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 | $5.57 | $6.06 | +8.8% | — | — | — |
| Q4 26 | $0.97 | $1.41 | +45.4% | — | — | — |
| Q3 26 | $1.44 | $1.52 | +5.6% | — | — | — |
| Q2 26 | $1.71 | $1.85 | +8.2% | — | — | — |
| Q1 26 | $1.74 | $1.77 | +1.7% | — | — | — |
| Q4 25 | $2.15 | $2.18 | +1.4% | — | — | — |
| Q3 25 | $2.11 | $2.06 | -2.4% | — | — | — |
| Q2 25 | $2.42 | $2.51 | +3.7% | — | — | — |
| Q1 25 | $3 | $2.55 | -15.0% | — | — | — |
| Q4 24 | $2.91 | $2.93 | +0.7% | — | — | — |
| Q3 24 | $3.22 | $3.45 | +7.1% | — | — | — |
| Q2 24 | $3.68 | $3.05 | -17.1% | — | — | — |
| Q1 24 | $2.97 | $3.08 | +3.7% | — | — | — |
| Q4 23 | $3.38 | $3.55 | +5.0% | — | — | — |
| Q3 23 | $4.3 | $4.09 | -4.9% | — | — | — |
| Q2 23 | $4.92 | $5.56 | +13.0% | — | — | — |
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 | — | $6.65 | — | — | $184.4B | — |
| FY24 | — | $9.76 | — | — | $193.4B | — |
| FY23 | — | $11.4 | — | — | $196.9B | — |
| FY22 | — | $18.4 | — | — | $235.7B |
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 | $110.2B | $134.7B | $158.9B | $139.9B | $94.5B | $155.6B | $235.7B | $196.9B | $193.4B | $184.4B |
| YoY change | -15.2% | +22.2% | +18% | -12% | -32.5% | +64.7% | +51.5% | -16.5% | -1.78% | -4.64% |
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 | 110.2B | 134.7B | 158.9B | 139.9B | 94.5B | 155.6B | 235.7B | 196.9B | 193.4B | 184.4B |
| Cost of revenue | 78.8B | 95.1B | 114B | 109.3B | 71.7B | 110.2B | 161.7B | 136.5B | 136.5B | 128.3B |
| Gross profit | 31.4B | 39.6B | 44.9B | 30.5B | 22.8B | 45.4B | 74B | 60.4B | 56.9B | 56.1B |
| Gross margin | 28.5% | 29.4% | 28.3% | 21.8% | 24.2% | 29.2% | 31.4% | 30.7% | 29.4% | 30.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4.3B | 4.1B | 3.8B | 4.1B | 4.2B | 4B | 4.3B | 4.1B | 4.8B | 5.1B |
| Operating expenses | 25.2B | 24.1B | 25.6B | 26.3B | 26.1B | 25.3B | 30B | 29.9B | 33.3B | 34.2B |
| Operating income | -5.5B | 3.1B | 14.4B | 100M | -6.1B | 16.2B | 40B | 26.2B | 18.9B | 16.7B |
| Operating margin | -4.96% | 2.32% | 9.09% | 0.07% | -6.45% | 10.4% | 16.9% | 13.3% | 9.78% | 9.04% |
| Non-operating income, net | 3.4B | 6.4B | 6.9B | 6.2B | -659M | 6.2B | 10.2B | 3.8B | 9.2B | 4.3B |
| Pretax income | -2.2B | 9.2B | 20.6B | 5.5B | -7.5B | 21.6B | 49.7B | 29.6B | 27.5B | 19.7B |
| Income tax | -1.7B | -48M | 5.7B | 2.7B | -1.9B | 6B | 14.1B | 8.2B | 9.8B | 7.3B |
| Net income | -431M | 9.3B | 14.9B | 2.8B | -5.6B | 15.7B | 35.6B | 21.4B | 17.7B | 12.5B |
| Net margin | -0.39% | 6.88% | 9.35% | 2.03% | -5.89% | 10.1% | 15.1% | 10.9% | 9.18% | 6.77% |
| EBITDA | 13.1B | 27.4B | 40B | 24.3B | 10.4B | 39.4B | 65.5B | 45B | 44.7B | 41.4B |
| EPS | -0.27 | 4.88 | 7.81 | 1.55 | -2.96 | 8.15 | 18.4 | 11.4 | 9.76 | 6.65 |
| Diluted EPS | -0.27 | 4.85 | 7.74 | 1.54 | -2.96 | 8.14 | 18.3 | 11.4 | 9.72 | 6.63 |
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 | 51.9B | 48.9B | 46.6B | 49.6B | 48.9B | 48.3B | 46.1B | 44.4B | 48.2B | 45.8B | 47.6B | 67.2B |
| Cost of revenue | 36.4B | 34.7B | 31.8B | 34.9B | 34.7B | 35.1B | 32.7B | 31.2B | 33.2B | 31.2B | 34.1B | 42.7B |
| Gross profit | 15.6B | 14.2B | 14.7B | 14.7B | 14.3B | 13.2B | 13.4B | 13.2B | 15B | 14.6B | 13.5B | 24.5B |
| Gross margin | 30% | 29% | 31.7% | 29.7% | 29.2% | 27.3% | 29% | 29.7% | 31.1% | 31.8% | 28.4% | 36.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.2B | 969M | 1B | 1B | 1.2B | 1.6B | 1.2B | 889M | 1.5B | 1.5B | 1.1B | 1.3B |
| Operating expenses | 7.8B | 7.7B | 7.7B | 7.9B | 8B | 9.7B | 7.8B | 7.8B | 9.3B | 9.2B | 8.9B | 9B |
| Operating income | 6.8B | 5.4B | 6B | 5.6B | 5B | 2.4B | 4.3B | 4.1B | 4.3B | 4B | 3.2B | 14.3B |
| Operating margin | 13.1% | 11% | 12.8% | 11.3% | 10.1% | 5% | 9.32% | 9.14% | 8.92% | 8.79% | 6.78% | 21.2% |
| Non-operating income, net | 2.1B | -1.8B | 2.1B | 1.6B | 1.7B | 3.8B | 1.5B | 364M | 1.5B | 937M | 1.1B | 2.8B |
| Pretax income | 8.7B | 3.5B | 7.9B | 7B | 6.5B | 6.1B | 5.6B | 4.1B | 5.4B | 4.6B | 3.9B | 16.7B |
| Income tax | 2.2B | 1.2B | 2.4B | 2.6B | 2B | 2.8B | 2.1B | 1.6B | 1.8B | 1.8B | 1.7B | 4.5B |
| Net income | 6.6B | 2.2B | 5.6B | 4.4B | 4.5B | 3.3B | 3.5B | 2.5B | 3.6B | 2.8B | 2.3B | 12.2B |
| Net margin | 12.6% | 4.58% | 11.9% | 8.96% | 9.19% | 6.74% | 7.62% | 5.67% | 7.5% | 6.21% | 4.82% | 18.2% |
| EBITDA | 13B | 7.2B | 12.2B | 11.3B | 10.9B | 10.3B | 10B | 8.8B | 11.8B | 10.9B | 10.2B | 23B |
| EPS | 3.48 | 1.23 | 2.99 | 2.43 | 2.49 | 1.85 | 2.01 | 1.45 | 1.83 | 1.39 | 1.12 | 6.13 |
| Diluted EPS | 3.48 | 1.22 | 2.97 | 2.43 | 2.48 | 1.84 | 2 | 1.45 | 1.82 | 1.39 | 1.11 | 6.11 |
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 | 220.4B | 235.7B | 206.4B | 226.9B | 157.9B | 224.8B | 346.7B | 279.3B | 262.1B | 281.8B | 404.8B |
| Enterprise value | 259.6B | 269.7B | 230.6B | 248.1B | 196.6B | 250.5B | 352.1B | 292B | 279.9B | 316.3B | 435.3B |
| Shares outstanding | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.8B | 1.8B | 1.8B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 25.4 | 13.9 | 79.7 | — | 14.3 | 9.74 | 13 | 14.8 | 22.6 | 19.7 |
| P/S | 2 | 1.75 | 1.3 | 1.62 | 1.67 | 1.44 | 1.47 | 1.42 | 1.36 | 1.53 | 1.92 |
| P/B | 1.5 | 1.58 | 1.33 | 1.56 | 1.19 | 1.61 | 2.16 | 1.73 | 1.71 | 1.47 | 2.11 |
| EV/EBITDA | 19.8 | 9.85 | 5.76 | 10.2 | 18.8 | 6.36 | 5.38 | 6.48 | 6.26 | 7.64 | 8.59 |
| EV/Sales | 2.35 | 2 | 1.45 | 1.77 | 2.08 | 1.61 | 1.49 | 1.48 | 1.45 | 1.71 | 2.08 |
| Earnings yield | — | 3.93% | 7.2% | 1.25% | — | 6.98% | 10.3% | 7.66% | 6.77% | 4.43% | 5.09% |
| FCF yield | -2.46% | 2.94% | 8.15% | 5.82% | 1.05% | 9.4% | 10.9% | 7.08% | 5.74% | 5.89% | 5.42% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.06 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.5% | 29.4% | 28.3% | 21.8% | 24.2% | 29.2% | 31.4% | 30.7% | 29.4% | 30.4% | 36.5% |
| Operating margin | -4.96% | 2.32% | 9.09% | 0.07% | -6.45% | 10.4% | 16.9% | 13.3% | 9.78% | 9.04% | 21.9% |
| Net margin | -0.39% | 6.88% | 9.35% | 2.03% | -5.89% | 10.1% | 15.1% | 10.9% | 9.18% | 6.77% | 9.83% |
| ROE | -0.29% | 6.21% | 9.55% | 1.96% | -4.19% | 11.2% | 22.2% | 13.2% | 11.6% | 6.5% | 12.2% |
| ROA | -0.17% | 3.65% | 5.85% | 1.2% | -2.32% | 6.55% | 13.8% | 8.18% | 6.91% | 3.85% | 5.86% |
| ROIC | -2.94% | 1.71% | 5.8% | 0.03% | -3.56% | 7.08% | 17.3% | 10.9% | 7.14% | 4.65% | 7.88% |
| Return on tangible assets | -0.17% | 3.79% | 6.07% | 1.25% | -2.41% | 6.8% | 14.3% | 8.49% | 7.16% | 3.97% | 6.53% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.93 | 1.03 | 1.25 | 1.07 | 1.18 | 1.26 | 1.47 | 1.27 | 1.06 | 1.15 | 1.25 |
| Quick ratio | 0.76 | 0.83 | 1.04 | 0.85 | 0.92 | 1.01 | 1.23 | 1.01 | 0.83 | 0.86 | 0.98 |
| Debt / equity | 0.31 | 0.26 | 0.22 | 0.19 | 0.33 | 0.22 | 0.15 | 0.13 | 0.16 | 0.21 | 0.19 |
| Debt / assets | 0.18 | 0.15 | 0.14 | 0.11 | 0.18 | 0.13 | 0.09 | 0.08 | 0.1 | 0.13 | 0.11 |
| Net debt / EBITDA | 2.98 | 1.24 | 0.6 | 0.87 | 3.71 | 0.65 | 0.08 | 0.28 | 0.4 | 0.83 | 0.51 |
| Interest coverage | -9.75 | 31 | 28.5 | 7.94 | -9.69 | 31.4 | 97.3 | 64.1 | 47.3 | 17.2 | 22.5 |
| Effective tax rate | 0% | 0% | 27.8% | 48.6% | 0% | 27.5% | 28.3% | 27.6% | 35.5% | 36.8% | 31.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 58.9 | 71.5 | 83.7 | 74.3 | 50.5 | 81.2 | 122 | 105.1 | 106.9 | 99.7 | 106.3 |
| EPS (basic) | -0.27 | 4.88 | 7.81 | 1.55 | -2.96 | 8.15 | 18.4 | 11.4 | 9.76 | 6.65 | 6.65 |
| EPS (diluted) | -0.27 | 4.85 | 7.74 | 1.54 | -2.96 | 8.14 | 18.3 | 11.4 | 9.72 | 6.63 | 10.4 |
| Book value per share | 78.3 | 79.3 | 82 | 77.1 | 71 | 73 | 83 | 86.5 | 84.6 | 103.9 | 96.8 |
| FCF per share | -2.89 | 3.68 | 8.87 | 7.01 | 0.89 | 11 | 19.5 | 10.6 | 8.31 | 8.97 | 13.7 |
| Cash per share | 3.74 | 2.56 | 5.45 | 3.05 | 3.01 | 2.96 | 9.27 | 4.39 | 3.75 | 3.41 | 4.35 |
| Capex per share | — | — | — | — | — | — | — | — | — | 9.38 | 9.27 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 9.41% | 8.77% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 51.1% | 40.4% |
| Payout ratio | -1.9K% | 87.7% | 57.2% | 314.9% | -173.5% | 64.9% | 30.8% | 52.9% | 66.5% | 102.1% | 67.2% |
| Dividend yield | 3.64% | 3.45% | 4.12% | 3.95% | 6.11% | 4.53% | 3.16% | 4.06% | 4.5% | 4.52% | 3.45% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $1.78 |
| May 19, 2026 | $1.78 |
| Feb 17, 2026 | $1.78 |
| — |
| FY21 | — | $8.15 | — | — | $155.6B | — |
| FY20 | — | -$2.96 | — | — | $94.5B | — |
| FY19 | — | $1.55 | — | — | $139.9B | — |
| FY18 | — | $7.81 | — | — | $158.9B | — |
| FY17 | — | $4.88 | — | — | $134.7B | — |
| FY16 | — | -$0.27 | — | — | $110.2B | — |
| 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 | $51.9B | $48.9B | $46.6B | $49.6B | $48.9B | $48.3B | $46.1B | $44.4B | $48.2B | $45.8B | $47.6B | $67.2B |
| YoY change | -18.2% | -10.3% | -4.63% | +4.99% | -5.77% | -1.22% | -1.03% | -10.5% | -1.55% | -5.27% | +3.16% | +51.4% |
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 | 7B | 4.8B | 10.3B | 5.7B | 5.6B | 5.7B | 17.9B | 8.2B | 6.8B | 6.3B |
| Receivables | 14.1B | 15.4B | 15.1B | 13.3B | 11.5B | 18.4B | 20.5B | 19.9B | 20.7B | 18.1B |
| Inventory | 5.4B | 5.6B | 5.7B | 5.8B | 5.7B | 6.8B | 8.2B | 8.6B | 9.1B | 9.7B |
| Total current assets | 29.6B | 28.6B | 34B | 28.3B | 26.1B | 33.7B | 50.3B | 41.1B | 40.9B | 38.6B |
| Property, plant & equipment | -153.9B | -166.8B | -171B | -176.2B | -188.6B | -189.1B | -184.2B | -192.5B | -198.1B | -215.2B |
| Goodwill & intangibles | 9.2B | 9.1B | 9B | 8.9B | 8.8B | 8.8B | 9.4B | 9.4B | 9.2B | 9.1B |
| Total assets | 260.1B | 253.8B | 253.9B | 237.4B | 239.8B | 239.5B | 257.7B | 261.6B | 256.9B | 324B |
| Accounts payable | 14B | 14.6B | 14B | 14.1B | 10.9B | 16.5B | 19B | 20.4B | 22.1B | 19.3B |
| Short-term debt | 10.8B | 5.2B | 5.7B | 3.3B | 1.5B | 256M | 2B | 529M | 4.4B | 977M |
| Total current liabilities | 31.8B | 27.7B | 27.2B | 26.5B | 22.2B | 26.8B | 34.2B | 32.3B | 38.6B | 33.4B |
| Long-term debt | 35.3B | 33.6B | 28.7B | 23.7B | 42.8B | 31.1B | 21.4B | 20.3B | 20.1B | 39.8B |
| Total liabilities | 113.4B | 104.5B | 98.2B | 92.2B | 107.1B | 99.6B | 97.5B | 99.7B | 103.8B | 131.8B |
| Shareholders' equity | 146.7B | 149.3B | 155.6B | 145.2B | 132.7B | 139.9B | 160.2B | 161.9B | 153.2B | 192.2B |
| Total debt | 46.1B | 38.8B | 34.5B | 27B | 44.3B | 31.4B | 23.3B | 20.8B | 24.5B | 40.8B |
| Net debt | 39.1B | 34B | 25.1B | 21.3B | 38.7B | 25.7B | 5.7B | 12.7B | 17.8B | 34.5B |
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 | 5.9B | 8.2B | 6.3B | 4B | 4.7B | 6.8B | 4.6B | 4.1B | 7.7B | 6.3B | 5.3B | 8.5B |
| Receivables | 22B | 19.9B | 20.4B | 20.8B | 19.6B | 20.7B | 19.6B | 17.7B | 17.9B | 18.1B | 25.3B | 24.6B |
| Inventory | 9.4B | 8.6B | 9.9B | 10.5B | 9.7B | 9.1B | 9.2B | 8.8B | 10.4B | 9.7B | 10.6B | 10.5B |
| Total current assets | 41.7B | 41.1B | 40.5B | 39.4B | 38.2B | 40.9B | 38.6B | 34.7B | 40.9B | 38.6B | 46.2B | 49.1B |
| Property, plant & equipment | -188.6B | -192.5B | -196.9B | -196.9B | -195.6B | -198.1B | -200.7B | -204.6B | -209.8B | -215.2B | -220.8B | -224.8B |
| Goodwill & intangibles | 9.4B | 9.4B | 9.4B | 9.4B | 9.4B | 9.2B | 9.1B | 9.1B | 9.1B | 9.1B | 9.1B | 9.1B |
| Total assets | 263.9B | 261.6B | 261.7B | 260.6B | 259.2B | 256.9B | 256.4B | 250.8B | 326.5B | 324B | 329.6B | 330.1B |
| Accounts payable | 21.6B | 20.4B | 21.3B | 21B | 20B | 22.1B | 20.9B | 18.6B | 19.1B | 19.3B | 23.2B | 24.4B |
| Short-term debt | 440M | 529M | 282M | 1.7B | 5.1B | 4.4B | 4.1B | 6.2B | 3.6B | 977M | 5.8B | 401M |
| Total current liabilities | 33.3B | 32.3B | 32.9B | 34B | 35.7B | 38.6B | 35.7B | 34.8B | 35.5B | 33.4B | 42.2B | 39.2B |
| Long-term debt | 20.1B | 20.3B | 21.6B | 21.4B | 20.7B | 20.1B | 25.6B | 23.3B | 38B | 39.8B | 39.6B | 36.7B |
| Total liabilities | 97.7B | 99.7B | 100B | 100.4B | 102.2B | 103.8B | 106.3B | 103.6B | 130.9B | 131.8B | 140.2B | 134.6B |
| Shareholders' equity | 166.2B | 161.9B | 161.7B | 160.3B | 157B | 153.2B | 150.1B | 147.3B | 195.6B | 192.2B | 189.4B | 195.6B |
| Total debt | 20.6B | 20.8B | 21.8B | 23.2B | 25.8B | 24.5B | 29.7B | 29.5B | 41.5B | 40.8B | 45.4B | 37.1B |
| Net debt | 14.8B | 12.7B | 15.6B | 19.2B | 21.1B | 17.8B | 25B | 25.4B | 33.8B | 34.5B | 40.1B | 28.5B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -431M | 9.3B | 14.9B | 2.8B | -5.6B | 15.7B | 35.6B | 21.4B | 17.7B | 12.5B |
| Depreciation & amortization | 16B | 17.9B | 18.7B | 18B | 17.2B | 17B | 15.3B | 15B | 16.6B | 20.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -1.1B | -806M | 355M | 2.2B | -821M | -2.9B | -556M | 668M | -48M | -229M |
| Operating cash flow | 10B | 20.9B | 34B | 18.6B | 5.9B | 29.5B | 51.2B | 37.7B | 31.8B | 33.9B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -17.3B |
| Investing cash flow | 1.7B | 5.1B | 1.5B | 2.7B | 2B | 2.2B | -134M | 597M | 7.5B | -15.9B |
| Dividends paid | -8B | -8.1B | -8.5B | -9B | -9.7B | -10.2B | -11B | -11.3B | -11.8B | -12.8B |
| Share repurchases | — | -1M | -1.8B | -4B | -1.8B | -1.4B | -11.3B | -14.9B | -15.2B | -12.1B |
| Financing cash flow | -12.6B | -24.7B | -19B | -26.3B | -14.2B | -34.6B | -30.8B | -30.4B | -24.6B | -29.3B |
| Net change in cash | -842M | 1.2B | 16.5B | -5B | -6.3B | -2.8B | 20.2B | 8B | 14.7B | -11.3B |
| Free cash flow | -5.4B | 6.9B | 16.8B | 13.2B | 1.7B | 21.1B | 37.6B | 19.8B | 15B | 16.6B |
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 | — | — | — | — | — | — | — | — | 3.6B | 2.8B | 2.3B | 12.2B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 6B | 6B | 5.9B | 6B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | -450M | 1.2B | -4.5B | 2.6B |
| Operating cash flow | -115M | -1B | 688M | 454M | 403M | -305M | 480M | 29M | 9.4B | 10.8B | 2.5B | 22.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | -4.4B | -5.3B | -4.1B | -4.5B |
| Investing cash flow | — | — | — | — | — | — | — | — | -1.9B | -4.9B | -3B | -4.3B |
| Dividends paid | — | — | — | — | — | — | — | — | -3.4B | -3.4B | -3.5B | -3.5B |
| Share repurchases | — | — | — | — | — | — | — | — | -2.6B | -3B | -2.6B | -3B |
| Financing cash flow | — | — | — | — | — | — | — | — | -6.8B | -9.7B | -2.5B | -20B |
| Net change in cash | -115M | -1B | 688M | 454M | 403M | -305M | 480M | 29M | 620M | -3.9B | -3B | -1.6B |
| Free cash flow | — | — | — | — | — | — | — | — | 4.9B | 5.5B | -1.5B | 18.1B |
| Nov 18, 2025 |
| $1.71 |
| Aug 19, 2025 | $1.71 |
| May 19, 2025 | $1.71 |
| Feb 14, 2025 | $1.71 |
| Nov 18, 2024 | $1.63 |
| Date | Ratio |
|---|---|
| Sep 13, 2004 | 2:1 |
| Jun 13, 1994 | 2:1 |
| Mar 11, 1981 | 2:1 |
| Dec 11, 1973 | 2:1 |