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 | $4.71 | $5.1 | +8.3% | — | — | — |
| Q4 26 | $2.1 | $2.42 | +15.2% | — | — | — |
| Q3 26 | $3.83 | $3.93 | +2.6% | — | — | — |
| Q2 26 | $4.66 | $4.75 | +1.9% | — | — | — |
| Q1 26 | $5.64 | $6.64 | +17.7% | — | — | — |
| Q4 25 | $3.25 | $3.19 | -1.8% | — | — | — |
| Q3 25 | $3.93 | $4.55 | +15.8% | — | — | — |
| Q2 25 | $5.64 | $6.29 | +11.5% | — | — | — |
| Q1 25 | $7.92 | $8.53 | +7.7% | — | — | — |
| Q4 24 | $5.21 | $6.23 | +19.6% | — | — | — |
| Q3 24 | $7.41 | $8.26 | +11.5% | — | — | — |
| Q2 24 | $8.18 | $10.2 | +24.7% | — | — | — |
| Q1 24 | $8.64 | $9.65 | +11.7% | — | — | — |
| Q4 23 | $5.45 | $6.55 | +20.2% | — | — | — |
| Q3 23 | $7.1 | $7.44 | +4.8% | — | — | — |
| Q2 23 | $6.69 | $6.16 | -7.9% | — | — | — |
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 | — | $18.6 | — | — | $44.7B | — |
| FY24 | — | $25.7 | — | — | $50.5B | — |
| FY23 | — | $34.8 | — | — | $60.2B | — |
| FY22 | — | $23.4 | — | — | $51.3B |
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 | $25.9B | $28.6B | $36.5B | $38.4B | $34.7B | $43B | $51.3B | $60.2B | $50.5B | $44.7B |
| YoY change | -8.02% | +10.5% | +27.4% | +5.27% | -9.53% | +23.9% | +19.2% | +17.5% | -16.1% | -11.6% |
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 | 25.9B | 28.6B | 36.5B | 38.4B | 34.7B | 43B | 51.3B | 60.2B | 50.5B | 44.7B |
| Cost of revenue | 18.4B | 20B | 25.8B | 27B | 23.9B | 29.3B | 35.6B | 37.9B | 31B | 28.4B |
| Gross profit | 7.5B | 8.6B | 10.7B | 11.4B | 10.9B | 13.7B | 15.7B | 22.3B | 19.5B | 16.3B |
| Gross margin | 29.1% | 30% | 29.3% | 29.6% | 31.3% | 31.9% | 30.7% | 37% | 38.6% | 36.5% |
| Research & development | 1.4B | 1.4B | 1.7B | 1.8B | 1.6B | 1.6B | 1.9B | 2.2B | 2.3B | 2.3B |
| Selling, general & administrative | 2.8B | 3.1B | 3.5B | 3.5B | 3.4B | 3.2B | 3.6B | 4.3B | 4.5B | 4.2B |
| Operating expenses | 4.6B | 4.8B | 5.4B | 5.5B | 5.4B | 5.1B | 5.9B | 6.9B | 7.2B | 7B |
| Operating income | 2.2B | 2.9B | 4.4B | 4.8B | 4.4B | 7.7B | 9B | 14.6B | 11.4B | 8.4B |
| Operating margin | 8.66% | 10.2% | 12% | 12.6% | 12.6% | 17.8% | 17.6% | 24.2% | 22.6% | 18.8% |
| Non-operating income, net | 746M | 1.1B | 900M | 720M | 762M | 932M | 1.2B | 881M | 1.1B | 1B |
| Pretax income | 2.2B | 3.2B | 4.1B | 4.1B | 3.9B | 7.6B | 9.1B | 13B | 9.2B | 6.3B |
| Income tax | 700.1M | 971M | 1.7B | 852M | 1.1B | 1.7B | 2B | 2.9B | 2.1B | 1.3B |
| Net income | 1.5B | 2.2B | 2.4B | 3.3B | 2.8B | 6B | 7.1B | 10.2B | 7.1B | 5B |
| Net margin | 5.87% | 7.54% | 6.5% | 8.49% | 7.93% | 13.9% | 13.9% | 16.9% | 14% | 11.2% |
| EBITDA | 4.5B | 5.4B | 7.2B | 7.7B | 7.3B | 10.6B | 11.8B | 17.5B | 14.6B | 11.6B |
| EPS | 4.83 | 6.76 | 7.34 | 10.3 | 8.77 | 19.1 | 23.4 | 34.8 | 25.7 | 18.6 |
| Diluted EPS | 4.81 | 6.68 | 7.24 | 10.2 | 8.69 | 19 | 23.3 | 34.6 | 25.6 | 18.5 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.2B | 11.8B | 15B | 12.8B | 10.8B | 8.3B | 12.5B | 11.8B | 12.1B | 9.3B | 13.1B | 12.4B |
| Cost of revenue | 9.7B | 7.2B | 9.2B | 7.8B | 6.8B | 5B | 7.6B | 7.6B | 8.2B | 6.3B | 8.3B | 7.9B |
| Gross profit | 5.5B | 4.6B | 5.8B | 5B | 4B | 3.2B | 4.9B | 4.2B | 3.9B | 3.1B | 4.8B | 4.4B |
| Gross margin | 36.3% | 39.2% | 38.9% | 38.9% | 37% | 39% | 39.2% | 35.8% | 32.6% | 32.8% | 36.9% | 35.7% |
| Research & development | 606M | 533M | 565M | 567M | 626M | 526M | 549M | 556M | 680M | 554M | 583M | 567M |
| Selling, general & administrative | 917M | 1.1B | 1.3B | 1.3B | 899M | 972M | 1.2B | 1.2B | 854M | 972M | 1.2B | 1.2B |
| Operating expenses | 928M | 2B | 2.1B | 2.1B | 992M | 1.7B | 2B | 2.1B | 1.1B | 1.8B | 2.1B | 2.1B |
| Operating income | 3.7B | 2.7B | 3.7B | 2.9B | 2.1B | 1.5B | 2.9B | 2.2B | 1.9B | 1.3B | 2.7B | 2.3B |
| Operating margin | 24.6% | 22.6% | 24.8% | 22.5% | 19.8% | 17.9% | 23% | 18.3% | 15.7% | 13.8% | 20.8% | 18.9% |
| Non-operating income, net | 133M | 339M | 238M | 304M | 246M | 246M | 238M | 235M | 292M | 267M | 277M | 256M |
| Pretax income | 3.1B | 2.2B | 3.1B | 2.4B | 1.5B | 895M | 2.3B | 1.6B | 1.4B | 836M | 2.3B | 1.9B |
| Income tax | 707M | 469M | 751M | 625M | 249M | 27M | 539M | 339M | 354M | 196M | 518M | 529M |
| Net income | 2.4B | 1.7B | 2.4B | 1.7B | 1.2B | 867M | 1.8B | 1.3B | 1.1B | 655M | 1.8B | 1.4B |
| Net margin | 15.6% | 14.8% | 15.8% | 13.5% | 11.5% | 10.5% | 14.4% | 10.8% | 8.76% | 7.01% | 13.5% | 11.1% |
| EBITDA | 4.3B | 3.5B | 4.5B | 3.7B | 2.9B | 2.3B | 3.7B | 3B | 2.7B | 2.1B | 3.6B | 3.2B |
| EPS | 8.3 | 6.25 | 8.56 | 6.32 | 4.57 | 3.2 | 6.65 | 4.76 | 3.94 | 2.43 | 6.57 | 5.11 |
| Diluted EPS | 8.26 | 6.23 | 8.53 | 6.29 | 4.55 | 3.19 | 6.64 | 4.75 | 3.93 | 2.42 | 6.55 | 5.1 |
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 | 27.8B | 42.5B | 43.7B | 55.1B | 70.8B | 106.7B | 120.5B | 106.8B | 111.7B | 125.1B | 185.9B |
| Enterprise value | 58.7B | 72.7B | 81.6B | 96B | 109.4B | 146.6B | 167.2B | 162B | 168.7B | 179.6B | 243.9B |
| Shares outstanding | 315.2M | 319.5M | 322.6M | 316.5M | 313.5M | 311.6M | 304.5M | 292.2M | 276M | 270.9M | 270.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.3 | 19.7 | 18.4 | 16.9 | 25.7 | 17.9 | 16.9 | 10.5 | 15.8 | 25 | 38.1 |
| P/S | 1.07 | 1.48 | 1.2 | 1.44 | 2.04 | 2.48 | 2.35 | 1.77 | 2.21 | 2.8 | 3.86 |
| P/B | 4.25 | 4.43 | 3.86 | 4.82 | 5.47 | 5.79 | 5.92 | 4.88 | 4.87 | 4.81 | 6.61 |
| EV/EBITDA | 13.2 | 13.5 | 11.3 | 12.5 | 15 | 13.8 | 14.2 | 9.24 | 11.6 | 15.5 | 28.4 |
| EV/Sales | 2.26 | 2.54 | 2.24 | 2.5 | 3.15 | 3.41 | 3.26 | 2.69 | 3.34 | 4.02 | 5.09 |
| Earnings yield | 5.47% | 5.09% | 5.43% | 5.91% | 3.89% | 5.59% | 5.92% | 9.51% | 6.35% | 4% | 2.63% |
| FCF yield | 2.93% | -0.93% | -2.58% | -0.07% | 6.82% | 4.82% | 0.76% | 3.86% | 3.97% | 2.58% | 2.43% |
| PEG | — | — | — | — | — | — | — | — | — | — | 5.18 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.1% | 30% | 29.3% | 29.6% | 31.3% | 31.9% | 30.7% | 37% | 38.6% | 36.5% | 35.7% |
| Operating margin | 8.66% | 10.2% | 12% | 12.6% | 12.6% | 17.8% | 17.6% | 24.2% | 22.6% | 18.8% | 13.4% |
| Net margin | 5.87% | 7.54% | 6.5% | 8.49% | 7.93% | 13.9% | 13.9% | 16.9% | 14% | 11.2% | 10.2% |
| ROE | 23.2% | 22.5% | 21% | 28.5% | 21.3% | 32.4% | 35% | 46.4% | 30.9% | 19.2% | 18.2% |
| ROA | 2.63% | 3.28% | 3.38% | 4.46% | 3.67% | 7.09% | 7.92% | 9.76% | 6.6% | 4.72% | 3.76% |
| ROIC | 4.11% | 5.09% | 5.12% | 7.31% | 6.11% | 10.3% | 10.5% | 14.7% | 11% | 8.34% | 7.57% |
| Return on tangible assets | 2.71% | 3.41% | 3.9% | 5.06% | 4.15% | 8.02% | 8.97% | 10.9% | 7.35% | 5.27% | 5.02% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.08 | 2.07 | 1.85 | 1.98 | 2.19 | 2.1 | 1.93 | 1.86 | 2.17 | 2.31 | 2.13 |
| Quick ratio | 1.91 | 1.9 | 1.6 | 1.74 | 1.97 | 1.86 | 1.68 | 1.66 | 1.97 | 2.08 | 1.98 |
| Debt / equity | 5.44 | 4.18 | 3.74 | 3.97 | 3.58 | 2.64 | 2.56 | 2.91 | 2.86 | 2.47 | 2.3 |
| Debt / assets | 0.61 | 0.61 | 0.6 | 0.62 | 0.62 | 0.58 | 0.58 | 0.61 | 0.61 | 0.61 | 0.6 |
| Net debt / EBITDA | 6.92 | 5.63 | 5.27 | 5.31 | 5.3 | 3.77 | 3.96 | 3.15 | 3.9 | 4.7 | 4.61 |
| Interest coverage | 3.91 | 4.51 | 4.38 | 3.79 | 4.11 | 8.66 | 9.59 | 6.31 | 3.75 | 2.97 | 3.22 |
| Effective tax rate | 31.5% | 30.8% | 42.4% | 20.8% | 27.9% | 21.8% | 22% | 22.1% | 22.7% | 20.1% | 24.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 82.2 | 89.6 | 113 | 121.3 | 110.8 | 138.1 | 168.4 | 206.2 | 183 | 164.9 | 177.4 |
| EPS (basic) | 4.83 | 6.76 | 7.34 | 10.3 | 8.77 | 19.1 | 23.4 | 34.8 | 25.7 | 18.6 | 18.6 |
| EPS (diluted) | 4.81 | 6.68 | 7.24 | 10.2 | 8.69 | 19 | 23.3 | 34.6 | 25.6 | 18.5 | 18 |
| Book value per share | 20.8 | 30 | 35 | 36.1 | 41.3 | 59.2 | 66.9 | 74.9 | 83.1 | 96 | 103.8 |
| FCF per share | 2.58 | -1.24 | -3.5 | -0.12 | 15.4 | 16.5 | 2.99 | 14.1 | 16 | 11.9 | 11.9 |
| Cash per share | 15.2 | 30.6 | 13.6 | 14 | 24.6 | 28.1 | 18.1 | 28.8 | 30.7 | 35.8 | 25.7 |
| Capex per share | 5.39 | 3.6 | 4.55 | 5.69 | 2.78 | 1.56 | 5.57 | 8.51 | 10.4 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.56% | 4.02% | 4.02% | 4.69% | 2.51% | 1.13% | 3.31% | 4.13% | 5.69% | — | — |
| Capex / operating cash flow | 44.5% | 77.8% | 138.3% | 55.7% | 12.2% | 8.38% | 46.9% | 32.8% | 29.2% | — | — |
| Payout ratio | 50% | 35.4% | 34% | 29% | 34.7% | 17.4% | 18.4% | 14.1% | 22.6% | 34.4% | 36% |
| Dividend yield | 2.74% | 1.8% | 1.84% | 1.71% | 1.35% | 0.98% | 1.09% | 1.34% | 1.44% | 1.38% | 0.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $1.62 |
| Mar 31, 2026 | $1.62 |
| Dec 31, 2025 | $1.62 |
| — |
| FY21 | — | $19.1 | — | — | $43B | — |
| FY20 | — | $8.77 | — | — | $34.7B | — |
| FY19 | — | $10.3 | — | — | $38.4B | — |
| FY18 | — | $7.34 | — | — | $36.5B | — |
| FY17 | — | $6.76 | — | — | $28.6B | — |
| FY16 | — | $4.83 | — | — | $25.9B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $15.2B | $11.8B | $15B | $12.8B | $10.8B | $8.3B | $12.5B | $11.8B | $12.1B | $9.3B | $13.1B | $12.4B |
| YoY change | -0.78% | -4.44% | -12.6% | -17.3% | -28.6% | -30.3% | -16.5% | -8.29% | +11.7% | +13.1% | +4.53% | +4.83% |
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 | 4.8B | 9.8B | 4.4B | 4.4B | 7.7B | 8.7B | 5.5B | 8.4B | 8.5B | 9.7B |
| Receivables | 3B | 3.9B | 5B | 5.2B | 4.2B | 4.2B | 6.4B | 7.7B | 5.3B | 5.4B |
| Inventory | 3.3B | 3.9B | 6.1B | 6B | 5B | 6.8B | 8.5B | 8.2B | 7.2B | 7.5B |
| Total current assets | 40B | 46.9B | 46.6B | 49.3B | 51.4B | 58.6B | 64.1B | 76.4B | 77.7B | 74.9B |
| Property, plant & equipment | 7.8B | 8.2B | 9.1B | 9.5B | 8.9B | 8.9B | 8.7B | 9.5B | 10.3B | 10.3B |
| Goodwill & intangibles | 1.8B | 2.5B | 9.3B | 8.6B | 8.8B | 9.7B | 10.6B | 11B | 10.9B | 11.1B |
| Total assets | 57.9B | 65.8B | 70.1B | 73B | 75.1B | 84.1B | 90B | 104.1B | 107.3B | 106B |
| Accounts payable | 1.6B | 2.1B | 2.5B | 2B | 1.9B | 3.2B | 3.9B | 3.5B | 2.7B | 3B |
| Short-term debt | 11.9B | 14.2B | 15B | 15.1B | 13.6B | 15.8B | 18.6B | 25.2B | 22.2B | 20.7B |
| Total current liabilities | 19.2B | 22.7B | 25.3B | 24.9B | 23.5B | 27.9B | 33.1B | 41.1B | 35.8B | 32.5B |
| Long-term debt | 23.7B | 25.9B | 27.2B | 30.2B | 32.7B | 32.9B | 33.6B | 38.5B | 43.2B | 43.5B |
| Total liabilities | 51.4B | 56.2B | 58.8B | 61.6B | 62.1B | 65.7B | 69.7B | 82.2B | 84.4B | 80B |
| Shareholders' equity | 6.5B | 9.6B | 11.3B | 11.4B | 12.9B | 18.4B | 20.4B | 21.9B | 22.9B | 26B |
| Total debt | 35.6B | 40B | 42.3B | 45.3B | 46.3B | 48.7B | 52.2B | 63.7B | 65.5B | 64.3B |
| Net debt | 31.3B | 30.7B | 38.4B | 41.5B | 39.2B | 40.7B | 47.4B | 56.2B | 58.1B | 56B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 8.4B | 6.3B | 6.6B | 8.1B | 8.5B | 6.6B | 9.3B | 10B | 9.7B | 8.2B | 9.3B | 10.3B |
| Receivables | 7.7B | 7.8B | 8.9B | 7.5B | 5.3B | 4.9B | 6.7B | 6.1B | 5.4B | 6B | 7.6B | 7.7B |
| Inventory | 8.2B | 8.9B | 8.4B | 7.7B | 7.2B | 7.7B | 7.9B | 7.7B | 7.5B | 8.3B | 8.2B | 7.8B |
| Total current assets | 76.4B | 75.1B | 79B | 80.7B | 77.7B | 74.9B | 77.7B | 78.5B | 74.9B | 73.5B | 76.7B | 77.5B |
| Property, plant & equipment | 9.5B | 13.7B | 14B | 14.2B | 10.3B | 14.6B | 14.9B | 15.2B | 10.3B | 15.6B | 15.5B | 15.4B |
| Goodwill & intangibles | 11B | 10.2B | 10B | 10B | 10.9B | 9.6B | 10.1B | 10.3B | 11.1B | 10.3B | 11B | 10.8B |
| Total assets | 104.1B | 101.4B | 105.6B | 107.8B | 107.3B | 103.1B | 106.3B | 107.8B | 106B | 103.4B | 107B | 107.6B |
| Accounts payable | 3.5B | 3.2B | 3B | 2.6B | 2.7B | 2.4B | 2.8B | 2.7B | 3B | 3B | 3.3B | 3.3B |
| Short-term debt | 25.2B | 23.5B | 24.9B | 23.4B | 22.2B | 21.1B | 23.8B | 22.5B | 20.7B | 21B | 21.9B | 23.6B |
| Total current liabilities | 41.1B | 36.6B | 37.7B | 37.6B | 35.8B | 33.3B | 35.1B | 33.9B | 32.5B | 32.1B | 33.9B | 35.2B |
| Long-term debt | 38.5B | 39.9B | 41B | 42.7B | 43.2B | 43.6B | 42.8B | 44.4B | 43.5B | 41.8B | 42.3B | 40.6B |
| Total liabilities | 82.2B | 79.2B | 82.8B | 84.7B | 84.4B | 80.6B | 81.9B | 82.6B | 80B | 77.1B | 79.5B | 79.6B |
| Shareholders' equity | 21.9B | 22.2B | 22.8B | 23.1B | 22.9B | 22.6B | 24.4B | 25.3B | 26B | 26.4B | 27.5B | 28B |
| Total debt | 63.7B | 63.5B | 65.9B | 66.1B | 65.5B | 64.7B | 66.6B | 66.9B | 64.3B | 62.8B | 64.2B | 64.2B |
| Net debt | 56.2B | 58.3B | 60.4B | 59.1B | 58.1B | 58.1B | 58.6B | 58.4B | 56B | 56B | 56.3B | 55.3B |
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 | 1.5B | 2.2B | 2.4B | 3.3B | 2.8B | 6B | 7.1B | 10.2B | 7.1B | 5B |
| Depreciation & amortization | 1.6B | 1.7B | 1.9B | 2B | 2.1B | 2B | 1.9B | 2B | 2.1B | 2.2B |
| Stock-based compensation | 70.6M | 68M | 84M | 82M | 81M | 82M | 85M | 130M | 208M | 151M |
| Change in working capital | 474.7M | -2.3B | -4.8B | -1.7B | 1.9B | -1.5B | -5.4B | -4.2B | 859M | -192M |
| Operating cash flow | 3.8B | 1.5B | 1.1B | 3.2B | 7.2B | 5.8B | 3.6B | 7.6B | 9.8B | 7.5B |
| Capital expenditure | -1.7B | -1.2B | -1.5B | -1.8B | -873M | -486M | -1.7B | -2.5B | -2.9B | — |
| Investing cash flow | -1.2B | -1.7B | -8.2B | -3.9B | -3.4B | -5.8B | -8.5B | -8.7B | -6.5B | 254M |
| Dividends paid | -761.3M | -764M | -806M | -943M | -956M | -1B | -1.3B | -1.4B | -1.6B | -1.7B |
| Share repurchases | -205.4M | -6M | -958M | -1.3B | -750M | -2.5B | -3.6B | -7.2B | -4B | -1.1B |
| Financing cash flow | -2.4B | 4.3B | 876M | 509M | -980M | -930M | 889M | 2.8B | -2.7B | -4.6B |
| Net change in cash | 238.8M | 4.1B | -6.2B | -183M | 2.8B | -967M | -4B | 1.6B | 655M | 3.1B |
| Free cash flow | 814.6M | -396M | -1.1B | -37M | 4.8B | 5.1B | 911M | 4.1B | 4.4B | 3.2B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.4B | 1.7B | 2.4B | 1.7B | 1.2B | 867M | 1.8B | 1.3B | 1.1B | 655M | 1.8B | 1.4B |
| Depreciation & amortization | 477M | 520M | 525M | 553M | 520M | 549M | 555M | 564M | 561M | 590M | 594M | 603M |
| Stock-based compensation | 18M | 46M | 58M | 55M | 49M | 28M | 26M | 50M | 47M | 41M | 28M | 47M |
| Change in working capital | 2.3B | -946M | -2.2B | 688M | 3.3B | -960M | -1.8B | 802M | 1.8B | -678M | -1.4B | -64M |
| Operating cash flow | 4.8B | 1.4B | 725M | 2.8B | 5B | 676M | 648M | 2.9B | 4B | -890M | 1.9B | 2.2B |
| Capital expenditure | -1.1B | -310M | -767M | -680M | -1.1B | -358M | -450M | — | — | — | — | — |
| Investing cash flow | -4.2B | 1.2B | -2.9B | -2B | -2.8B | 1.4B | -637M | -846M | -398M | 2.1B | -874M | -475M |
| Dividends paid | -362M | -386M | -410M | -406M | -403M | -403M | -440M | -439M | -438M | -441M | -437M | -438M |
| Share repurchases | -2.6B | -1.3B | -1.1B | -805M | -780M | -441M | -397M | -298M | -2M | -302M | -198M | -197M |
| Financing cash flow | -571M | -2.6B | 4.4B | 373M | -1.9B | -2.4B | 102M | -2.8B | -962M | -2.5B | 863M | -201M |
| Net change in cash | 87M | -40M | 2.3B | 1.1B | 236M | -315M | 113M | -746M | 2.6B | -1.2B | 1.9B | 1.5B |
| Free cash flow | 4.1B | -1.7B | 580M | 2.1B | 3.5B | -1.9B | 682M | 1.8B | 2.6B | -1.6B | 874M | 1.3B |
| Sep 30, 2025 |
| $1.62 |
| Jun 30, 2025 | $1.62 |
| Mar 31, 2025 | $1.62 |
| Dec 31, 2024 | $1.62 |
| Sep 30, 2024 | $1.47 |
| Date | Ratio |
|---|---|
| Dec 4, 2007 | 2:1 |
| Nov 29, 1995 | 3:1 |
| Sep 22, 1976 | 2:1 |
| Sep 22, 1972 | 2:1 |