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 | $5.92 | $6.31 | +6.6% | — | — | — |
| Q4 26 | $4.18 | $5.25 | +25.6% | — | — | — |
| Q3 26 | $4.11 | $4.82 | +17.3% | — | — | — |
| Q2 26 | $3.61 | $3.83 | +6.1% | — | — | — |
| Q1 26 | $5.8 | $6.07 | +4.7% | — | — | — |
| Q4 25 | $4.63 | $4.51 | -2.6% | — | — | — |
| Q3 25 | $3.97 | $4.05 | +2.0% | — | — | — |
| Q2 25 | $4.77 | $3.6 | -24.5% | — | — | — |
| Q1 25 | $5.37 | $5.41 | +0.7% | — | — | — |
| Q4 24 | $3.48 | $3.86 | +10.9% | — | — | — |
| Q3 24 | $4.18 | $3.99 | -4.5% | — | — | — |
| Q2 24 | $3.73 | $4.55 | +22.0% | — | — | — |
| Q1 24 | $4.89 | $4.94 | +1.0% | — | — | — |
| Q4 23 | $2.73 | $3.41 | +24.9% | — | — | — |
| Q3 23 | $2.82 | $3.18 | +12.8% | — | — | — |
| Q2 23 | $5.14 | $3.44 | -33.1% | — | — | — |
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 | — | $18.7 | — | — | $94.7B | — |
| FY25 | — | $16.8 | — | — | $87.9B | — |
| FY24 | — | $17.4 | — | — | $87.7B | — |
| FY23 | — | $15.6 | — | — | $90.2B |
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 | $60.3B | $65.5B | $69.7B | $69.2B | $84B | $93.5B | $90.2B | $87.7B | $87.9B | $94.7B |
| YoY change | +19.8% | +8.51% | +6.48% | -0.68% | +21.3% | +11.4% | -3.59% | -2.73% | +0.27% | +7.73% |
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 | 60.3B | 65.5B | 69.7B | 69.2B | 84B | 93.5B | 90.2B | 87.7B | 87.9B | 94.7B |
| Cost of revenue | 47B | 51.3B | 54.9B | 55.9B | 66B | 73.3B | 71B | 68.7B | 68.9B | 74.1B |
| Gross profit | 13.3B | 14.1B | 14.8B | 13.3B | 18B | 20.2B | 19.2B | 19B | 19B | 20.6B |
| Gross margin | 22.1% | 21.5% | 21.3% | 19.3% | 21.4% | 21.6% | 21.3% | 21.6% | 21.6% | 21.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | -471M | -598M | 3.3B | 122M | -2B | 726M | -1.1B | -722M | — | — |
| Operating expenses | 8.3B | 8.9B | 13.3B | 10.6B | 10B | 14.4B | 12.8B | 11.9B | 13B | 14B |
| Operating income | 4.6B | 4.7B | 4.8B | 2.9B | 6B | 6.5B | 5.3B | 6.3B | 6B | 6.6B |
| Operating margin | 7.57% | 7.11% | 6.87% | 4.12% | 7.11% | 6.98% | 5.92% | 7.18% | 6.82% | 6.99% |
| Non-operating income, net | 492M | 211M | -3.6B | -566M | 1.4B | -991M | 521M | -87M | -127M | -297M |
| Pretax income | 4.6B | 4.4B | 655M | 1.7B | 6.7B | 4.9B | 5.4B | 5.8B | 5.4B | 5.8B |
| Income tax | 1.6B | -219M | 115M | 383M | 1.4B | 1.1B | 1.4B | 1.5B | 1.3B | 1.4B |
| Net income | 3B | 4.6B | 540M | 1.3B | 5.2B | 3.8B | 4B | 4.3B | 4.1B | 4.4B |
| Net margin | 4.97% | 6.99% | 0.77% | 1.86% | 6.23% | 4.09% | 4.41% | 4.94% | 4.65% | 4.68% |
| EBITDA | 8.1B | 8.4B | 4.9B | 6.4B | 11.8B | 9.8B | 10.7B | 11.6B | 11.3B | 12.3B |
| EPS | 11.2 | 17.2 | 2.07 | 4.91 | 19.5 | 14.4 | 15.6 | 17.4 | 16.8 | 18.7 |
| Diluted EPS | 11.1 | 16.8 | 2.03 | 4.9 | 19.4 | 14.3 | 15.5 | 17.2 | 16.8 | 18.6 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.7B | 22.2B | 21.7B | 22.1B | 21.6B | 22B | 22.2B | 22.2B | 22.2B | 23.5B | 24B | 25B |
| Cost of revenue | 17B | 17.6B | 17.2B | 17B | 17.2B | 17.4B | 17.4B | 16.9B | 17.6B | 18.3B | 18.9B | 19.3B |
| Gross profit | 4.7B | 4.6B | 4.5B | 5.1B | 4.4B | 4.6B | 4.7B | 5.3B | 4.7B | 5.1B | 5.1B | 5.7B |
| Gross margin | 21.7% | 20.6% | 20.9% | 23.2% | 20.3% | 20.8% | 21.3% | 23.9% | 21.1% | 21.9% | 21.3% | 22.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | -39M | -41M | -40M | -602M | — | — | — | — | — | — | — | — |
| Operating expenses | 3.1B | 3.1B | 3.1B | 2.6B | 3.2B | 3.2B | 3.3B | 3.4B | 3.4B | 3.5B | 3.5B | 3.6B |
| Operating income | 1.6B | 1.4B | 1.4B | 1.9B | 1.2B | 1.4B | 1.5B | 1.9B | 1.3B | 1.6B | 1.6B | 2.1B |
| Operating margin | 7.33% | 6.41% | 6.24% | 8.73% | 5.6% | 6.27% | 6.64% | 8.72% | 5.84% | 6.91% | 6.73% | 8.35% |
| Non-operating income, net | -76M | -122M | -83M | 194M | -68M | -295M | -174M | 410M | -45M | -197M | -214M | 159M |
| Pretax income | 1.4B | 1.2B | 1.2B | 2B | 1.1B | 981M | 1.2B | 2.2B | 1.1B | 1.3B | 1.3B | 2.1B |
| Income tax | 345M | 302M | 304M | 554M | 262M | 240M | 272M | 575M | 310M | 333M | 207M | 510M |
| Net income | 1.1B | 900M | 879M | 1.5B | 794M | 741M | 909M | 1.6B | 824M | 956M | 1.1B | 1.6B |
| Net margin | 4.97% | 4.06% | 4.04% | 6.67% | 3.68% | 3.37% | 4.1% | 7.42% | 3.7% | 4.07% | 4.4% | 6.39% |
| EBITDA | 2.8B | 2.6B | 2.5B | 3.7B | 2.4B | 2.8B | 2.7B | 3.4B | 2.5B | 2.9B | 3B | 3.9B |
| EPS | 4.28 | 3.59 | 3.55 | 5.94 | 3.21 | 3.06 | 3.79 | 6.92 | 3.46 | 4.07 | 4.42 | 6.63 |
| Diluted EPS | 4.23 | 3.55 | 3.51 | 5.94 | 3.21 | 3.03 | 3.76 | 6.88 | 3.46 | 4.04 | 4.41 | 6.6 |
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 | 41.9B | 53.4B | 32.4B | 27.6B | 68B | 48.1B | 44.6B | 50.8B | 42.7B | 78.6B | 68.6B |
| Enterprise value | 52.9B | 66.7B | 47.7B | 58.8B | 97.4B | 78.4B | 76.1B | 82B | 74.6B | 108.3B | 97B |
| Shares outstanding | 268.3M | 265.9M | 260.8M | 262M | 268M | 266M | 254M | 248M | 243M | 237M | 237M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14 | 11.7 | 60 | 21.4 | 13 | 12.6 | 11.2 | 11.7 | 10.4 | 17.7 | 15.4 |
| P/S | 0.69 | 0.82 | 0.47 | 0.4 | 0.81 | 0.51 | 0.49 | 0.58 | 0.49 | 0.83 | 0.71 |
| P/B | 2.61 | 2.75 | 1.83 | 1.51 | 2.81 | 1.93 | 1.71 | 1.84 | 1.52 | 2.48 | 2.17 |
| EV/EBITDA | 6.54 | 7.95 | 9.7 | 9.2 | 8.27 | 7.98 | 7.14 | 7.06 | 6.62 | 8.81 | 8.19 |
| EV/Sales | 0.88 | 1.02 | 0.68 | 0.85 | 1.16 | 0.84 | 0.84 | 0.93 | 0.85 | 1.14 | 1.02 |
| Earnings yield | 7.15% | 8.56% | 1.67% | 4.67% | 7.69% | 7.95% | 8.9% | 8.53% | 9.58% | 5.64% | 6.49% |
| FCF yield | -0.44% | -1.85% | 0.38% | -2.8% | 6.25% | 6.38% | 5.99% | 6.18% | 6.98% | 6.51% | 8.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | -3.63 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.1% | 21.5% | 21.3% | 19.3% | 21.4% | 21.6% | 21.3% | 21.6% | 21.6% | 21.8% | 22.7% |
| Operating margin | 7.57% | 7.11% | 6.87% | 4.12% | 7.11% | 6.98% | 5.92% | 7.18% | 6.82% | 6.99% | 11.1% |
| Net margin | 4.97% | 6.99% | 0.77% | 1.86% | 6.23% | 4.09% | 4.41% | 4.94% | 4.65% | 4.68% | 4.68% |
| ROE | 18.6% | 23.5% | 3.04% | 7.03% | 21.6% | 15.3% | 15.2% | 15.7% | 14.6% | 14% | 14.8% |
| ROA | 6.17% | 8.74% | 0.99% | 1.75% | 6.32% | 4.45% | 4.56% | 4.98% | 4.67% | 4.48% | 5.01% |
| ROIC | 11.1% | 14.2% | 11.9% | 4.44% | 8.74% | 9.23% | 6.87% | 7.95% | 7.51% | 8.27% | 8.27% |
| Return on tangible assets | 9.03% | 12.2% | 1.36% | 2.14% | 7.68% | 5.29% | 5.36% | 5.84% | 5.5% | 5.19% | 5.19% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.59 | 1.39 | 1.45 | 1.58 | 1.51 | 1.43 | 1.37 | 1.36 | 1.19 | 1.48 | 1.48 |
| Quick ratio | 1.53 | 1.33 | 1.39 | 1.53 | 1.46 | 1.38 | 1.33 | 1.32 | 1.15 | 1.44 | 1.44 |
| Debt / equity | 0.93 | 0.85 | 0.99 | 1.97 | 1.51 | 1.49 | 1.47 | 1.37 | 1.33 | 1.36 | 1.36 |
| Debt / assets | 0.31 | 0.32 | 0.32 | 0.49 | 0.44 | 0.43 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 |
| Net debt / EBITDA | 1.36 | 1.59 | 3.1 | 4.89 | 2.5 | 3.08 | 2.95 | 2.69 | 2.83 | 2.41 | 2.41 |
| Interest coverage | 9.94 | 8.8 | 2.11 | 3.48 | 9.42 | 8.11 | 8.73 | 8.83 | 7.9 | 6.97 | 6.97 |
| Effective tax rate | 34.5% | 0% | 17.6% | 22.9% | 21.6% | 21.9% | 25.9% | 25.8% | 24.8% | 23.5% | 23.5% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 224.9 | 246.1 | 267.2 | 264.2 | 313.3 | 351.5 | 354.9 | 353.6 | 361.8 | 399.7 | 399.7 |
| EPS (basic) | 11.2 | 17.2 | 2.07 | 4.91 | 19.5 | 14.4 | 15.6 | 17.4 | 16.8 | 18.7 | 18.7 |
| EPS (diluted) | 11.1 | 16.8 | 2.03 | 4.9 | 19.4 | 14.3 | 15.5 | 17.2 | 16.8 | 18.6 | 18.6 |
| Book value per share | 59.9 | 73 | 68.1 | 69.8 | 90.2 | 93.8 | 102.7 | 111.2 | 115.5 | 133.5 | 131.9 |
| FCF per share | -0.69 | -3.72 | 0.47 | -2.94 | 15.9 | 11.5 | 10.5 | 12.6 | 12.3 | 21.6 | 21.1 |
| Cash per share | 14.8 | 12.3 | 8.89 | 18.6 | 26.4 | 25.9 | 27 | 26.2 | 22.6 | 56.2 | 57.3 |
| Capex per share | — | — | — | — | — | — | — | — | — | 16.1 | 15.7 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 4.02% | 4.02% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 42.7% | 42.7% |
| Payout ratio | 14.2% | 11.7% | 126.5% | 52.8% | 13.1% | 20.7% | 29.6% | 29.1% | 32.7% | 31% | 31.3% |
| Dividend yield | 1.02% | 1% | 2.11% | 2.46% | 1.01% | 1.65% | 2.64% | 2.48% | 3.14% | 1.75% | 1.68% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 14, 2026 | $1.22 |
| Jun 22, 2026 | $1.22 |
| Mar 9, 2026 | $1.45 |
| — |
| FY22 | — | $14.4 | — | — | $93.5B | — |
| FY21 | — | $19.5 | — | — | $84B | — |
| FY20 | — | $4.91 | — | — | $69.2B | — |
| FY19 | — | $2.07 | — | — | $69.7B | — |
| FY18 | — | $17.2 | — | — | $65.5B | — |
| FY17 | — | $11.2 | — | — | $60.3B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $21.7B | $22.2B | $21.7B | $22.1B | $21.6B | $22B | $22.2B | $22.2B | $22.2B | $23.5B | $24B | $25B |
| YoY change | -6.72% | -2.84% | -1.94% | +0.82% | -0.47% | -0.89% | +1.94% | +0.5% | +3.08% | +6.84% | +8.3% | +12.5% |
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 | 4B | 3.3B | 2.3B | 4.9B | 7.1B | 6.9B | 6.9B | 6.5B | 5.5B | 13.3B |
| Receivables | 7.6B | 8.5B | 9.1B | 10.1B | 12.1B | 11.9B | 10.2B | 10.1B | 11.4B | 12.7B |
| Inventory | 514M | 525M | 553M | 572M | 587M | 637M | 604M | 614M | 602M | 669M |
| Total current assets | 12.6B | 13.3B | 13.1B | 16.4B | 20.6B | 20.4B | 18.6B | 18.2B | 18.4B | 27.9B |
| Property, plant & equipment | 187M | -303M | -703M | 13.9B | 15.6B | 17B | 18.7B | 17.5B | 15.6B | 15.6B |
| Goodwill & intangibles | 15.4B | 14.9B | 14.6B | 13.4B | 14.7B | 13.7B | 13.1B | 12.8B | 13.2B | 13.5B |
| Total assets | 48.6B | 52.3B | 54.4B | 73.5B | 82.8B | 86B | 87.1B | 87B | 87.6B | 98.9B |
| Accounts payable | 2.8B | 3B | 3B | 3.3B | 3.8B | 4B | 3.8B | 3.2B | 3.7B | 4.3B |
| Short-term debt | 22M | 1.3B | 964M | 2B | 2.4B | 2.5B | 2.5B | 2.5B | 4B | 5.1B |
| Total current liabilities | 7.9B | 9.6B | 9B | 10.3B | 13.7B | 14.3B | 13.6B | 13.4B | 15.4B | 18.9B |
| Long-term debt | 14.9B | 15.2B | 16.6B | 34.1B | 34.1B | 34.7B | 35.8B | 35.2B | 33.4B | 37.8B |
| Total liabilities | 32.5B | 32.9B | 36.6B | 55.2B | 58.6B | 61.1B | 61.1B | 59.4B | 59.6B | 67.3B |
| Shareholders' equity | 16.1B | 19.4B | 17.8B | 18.3B | 24.2B | 24.9B | 26.1B | 27.6B | 28.1B | 31.6B |
| Total debt | 14.9B | 16.6B | 17.6B | 36.1B | 36.5B | 37.2B | 38.3B | 37.7B | 37.4B | 42.9B |
| Net debt | 11B | 13.3B | 15.3B | 31.2B | 29.4B | 30.3B | 31.5B | 31.2B | 31.9B | 29.6B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 7.1B | 6.7B | 5.6B | 6.5B | 5.9B | 5B | 5.1B | 5.5B | 6.2B | 6.6B | 8B | 13.3B |
| Receivables | 10.2B | 10.7B | 9.9B | 10.1B | 10.3B | 10.7B | 10.2B | 11.4B | 11.5B | 12.2B | 11.8B | 12.7B |
| Inventory | 631M | 632M | 640M | 614M | 611M | 620M | 617M | 602M | 604M | 631M | 631M | 669M |
| Total current assets | 18.9B | 19.1B | 17.4B | 18.2B | 18.1B | 17.7B | 17.2B | 18.4B | 19.3B | 20.7B | 25.5B | 27.9B |
| Property, plant & equipment | 58.5B | 58.8B | 58.5B | 17.5B | 58.3B | 57.8B | 57.4B | 15.6B | 57.8B | 57.5B | 57.9B | 15.6B |
| Goodwill & intangibles | 12.8B | 12.9B | 12.8B | 12.8B | 13B | 12.6B | 12.7B | 13.2B | 13.3B | 13.3B | 13.5B | 13.5B |
| Total assets | 87.6B | 88.1B | 86.1B | 87B | 86.7B | 85.5B | 85B | 87.6B | 88.4B | 89.2B | 94.7B | 98.9B |
| Accounts payable | 3.8B | 4B | 3.8B | 3.2B | 3.7B | 3.9B | 3.6B | 3.7B | 4.2B | 4.7B | 4.2B | 4.3B |
| Short-term debt | 2.7B | 2.8B | 2.5B | 2.5B | 3.1B | 3.1B | 3.1B | 4B | 3.5B | 3.5B | 5B | 5.1B |
| Total current liabilities | 13.8B | 14.2B | 13.3B | 13.4B | 14.1B | 14.4B | 13.9B | 15.4B | 15.5B | 16.2B | 17.3B | 18.9B |
| Long-term debt | 35.5B | 35.4B | 35B | 35.2B | 34.6B | 34.1B | 33.9B | 33.4B | 34.4B | 34.2B | 37B | 37.8B |
| Total liabilities | 61B | 61.3B | 59.7B | 59.4B | 59.5B | 59B | 58.3B | 59.6B | 60.6B | 61B | 64.9B | 67.3B |
| Shareholders' equity | 26.5B | 26.8B | 26.4B | 27.6B | 27.2B | 26.5B | 26.7B | 28.1B | 27.8B | 28.1B | 29.8B | 31.6B |
| Total debt | 38.2B | 38.2B | 37.5B | 37.7B | 37.8B | 37.3B | 37B | 37.4B | 37.9B | 37.8B | 42B | 42.9B |
| Net debt | 31.2B | 31.5B | 31.9B | 31.2B | 31.8B | 32.2B | 31.9B | 31.9B | 31.7B | 31.2B | 34B | 29.6B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 3B | 4.6B | 540M | 1.3B | 5.2B | 3.8B | 4B | 4.3B | 4.1B | 4.4B |
| Depreciation & amortization | 3B | 3.1B | 3.4B | 3.6B | 3.8B | 4B | 4.2B | 4.3B | 4.3B | 4.4B |
| Stock-based compensation | 154M | 167M | 174M | 168M | 200M | 190M | 182M | 163M | 154M | 177M |
| Change in working capital | -2.2B | -3.5B | -2.5B | -4.1B | -1.9B | -3.1B | -3.1B | -3.4B | -4.7B | -3.5B |
| Operating cash flow | 4.7B | 3.9B | 1.4B | 5.9B | 13.2B | 10.8B | 8.7B | 8.3B | 7B | 8.9B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -3.8B |
| Investing cash flow | 135M | -14M | 17M | 22M | -126M | -53M | 0 | -24M | -37M | -3.9B |
| Dividends paid | -426M | -535M | -683M | -679M | -686M | -793M | -1.2B | -1.3B | -1.3B | -1.4B |
| Share repurchases | -509M | -1B | -1.5B | -3M | 0 | -2.2B | -1.5B | -2.5B | -3B | -796M |
| Financing cash flow | 528M | 227M | -1B | 3.4B | -2.1B | -3B | -2.6B | -3.4B | -4B | 2.7B |
| Net change in cash | 5.4B | 4.1B | 422M | 9.3B | 11B | 7.7B | 6.1B | 4.8B | 3B | 7.8B |
| Free cash flow | -186M | -989M | 123M | -771M | 4.3B | 3.1B | 2.7B | 3.1B | 3B | 5.1B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.1B | 900M | 879M | 1.5B | 794M | 741M | 909M | 1.6B | 824M | 956M | 1.1B | 1.6B |
| Depreciation & amortization | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Stock-based compensation | 56M | 40M | 34M | 33M | 48M | 36M | 32M | 38M | 56M | 43M | 37M | 41M |
| Change in working capital | -733M | -1.1B | -1.2B | -461M | -1.6B | -1.6B | -880M | -601M | -1.1B | -1.2B | -1.2B | 174M |
| Operating cash flow | 2.1B | 1.7B | 1.5B | 3B | 1.1B | 1.2B | 1.9B | 2.9B | 1.7B | 2B | 2B | 3.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | -623M | -757M | -955M | -1.5B |
| Investing cash flow | 10M | -23M | 21M | -32M | -35M | 14M | -57M | 41M | -619M | -861M | -955M | -1.5B |
| Dividends paid | -318M | -317M | -314M | -310M | -339M | -337M | -332M | -331M | -345M | -342M | -341M | -346M |
| Share repurchases | -500M | -500M | -1B | -500M | -1B | -1B | -497M | -500M | -500M | -296M | 0 | 0 |
| Financing cash flow | -727M | -791M | -1.3B | -592M | -969M | -1.3B | -863M | -847M | -460M | -632M | 4B | -869M |
| Net change in cash | 1.4B | 847M | 215M | 2.4B | 54M | -123M | 960M | 2.1B | 637M | 458M | 5B | 920M |
| Free cash flow | 940M | 469M | 231M | 1.5B | 420M | 500M | 1B | 1B | 1.1B | 1.2B | 1B | 1.8B |
| Dec 15, 2025 |
| $1.45 |
| Sep 8, 2025 | $1.45 |
| Jun 23, 2025 | $1.45 |
| Mar 10, 2025 | $1.38 |
| Dec 9, 2024 | $1.38 |
| Date | Ratio |
|---|---|
| Jun 1, 2026 | 1241:1000 |
| May 7, 1999 | 2:1 |
| Nov 5, 1996 | 2:1 |
| Nov 1, 1983 | 2:1 |
| Nov 3, 1980 | 2:1 |
| Sep 26, 1978 | 2:1 |