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 | $0.77 | $0.79 | +2.6% | — | $18.3B | — |
| Q1 26 | $0.73 | $0.73 | 0.0% | — | $14.4B | — |
| Q4 25 | $0.69 | $0.75 | +8.7% | — | $13.8B | — |
| Q3 25 | $0.65 | $0.63 | -3.1% | — | $12B | — |
| Q2 25 | $0.64 | $0.63 | -1.6% | — | $11.4B | — |
| Q1 25 | $0.71 | $0.66 | -7.0% | — | $15.4B | — |
| Q4 24 | $0.71 | $0.74 | +4.2% | — | $14.2B | — |
| Q3 24 | $0.65 | $0.66 | +1.5% | — | $13.8B | — |
| Q2 24 | $0.67 | $0.64 | -4.5% | — | $13.5B | — |
| Q1 24 | $0.67 | $0.67 | 0.0% | — | $14.8B | — |
| Q4 23 | $0.68 | $0.72 | +5.9% | — | $14.6B | — |
| Q3 23 | $0.64 | $0.61 | -4.7% | — | $12B | — |
| Q2 23 | $0.58 | $0.57 | -1.7% | — | $10.7B | — |
| Q1 23 | $0.62 | $0.64 | +3.2% | — | $12.4B | — |
| Q4 22 | $0.63 | $0.65 | +3.2% | — | $13.7B | — |
| Q3 22 | $0.61 | $0.63 | +3.3% | — | $15.5B | — |
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 | — | $2.69 | — | — | $52.6B | — |
| FY24 | — | $2.72 | — | — | $56.2B | — |
| FY23 | — | $2.55 | — | — | $49.7B | — |
| FY22 | — | $2.53 | — | — | $58.2B |
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 | $23B | $29.2B | $36.5B | $32.8B | $27.2B | $40.8B | $58.2B | $49.7B | $56.2B | $52.6B |
| YoY change | -14.8% | +27% | +24.9% | -10.3% | -17% | +50% | +42.6% | -14.6% | +13.1% | -6.44% |
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 | 23B | 29.2B | 36.5B | 32.8B | 27.2B | 40.8B | 58.2B | 49.7B | 56.2B | 52.6B |
| Cost of revenue | 19.6B | 25.6B | 31.4B | 27.1B | 22.4B | 35.1B | 51.5B | 43B | 49B | 45.4B |
| Gross profit | 3.4B | 3.7B | 5.1B | 5.7B | 4.8B | 5.7B | 6.7B | 6.7B | 7.2B | 7.2B |
| Gross margin | 14.7% | 12.6% | 14.1% | 17.5% | 17.8% | 14% | 11.5% | 13.5% | 12.8% | 13.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 160.1M | 181.1M | 208.3M | 211.7M | 220M | 209M | 241M | 231M | 244M | 251M |
| Operating expenses | 160.1M | 181.1M | 208.3M | 211.7M | 220M | 209M | 241M | 231M | 244M | 251M |
| Operating income | 3.2B | 3.5B | 4.9B | 5.5B | 4.6B | 5.5B | 6.4B | 6.5B | 6.9B | 6.9B |
| Operating margin | 14% | 12% | 13.5% | 16.8% | 16.9% | 13.5% | 11.1% | 13% | 12.3% | 13.1% |
| Non-operating income, net | 340.3M | 361.7M | 463.3M | 448.4M | 427M | 583M | 487M | 476M | 410M | 365M |
| Pretax income | 2.6B | 2.9B | 4.3B | 4.7B | 3.8B | 4.8B | 5.7B | 5.7B | 6B | 5.9B |
| Income tax | 23.4M | 25.7M | 60.3M | 45.6M | -124M | 70M | 82M | 44M | 65M | 23M |
| Net income | 2.6B | 2.9B | 4.2B | 4.7B | 3.9B | 4.8B | 5.6B | 5.7B | 6B | 5.9B |
| Net margin | 11.1% | 9.77% | 11.6% | 14.3% | 14.3% | 11.7% | 9.65% | 11.4% | 10.6% | 11.2% |
| EBITDA | 5.1B | 5.6B | 7.2B | 7.8B | 6.9B | 8B | 8.9B | 9B | 9.6B | 9.6B |
| EPS | 1.19 | 1.3 | 1.91 | 2.1 | 1.73 | 2.13 | 2.53 | 2.55 | 2.72 | 2.69 |
| Diluted EPS | 1.19 | 1.3 | 1.91 | 2.09 | 1.71 | 2.1 | 2.5 | 2.52 | 2.69 | 2.66 |
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 | 12B | 14.6B | 14.8B | 13.5B | 13.8B | 14.2B | 15.4B | 11.4B | 12B | 13.8B | 14.4B | 18.3B |
| Cost of revenue | 10.4B | 12.8B | 13B | 11.8B | 12B | 12.3B | 13.7B | 9.6B | 10.4B | 11.8B | 12.5B | 16.1B |
| Gross profit | 1.6B | 1.9B | 1.8B | 1.7B | 1.7B | 1.9B | 1.7B | 1.8B | 1.7B | 2B | 1.9B | 2.2B |
| Gross margin | 13.6% | 12.8% | 12.1% | 12.8% | 12.6% | 13.6% | 11.2% | 15.6% | 13.8% | 14.5% | 13.1% | 12.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 59M | 59M | 66M | 57M | 61M | 60M | 60M | 68M | 61M | 62M | 64M | 64M |
| Operating expenses | 59M | 59M | 66M | 57M | 61M | 60M | 60M | 68M | 61M | 62M | 64M | 64M |
| Operating income | 1.6B | 1.8B | 1.7B | 1.7B | 1.7B | 1.9B | 1.7B | 1.7B | 1.6B | 1.9B | 1.8B | 2.1B |
| Operating margin | 13.1% | 12.4% | 11.7% | 12.3% | 12.2% | 13.1% | 10.8% | 15% | 13.3% | 14.1% | 12.6% | 11.7% |
| Non-operating income, net | 122M | 115M | 102M | 101M | 99M | 108M | 95M | 93M | 92M | 85M | 77M | 108M |
| Pretax income | 1.4B | 1.6B | 1.5B | 1.4B | 1.5B | 1.6B | 1.4B | 1.5B | 1.3B | 1.7B | 1.5B | 1.9B |
| Income tax | 22M | -1M | 21M | 15M | 19M | 10M | 24M | 16M | -13M | -4M | 22M | 12M |
| Net income | 1.4B | 1.6B | 1.5B | 1.4B | 1.4B | 1.6B | 1.4B | 1.5B | 1.4B | 1.7B | 1.5B | 1.9B |
| Net margin | 11.3% | 11% | 10% | 10.5% | 10.4% | 11.5% | 9.12% | 12.8% | 11.3% | 12% | 10.4% | 10.2% |
| EBITDA | 2.2B | 2.5B | 2.4B | 2.3B | 2.3B | 2.5B | 2.3B | 2.4B | 2.3B | 2.6B | 2.5B | 2.9B |
| EPS | 0.61 | 0.72 | 0.66 | 0.65 | 0.65 | 0.75 | 0.64 | 0.66 | 0.62 | 0.76 | 0.68 | 0.85 |
| Diluted EPS | 0.6 | 0.72 | 0.66 | 0.64 | 0.65 | 0.74 | 0.64 | 0.66 | 0.61 | 0.75 | 0.68 | 0.84 |
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 | 57.3B | 57.1B | 53.8B | 61.6B | 42.8B | 47.8B | 52.4B | 57.1B | 67.9B | 69.3B | 79.1B |
| Enterprise value | 80.9B | 81.7B | 79.6B | 88.9B | 71.9B | 74.8B | 80.9B | 86B | 99.6B | 103.1B | 114.2B |
| Shares outstanding | 2.1B | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.4 | 20 | 12.7 | 13.2 | 11 | 10.1 | 9.32 | 10.1 | 11.4 | 11.8 | 12.7 |
| P/S | 2.49 | 1.95 | 1.47 | 1.88 | 1.57 | 1.17 | 0.9 | 1.15 | 1.21 | 1.32 | 1.36 |
| P/B | 2.57 | 2.51 | 2.21 | 2.39 | 1.68 | 1.81 | 1.89 | 1.99 | 2.3 | 2.26 | 2.62 |
| EV/EBITDA | 15.8 | 14.7 | 11.1 | 11.3 | 10.4 | 9.38 | 9.08 | 9.51 | 10.4 | 10.7 | 11.1 |
| EV/Sales | 3.51 | 2.79 | 2.18 | 2.71 | 2.64 | 1.83 | 1.39 | 1.73 | 1.77 | 1.96 | 1.95 |
| Earnings yield | 4.46% | 5% | 7.88% | 7.6% | 9.09% | 9.95% | 10.7% | 9.9% | 8.79% | 8.48% | 7.86% |
| FCF yield | 1.89% | 2.74% | 3.54% | 3.23% | 6.09% | 13.2% | 11.6% | 7.53% | 5.26% | 4.28% | 1.36% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.44 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.7% | 12.6% | 14.1% | 17.5% | 17.8% | 14% | 11.5% | 13.5% | 12.8% | 13.6% | 12.1% |
| Operating margin | 14% | 12% | 13.5% | 16.8% | 16.9% | 13.5% | 11.1% | 13% | 12.3% | 13.1% | 11.8% |
| Net margin | 11.1% | 9.77% | 11.6% | 14.3% | 14.3% | 11.7% | 9.65% | 11.4% | 10.6% | 11.2% | 10.8% |
| ROE | 11.5% | 12.5% | 17.4% | 18.1% | 15.3% | 18% | 20.3% | 19.7% | 20.2% | 19.2% | 20.9% |
| ROA | 4.89% | 5.25% | 7.44% | 7.59% | 6.06% | 7.04% | 8.24% | 7.97% | 7.74% | 7.54% | 5.92% |
| ROIC | 6.95% | 7.33% | 9.69% | 10.3% | 8.46% | 10.2% | 11.3% | 11.1% | 11.2% | 10.7% | 11.5% |
| Return on tangible assets | 7.74% | 8.03% | 11.1% | 10.8% | 8.34% | 9.45% | 11.5% | 10.8% | 10.3% | 10.1% | 10.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.79 | 0.7 | 0.85 | 0.86 | 1.1 | 1.14 | 0.86 | 0.93 | 1 | 1.04 | 0.93 |
| Quick ratio | 0.58 | 0.53 | 0.63 | 0.63 | 0.73 | 0.91 | 0.66 | 0.68 | 0.74 | 0.74 | 0.66 |
| Debt / equity | 1.06 | 1.08 | 1.08 | 1.07 | 1.19 | 1.13 | 1.03 | 1.01 | 1.09 | 1.14 | 1.1 |
| Debt / assets | 0.45 | 0.45 | 0.46 | 0.45 | 0.47 | 0.44 | 0.42 | 0.41 | 0.42 | 0.45 | 0.42 |
| Net debt / EBITDA | 4.6 | 4.41 | 3.59 | 3.48 | 4.23 | 3.39 | 3.2 | 3.19 | 3.3 | 3.51 | 3.27 |
| Interest coverage | 3.62 | 3.93 | 4.92 | 4.81 | 3.92 | 4.76 | 5.58 | 5.47 | 5.44 | 5.19 | 5.24 |
| Effective tax rate | 0.91% | 0.89% | 1.4% | 0.96% | 0% | 1.45% | 1.44% | 0.77% | 1.08% | 0.39% | 0.27% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.9 | 13.6 | 16.7 | 15 | 12.5 | 18.7 | 26.8 | 22.9 | 26 | 24.3 | 27 |
| EPS (basic) | 1.19 | 1.3 | 1.91 | 2.1 | 1.73 | 2.13 | 2.53 | 2.55 | 2.72 | 2.69 | 2.69 |
| EPS (diluted) | 1.19 | 1.3 | 1.91 | 2.09 | 1.71 | 2.1 | 2.5 | 2.52 | 2.69 | 2.66 | 2.89 |
| Book value per share | 10.5 | 10.6 | 11.1 | 11.8 | 11.6 | 12.1 | 12.8 | 13.3 | 13.7 | 14.2 | 14 |
| FCF per share | 0.51 | 0.73 | 0.87 | 0.91 | 1.19 | 2.89 | 2.8 | 1.98 | 1.65 | 1.37 | 1.58 |
| Cash per share | 0.03 | 0 | 0.16 | 0.15 | 0.49 | 1.3 | 0.04 | 0.08 | 0.27 | 0.45 | 0.11 |
| Capex per share | — | — | — | — | — | — | — | — | — | 2.6 | 2.47 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 10.7% | 9.24% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 65.5% | 60.9% |
| Payout ratio | 129.3% | 125% | 87.9% | 81.9% | 100.1% | 82.6% | 72.9% | 76% | 75.6% | 79.6% | 75.8% |
| Dividend yield | 5.76% | 6.25% | 6.93% | 6.23% | 9.1% | 8.22% | 7.82% | 7.53% | 6.64% | 6.75% | 6.1% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $0.56 |
| Apr 30, 2026 | $0.55 |
| Jan 30, 2026 | $0.55 |
| — |
| FY21 | — | $2.13 | — | — | $40.8B | — |
| FY20 | — | $1.73 | — | — | $27.2B | — |
| FY19 | — | $2.1 | — | — | $32.8B | — |
| FY18 | — | $1.91 | — | — | $36.5B | — |
| FY17 | — | $1.3 | — | — | $29.2B | — |
| FY16 | — | $1.19 | — | — | $23B | — |
| 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 | $12B | $14.6B | $14.8B | $13.5B | $13.8B | $14.2B | $15.4B | $11.4B | $12B | $13.8B | $14.4B | $18.3B |
| YoY change | -22.4% | +7.12% | +18.6% | +26.6% | +14.8% | -2.88% | +4.45% | -15.7% | -12.7% | -2.87% | -6.69% | +60.8% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 63.1M | 5.1M | 344.8M | 334.7M | 1.1B | 2.8B | 76M | 180M | 583M | 969M |
| Receivables | 3.3B | 4.4B | 3.7B | 4.9B | 4.8B | 7B | 7B | 7.8B | 9.2B | 6.5B |
| Inventory | 1.8B | 1.6B | 1.5B | 2.1B | 3.3B | 2.7B | 2.6B | 3.4B | 4B | 3.9B |
| Total current assets | 6.5B | 6.5B | 6.1B | 7.9B | 9.9B | 13.3B | 10.6B | 12.2B | 15.1B | 13.4B |
| Property, plant & equipment | 33.3B | 35.6B | 38.7B | 41.6B | 41.9B | 42.1B | 44.4B | 45.8B | 49.1B | 51.4B |
| Goodwill & intangibles | 19.2B | 18.9B | 18.7B | 18.4B | 17.5B | 17.2B | 19.1B | 18.8B | 19.4B | 19.7B |
| Total assets | 52.2B | 54.4B | 57B | 61.7B | 64.1B | 67.5B | 68.1B | 71B | 77.2B | 77.9B |
| Accounts payable | 397.7M | 801.7M | 1.1B | 1B | 704.6M | 632M | 743M | 1.2B | 1.2B | 1B |
| Short-term debt | 2.6B | 2.9B | 1.5B | 2B | 1.3B | 1.4B | 1.7B | 1.3B | 1.1B | 1.6B |
| Total current liabilities | 8.3B | 9.3B | 7.2B | 9.1B | 9B | 11.6B | 12.3B | 13.1B | 15.2B | 12.8B |
| Long-term debt | 21.1B | 21.7B | 24.7B | 25.6B | 28.9B | 28.5B | 26.9B | 27.8B | 31.1B | 33.1B |
| Total liabilities | 29.9B | 31.6B | 32.7B | 35.9B | 38.7B | 41.1B | 40.4B | 42.2B | 47.6B | 47.3B |
| Shareholders' equity | 22.3B | 22.8B | 24.3B | 25.8B | 25.4B | 26.4B | 27.7B | 28.8B | 29.6B | 30.6B |
| Total debt | 23.7B | 24.6B | 26.2B | 27.6B | 30.2B | 29.9B | 28.6B | 29.1B | 32.3B | 34.8B |
| Net debt | 23.6B | 24.6B | 25.8B | 27.3B | 29.1B | 27.1B | 28.6B | 28.9B | 31.7B | 33.8B |
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 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 | 171M | 180M | 283M | 138M | 1.4B | 583M | 220M | 870M | 206M | 969M | 191M | 246M |
| Receivables | 6.9B | 7.8B | 7.6B | 8.6B | 8.2B | 9.2B | 7.9B | 7.6B | 7.5B | 6.5B | 8.3B | 9.4B |
| Inventory | 3.3B | 3.4B | 3.3B | 3.4B | 3.3B | 4B | 3.2B | 4B | 4.2B | 3.9B | 5.2B | 4.7B |
| Total current assets | 11.4B | 12.2B | 12.1B | 13.5B | 14.4B | 15.1B | 12.8B | 14.2B | 13.2B | 13.4B | 15.7B | 15.9B |
| Property, plant & equipment | 45.3B | 45.8B | 46.4B | 47.4B | 48.1B | 49.1B | 49.7B | 50.1B | 51.1B | 50.9B | 51.3B | 53B |
| Goodwill & intangibles | 18.9B | 18.8B | 18.7B | 18.6B | 18.5B | 19.4B | 19.3B | 19.2B | 19.8B | 19.7B | 19.6B | 19.5B |
| Total assets | 69.8B | 71B | 71.4B | 73.6B | 75.1B | 77.2B | 75.4B | 77.4B | 77.8B | 77.9B | 80.6B | 81.8B |
| Accounts payable | 962M | 1.2B | 1.4B | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1B | 1.3B | 1.3B |
| Short-term debt | 1.5B | 1.3B | 1.1B | 2B | 1.1B | 1.1B | 2.5B | 1.6B | 2.5B | 1.6B | 2.7B | 2.1B |
| Total current liabilities | 12.5B | 13.1B | 13B | 14.8B | 13.4B | 15.2B | 14.9B | 14.8B | 15.1B | 12.8B | 17.2B | 17.2B |
| Long-term debt | 27.4B | 27.8B | 28.3B | 28.3B | 30.8B | 31.1B | 29.1B | 31.1B | 31.1B | 33.1B | 31.2B | 31.9B |
| Total liabilities | 41.6B | 42.2B | 42.9B | 44.8B | 45.9B | 47.6B | 45.6B | 47.5B | 47.7B | 47.3B | 50.2B | 50.6B |
| Shareholders' equity | 28.2B | 28.8B | 28.5B | 28.8B | 29.2B | 29.6B | 29.8B | 30B | 30.1B | 30.6B | 30.4B | 31.1B |
| Total debt | 28.9B | 29.1B | 29.4B | 30.3B | 31.9B | 32.3B | 31.6B | 32.7B | 33.6B | 34.8B | 33.9B | 34B |
| Net debt | 28.7B | 28.9B | 29.2B | 30.2B | 30.5B | 31.7B | 31.4B | 31.9B | 33.4B | 33.8B | 33.7B | 33.8B |
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 | 2.6B | 2.9B | 4.2B | 4.7B | 3.9B | 4.8B | 5.6B | 5.7B | 6B | 5.9B |
| Depreciation & amortization | 1.6B | 1.6B | 1.8B | 1.7B | 1.8B | 1.9B | 2B | 2.1B | 2.2B | 2.3B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -1.3B | -1.3B | 944.3M | -2B | -2.4B | -891M | 259M | -782M | -2.3B | 2.5B |
| Operating cash flow | 2.8B | 3.2B | 7B | 4.7B | 3.4B | 6.1B | 8.2B | 7.3B | 6.3B | 8.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -5.6B |
| Investing cash flow | -1.1B | -233.6M | -108.4M | -107.1M | -21M | 42M | -3.1B | 27M | -966M | -5.6B |
| Dividends paid | -3.3B | -3.6B | -3.7B | -3.8B | -3.9B | -3.9B | -4.1B | -4.3B | -4.5B | -4.7B |
| Share repurchases | — | 0 | -30.8M | -81.1M | -186M | -214M | -250M | -188M | -219M | -300M |
| Financing cash flow | 321.7M | -1.7B | -1.5B | -1.9B | -2B | -4.6B | -5.8B | -4.3B | -2.2B | -2.7B |
| Net change in cash | 2.1B | 1.3B | 5.3B | 2.6B | 1.4B | 1.6B | -694M | 3.1B | 3.2B | 333M |
| Free cash flow | 1.1B | 1.6B | 1.9B | 2B | 2.6B | 6.3B | 6.1B | 4.3B | 3.6B | 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 | 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 | 1.4B | 1.6B | 1.5B | 1.4B | 1.4B | 1.6B | 1.4B | 1.5B | 1.4B | 1.7B | 1.5B | 1.9B |
| Depreciation & amortization | 530M | 536M | 538M | 544M | 552M | 560M | 563M | 571M | 585M | 603M | 613M | 630M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -1B | -473M | -138M | -1.3B | 805M | -1.7B | 1.7B | -313M | 85M | 956M | -3.9B | 395M |
| Operating cash flow | 949M | 1.8B | 2B | 808M | 2.9B | 595M | 3.8B | 1.8B | 1.7B | 2.5B | 1.5B | 3.2B |
| Capital expenditure | — | — | — | — | — | — | — | — | -2B | -1.3B | -983M | -1.2B |
| Investing cash flow | -4M | 30M | -6M | -3M | -3M | -954M | — | — | -2B | -1.3B | -392M | -1.2B |
| Dividends paid | -1.1B | -1.1B | -1.1B | -1.1B | -1.1B | -1.1B | -1.2B | -1.2B | -1.2B | -1.2B | -1.2B | -1.2B |
| Share repurchases | 0 | -96M | -40M | -40M | -76M | -63M | -60M | -110M | -80M | -50M | -116M | -159M |
| Financing cash flow | -863M | -1.4B | -1B | -281M | 319M | -1.2B | -1.7B | -145M | -467M | -424M | -1.9B | -2.1B |
| Net change in cash | 82M | 405M | 975M | 524M | 3.2B | -1.6B | 2.2B | 1.7B | -685M | 795M | -862M | -61M |
| Free cash flow | 897M | 1.4B | 1.1B | 310M | 898M | 1.3B | 1.3B | 762M | -220M | 1.2B | 486M | 2B |
| Oct 31, 2025 |
| $0.545 |
| Jul 31, 2025 | $0.545 |
| Apr 30, 2025 | $0.535 |
| Jan 31, 2025 | $0.535 |
| Oct 31, 2024 | $0.525 |
| Date | Ratio |
|---|---|
| Aug 22, 2014 | 2:1 |
| May 16, 2002 | 2:1 |