 4.25 | 6.44 | 7.85 | 7.85 |
| EPS (diluted) | 0.26 | 0.17 | 1.43 | 0.15 | 4.38 | 1.48 | 0.21 | 4.2 | 6.36 | 7.8 | 10.9 |
| Book value per share | 10.9 | 14.5 | 20.8 | 40.9 | 45.7 | 60.9 | 58.8 | 61.2 | 63.6 | 62.3 | 46.6 |
| FCF per share | 2.47 | 3.08 | 3.73 | 4.45 | 4.51 | 5.53 | 6.36 | 9.75 | 12.9 | 15.2 | 18.5 |
| Cash per share | 3.21 | 6.32 | 5.78 | 9.59 | 13.2 | 11 | 12.6 | 14.6 | 14.6 | 10.1 | 13.9 |
| Capex per share | 0 | 0 | — | — | — | — | — | — | — | 0.63 | 0.73 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0% | 0% | — | — | — | — | — | — | — | 1.43% | 1.36% |
| Capex / operating cash flow | 0% | 0% | — | — | — | — | — | — | — | 3.96% | 3.78% |
| Payout ratio | — | — | — | — | — | — | — | — | 24.8% | 21.3% | 15.7% |
| Dividend yield | — | — | — | — | — | — | — | — | 0.47% | 0.79% | 0.77% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 17, 2026 | $0.44 |
| Jun 11, 2026 | $0.44 |
| Apr 9, 2026 | $0.44 |
| Dec 18, 2025 | $0.416 |
| Sep 17, 2025 | $0.416 |
| Jun 18, 2025 | $0.416 |
| Apr 10, 2025 | $0.416 |
| Dec 18, 2024 | $0.40 |
| Date | Ratio |
|---|---|
| Apr 18, 2013 | 4:1 |
| — |
| FY22 | — | $1.51 | — | — | $26.5B | — |
| FY21 | — | $4.48 | — | — | $21.3B | — |
| FY20 | — | $0.15 | — | — | $17.1B | — |
| FY19 | — | $1.48 | — | — | $13.3B | — |
| FY18 | — | $0.18 | — | — | $10.5B | — |
| FY17 | — | $0.26 | — | — | $8.4B | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.7B | $9.3B | $9.1B | $9.3B | $9.4B | $10B | $9.8B | $10.2B | $10.3B | $11.2B | $11.1B | $11.3B |
| YoY change | +11.3% | +10.8% | +10.7% | +8.39% | +8.3% | +7.6% | +7.62% | +9.77% | +8.63% | +12.1% | +13.3% | +10.8% |
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 | 2.2B | 4.5B | 4.3B | 7.9B | 12B | 10.5B | 12.5B | 14.2B | 14B | 9.6B |
| Receivables | 3.2B | 3.9B | 4.9B | 6.2B | 7.8B | 9.7B | 10.8B | 11.4B | 11.9B | 14.3B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 6B | 9.6B | 10.7B | 16B | 21.9B | 22.9B | 26.4B | 29.1B | 29.7B | 28.2B |
| Property, plant & equipment | 1.2B | 1.3B | 1.4B | 4.6B | 5.2B | 5.2B | 6.1B | 5.6B | 4.9B | 4.6B |
| Goodwill & intangibles | 17.1B | 16.6B | 30.9B | 59.7B | 60.9B | 113.8B | 111.4B | 107.8B | 111.4B | 129.5B |
| Total assets | 17.6B | 22B | 30.7B | 55.1B | 66.3B | 95.2B | 98.8B | 99.8B | 102.9B | 112.3B |
| Accounts payable | 115.3M | 76M | 2.7B | 3.4B | 4.4B | — | — | — | — | — |
| Short-term debt | 102.1M | 1B | 3M | 750M | 766M | 690M | 1.8B | 1.5B | 579M | 4.5B |
| Total current liabilities | 7.3B | 10.1B | 11.3B | 14.8B | 17.7B | 21.8B | 25.9B | 26.6B | 28B | 37.1B |
| Long-term debt | 2.7B | 695M | 3.2B | 5.1B | 5.5B | 13.3B | 12.3B | 11.1B | 10.8B | 12.6B |
| Total liabilities | 10.1B | 11.6B | 15.1B | 21.2B | 24.8B | 37.1B | 40.5B | 40.2B | 41.8B | 53.2B |
| Shareholders' equity | 7.5B | 10.4B | 15.6B | 33.9B | 41.5B | 58.1B | 58.4B | 59.6B | 61.2B | 59.1B |
| Total debt | 2.8B | 1.7B | 3.2B | 5.9B | 6.3B | 14B | 14.1B | 12.6B | 11.4B | 17.2B |
| Net debt | 1.2B | -823M | 507M | 1.7B | 86M | 8.5B | 7.1B | 4.1B | 2.5B | 9.8B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 11.9B | 14.2B | 17.7B | 12.6B | 12.8B | 14B | 17.4B | 15.4B | 11.3B | 9.6B | 11.8B | 11.4B |
| Receivables | 4.8B | 11.4B | 4.3B | 5.4B | 4.7B | 11.9B | 4.4B | 5.6B | 5.5B | 14.3B | 5.1B | 6.3B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 20.2B | 29.1B | 25.6B | 21.9B | 21.4B | 29.7B | 25.9B | 25.3B | 21.1B | 28.2B | 21.6B | 22.1B |
| Property, plant & equipment | 6.3B | 5.6B | 5.8B | 5.7B | 5.6B | 4.9B | 5.3B | 5.2B | 5.1B | 4.6B | 5B | 4.8B |
| Goodwill & intangibles | 108.7B | 107.8B | 107.6B | 106.7B | 106.4B | 111.4B | 110.6B | 110.2B | 111.9B | 129.5B | 131.9B | 130.8B |
| Total assets | 91B | 99.8B | 96.2B | 92.2B | 91.4B | 102.9B | 98.6B | 97.6B | 95.1B | 112.3B | 106.7B | 109.6B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 1.5B | 1.5B | 1.6B | 559M | 572M | 579M | 593M | 580M | 564M | 4.5B | 557M | 531M |
| Total current liabilities | 19.4B | 26.6B | 23.1B | 21B | 19.4B | 28B | 24.2B | 22.5B | 21.4B | 37.1B | 27.5B | 26.3B |
| Long-term debt | 11.2B | 11.1B | 10.9B | 10.8B | 10.9B | 10.8B | 10.8B | 10.7B | 10.6B | 12.6B | 41.3B | 41.2B |
| Total liabilities | 32.9B | 40.2B | 36.5B | 34.5B | 32.9B | 41.8B | 37.9B | 36.2B | 35.1B | 53.2B | 72.4B | 71.2B |
| Shareholders' equity | 58.1B | 59.6B | 59.7B | 57.6B | 58.5B | 61.2B | 60.7B | 61.3B | 60B | 59.1B | 34.2B | 38.4B |
| Total debt | 12.7B | 12.6B | 12.5B | 11.4B | 11.4B | 11.4B | 11.4B | 11.2B | 11.1B | 17.2B | 41.9B | 41.7B |
| Net debt | 6.3B | 4.1B | 2.6B | 3.7B | 3.4B | 2.5B | 441M | 872M | 2.2B | 9.8B | 32.9B | 33.4B |
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 | 323M | 360M | 1.1B | 126M | 4.1B | 1.4B | 208M | 4.1B | 6.2B | 7.5B |
| Depreciation & amortization | 632M | 784M | 982M | 2.1B | 2.8B | 3.3B | 3.8B | 4B | 3.5B | 3.6B |
| Stock-based compensation | 820M | 997M | 1.3B | 1.8B | 2.2B | 2.8B | 3.3B | 2.8B | 3.2B | 3.5B |
| Change in working capital | -105M | -386M | -114M | -211M | -1.1B | -1.8B | -1.8B | -2B | -486M | -1.6B |
| Operating cash flow | 2.2B | 2.3B | 4B | 4.7B | 7.1B | 7.1B | 7.2B | 10.8B | 14.5B | 15B |
| Capital expenditure | 0 | 0 | — | — | — | — | — | — | — | -594M |
| Investing cash flow | -2.2B | -1.5B | -4.7B | -2.3B | -3.3B | -13.8B | -1.2B | -591M | -2.5B | -8.6B |
| Dividends paid | — | — | — | — | — | — | — | — | -1.5B | -1.6B |
| Share repurchases | — | — | — | — | 0 | 0 | -4B | -7.6B | -7.8B | -12.6B |
| Financing cash flow | 597M | -429M | 1.2B | -849M | -230M | 6.5B | -4.4B | -9.4B | -11B | -9.1B |
| Net change in cash | 548M | 441M | 460M | 1.5B | 3.6B | -173M | 1.6B | 778M | 992M | -2.7B |
| Free cash flow | 1.7B | 2.2B | 2.8B | 3.7B | 4.1B | 5.3B | 6.3B | 9.5B | 12.4B | 14.4B |
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 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.2B | 1.4B | 1.5B | 1.4B | 1.5B | 1.7B | 1.5B | 1.9B | 2.1B | 1.9B | 2.1B | 3.5B |
| Depreciation & amortization | 862M | 953M | 879M | 907M | 814M | 877M | 843M | 817M | 851M | 1.1B | 985M | 966M |
| Stock-based compensation | 693M | 674M | 750M | 810M | 820M | 803M | 814M | 793M | 819M | 1.1B | 857M | 906M |
| Change in working capital | -1.4B | -109M | 3.1B | -2.3B | -1.6B | 383M | 3.2B | -3.3B | -2.1B | 633M | 2.9B | -2.8B |
| Operating cash flow | 1.9B | 3.5B | 6.8B | 1.3B | 2B | 4.3B | 6.9B | 740M | 2.3B | 5.5B | 6.7B | 1.3B |
| Capital expenditure | — | — | — | — | — | — | — | -135M | -139M | -141M | -145M | -171M |
| Investing cash flow | 112M | -321M | -2.5B | 2.8B | -13M | -2.8B | -1.4B | 1.2B | 519M | -8.7B | -2.2B | -1.2B |
| Dividends paid | 0 | — | -388M | -384M | -382M | -383M | -402M | -399M | -395M | -391M | -365M | -364M |
| Share repurchases | -1.9B | -1.7B | -2.1B | -4.3B | -1.3B | -76M | -2.6B | -2.2B | -3.8B | -3.9B | -27.2B | -84M |
| Financing cash flow | -2B | -1.8B | -2.6B | -6B | -1.8B | -557M | -3.2B | -2.7B | -4.5B | -4.7B | -3.2B | -701M |
| Net change in cash | -60M | 1.3B | 1.7B | -1.9B | 258M | 959M | 2.3B | -830M | -1.6B | -7.9B | 1.4B | -629M |
| Free cash flow | 1.4B | 3.3B | 6.1B | 755M | 1.8B | 3.8B | 6.3B | 605M | 2.2B | 5.3B | 6.6B | 1.1B |