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 | $1.86 | $2.02 | +8.6% | — | — | — |
| Q4 26 | $1.6 | $1.86 | +16.3% | — | — | — |
| Q3 26 | $2.01 | $2.62 | +30.3% | — | — | — |
| Q2 26 | $1.47 | $1.66 | +12.9% | — | — | — |
| Q1 26 | $1.43 | $1.66 | +16.1% | — | — | — |
| Q4 25 | $1.27 | $1.49 | +17.3% | — | — | — |
| Q3 25 | $1.04 | $1.32 | +26.9% | — | — | — |
| Q2 25 | $1.13 | $1.15 | +1.8% | — | — | — |
| Q1 25 | $0.99 | $1.2 | +21.2% | — | — | — |
| Q4 24 | $0.7 | $0.82 | +17.1% | — | — | — |
| Q3 24 | $0.9 | $1.03 | +14.4% | — | — | — |
| Q2 24 | $0.56 | $0.82 | +46.4% | — | — | — |
| Q1 24 | $0.46 | $0.68 | +47.8% | — | — | — |
| Q4 23 | $0.14 | $0.27 | +92.9% | — | — | — |
| Q3 23 | $1.16 | $1.24 | +6.9% | — | — | — |
| Q2 23 | $0.49 | $0.35 | -28.6% | — | — | — |
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 | — | $8.2 | — | — | $45.9B | — |
| FY24 | — | $6.04 | — | — | $38.7B | — |
| FY23 | — | $8.44 | — | — | $68B | — |
| FY22 | — | $0.05 | — | — | $58.1B |
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 | $119.5B | $99.3B | $97B | $90.2B | $75.8B | $56.5B | $58.1B | $68B | $38.7B | $45.9B |
| YoY change | +3.74% | -16.9% | -2.28% | -7% | -15.9% | -25.5% | +2.89% | +17% | -43% | +18.5% |
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 | 119.5B | 99.3B | 97B | 90.2B | 75.8B | 56.5B | 58.1B | 68B | 38.7B | 45.9B |
| Cost of revenue | 87.7B | 75.6B | 69.4B | 64.9B | 57.9B | 43.4B | 44.3B | 50.4B | 24.3B | 31.4B |
| Gross profit | 31.8B | 23.7B | 27.6B | 25.4B | 18B | 13.1B | 13.8B | 17.6B | 14.4B | 14.4B |
| Gross margin | 26.6% | 23.9% | 28.5% | 28.1% | 23.7% | 23.2% | 23.8% | 25.8% | 37.2% | 31.5% |
| Research & development | — | — | 3.4B | 3.1B | 2.6B | 1.7B | 1.8B | 1.9B | 1.3B | 1.6B |
| Selling, general & administrative | 17.6B | 26.4B | 17.4B | 17.1B | 15B | 10.4B | 11.8B | 12.1B | 6.3B | 4.2B |
| Operating expenses | 13.6B | 24.8B | 20.8B | 20.2B | 17.6B | 12B | 13.6B | 14B | 7.6B | 5.8B |
| Operating income | 14.2B | -2.7B | 6.8B | 5.2B | 409M | 1.1B | 276M | 3.6B | 6.8B | 8.7B |
| Operating margin | 11.9% | -2.76% | 6.97% | 5.71% | 0.54% | 1.87% | 0.48% | 5.26% | 17.5% | 18.9% |
| Non-operating income, net | -2.4B | -4.3B | -23.5B | -3.8B | 9.1B | -5.5B | -74M | 7B | 1B | 1.2B |
| Pretax income | 7B | -11.3B | -21B | -54M | 6B | -5.7B | -799M | 10.2B | 7.6B | 10B |
| Income tax | -1.1B | -2.8B | 93M | 552M | -487M | -757M | -3M | 1.2B | 962M | 1.4B |
| Net income | 7.2B | -8.8B | -22.4B | -4.9B | 5.5B | -6.4B | 407M | 9.4B | 6.6B | 8.7B |
| Net margin | 6.04% | -8.91% | -23.1% | -5.44% | 7.31% | -11.3% | 0.7% | 13.9% | 17% | 19% |
| EBITDA | 19.3B | 1B | 11.3B | 8.2B | 1.7B | 3.4B | 4.7B | 8.5B | 10.1B | 12.1B |
| EPS | 7.2 | -5.76 | -21 | -4.96 | 4.64 | -6.16 | 0.05 | 8.44 | 6.04 | 8.2 |
| Diluted EPS | 7.12 | -5.76 | -21 | -4.96 | 4.64 | -6.16 | 0.05 | 8.36 | 5.99 | 8.14 |
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 | 9.3B | 19.4B | 16.1B | 9.1B | 9.8B | 10.8B | 9.9B | 11B | 12.2B | 12.7B | 12.4B | 13.3B |
| Cost of revenue | 6B | 14.4B | 11.6B | 5.6B | 6.2B | 6.8B | 6B | 7.5B | 8.3B | 8.9B | 8.5B | 9.2B |
| Gross profit | 3.3B | 5B | 4.4B | 3.5B | 3.6B | 4B | 3.9B | 3.5B | 3.9B | 3.8B | 3.8B | 4.2B |
| Gross margin | 35.6% | 25.9% | 27.6% | 38.7% | 36.7% | 37.5% | 39.7% | 31.6% | 32.2% | 29.9% | 31% | 31.1% |
| Research & development | 247M | 551M | 507M | 300M | 331M | 385M | 359M | 359M | 415M | 448M | 440M | 460M |
| Selling, general & administrative | 1.7B | 3.3B | 2.9B | 1.6B | 2B | 1.1B | 1.6B | 1B | 1.2B | 1.1B | 1.1B | 1.1B |
| Operating expenses | 2B | 3.8B | 3.4B | 1.9B | 2.4B | 1.4B | 1.9B | 1.4B | 1.6B | 1.5B | 1.5B | 1.6B |
| Operating income | 1.4B | 1.2B | 1B | 1.6B | 1.2B | 2.6B | 2B | 2.1B | 2.3B | 2.3B | 2.3B | 2.6B |
| Operating margin | 14.5% | 6.15% | 6.42% | 17.9% | 12.6% | 24.1% | 20.2% | 19% | 19% | 17.8% | 18.7% | 19.2% |
| Non-operating income, net | -911M | 906M | 864M | -134M | 717M | -287M | 279M | 287M | 268M | 382M | 270M | 310M |
| Pretax income | 333M | 2B | 1.9B | 1.4B | 1.9B | 2.3B | 2.2B | 2.4B | 2.5B | 2.9B | 2.2B | 2.8B |
| Income tax | 26M | 421M | 318M | 125M | 198M | 395M | 283M | 388M | 344M | 390M | 252M | 407M |
| Net income | 338M | 1.6B | 1.6B | 1.3B | 1.8B | 1.9B | 2B | 2B | 2.2B | 2.6B | 1.9B | 2.4B |
| Net margin | 3.63% | 8.19% | 9.74% | 13.9% | 18.7% | 17.5% | 19.9% | 18.3% | 17.7% | 20.1% | 15.5% | 17.7% |
| EBITDA | 2.2B | 2.5B | 2.4B | 2.4B | 2.1B | 3.5B | 2.8B | 2.9B | 3.1B | 3.4B | 3B | 3.4B |
| EPS | 0.24 | 1.46 | 1.41 | 1.16 | 1.71 | 1.76 | 1.85 | 1.91 | 2.04 | 2.42 | 1.82 | 2.28 |
| Diluted EPS | 0.24 | 1.45 | 1.39 | 1.15 | 1.7 | 1.75 | 1.83 | 1.89 | 2.02 | 2.4 | 1.81 | 2.26 |
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 | 170.8B | 90.3B | 39.4B | 60.7B | 58.9B | 64.6B | 57.2B | 110.9B | 181B | 326.8B | 330.2B |
| Enterprise value | 214.6B | 142.9B | 78.4B | 105.8B | 93.1B | 74.6B | 59.9B | 111.2B | 185.7B | 334.9B | 349.9B |
| Shares outstanding | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 23.7 | — | — | — | 10.6 | — | 140.6 | 11.7 | 27.6 | 37.6 | 38.6 |
| P/S | 1.43 | 0.91 | 0.41 | 0.67 | 0.78 | 1.14 | 0.98 | 1.63 | 4.68 | 7.13 | 6.7 |
| P/B | 2.2 | 1.23 | 0.77 | 2.03 | 1.59 | 1.55 | 1.64 | 3.88 | 9.25 | 17.3 | 19.2 |
| EV/EBITDA | 11.1 | 138.8 | 6.96 | 13 | 56.1 | 22.1 | 12.9 | 13.1 | 18.3 | 27.6 | 30.5 |
| EV/Sales | 1.8 | 1.44 | 0.81 | 1.17 | 1.23 | 1.32 | 1.03 | 1.64 | 4.8 | 7.3 | 6.91 |
| Earnings yield | 4.22% | — | — | — | 9.42% | — | 0.71% | 8.51% | 3.63% | 2.66% | 2.59% |
| FCF yield | -3.97% | -0.6% | -5% | 10.3% | 3.12% | 3.66% | 8.29% | 3.23% | 2.03% | 2.22% | 2% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.99 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.6% | 23.9% | 28.5% | 28.1% | 23.7% | 23.2% | 23.8% | 25.8% | 37.2% | 31.5% | 31.1% |
| Operating margin | 11.9% | -2.76% | 6.97% | 5.71% | 0.54% | 1.87% | 0.48% | 5.26% | 17.5% | 18.9% | 20.6% |
| Net margin | 6.04% | -8.91% | -23.1% | -5.44% | 7.31% | -11.3% | 0.7% | 13.9% | 17% | 19% | 17.7% |
| ROE | 9.31% | -12% | -43.6% | -16.4% | 15% | -15.4% | 1.17% | 33% | 33.6% | 46% | 48.2% |
| ROA | 1.97% | -2.4% | -7.21% | -1.85% | 2.16% | -3.22% | 0.22% | 5.79% | 5.33% | 6.68% | 5.07% |
| ROIC | 11.7% | -2.17% | 7.48% | 6.86% | 0.57% | 2.05% | 0.73% | 11% | 24.4% | 27.6% | 29.6% |
| Return on tangible assets | 3.77% | -5.5% | -10.3% | -2.58% | 2.98% | -5.01% | 0.27% | 7.56% | 6.73% | 8.4% | 8.84% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.92 | 1.81 | 1.79 | 1.31 | 1.55 | 1.28 | 1.18 | 1.18 | 1.09 | 1.04 | 0.98 |
| Quick ratio | 1.65 | 1.57 | 1.57 | 1.09 | 1.26 | 0.97 | 0.88 | 0.85 | 0.81 | 0.74 | 0.67 |
| Debt / equity | 1.76 | 1.83 | 2.01 | 3.04 | 2.11 | 0.91 | 0.75 | 0.8 | 0.99 | 1.08 | 1.13 |
| Debt / assets | 0.37 | 0.36 | 0.33 | 0.34 | 0.3 | 0.19 | 0.14 | 0.14 | 0.16 | 0.16 | 0.15 |
| Net debt / EBITDA | 2.27 | 51.1 | 3.46 | 5.54 | 20.6 | 2.95 | 0.59 | 0.03 | 0.46 | 0.67 | 0.77 |
| Interest coverage | 2.4 | -1.44 | -3.4 | 0.98 | 2.7 | -2.18 | 0.46 | 10.1 | 8.73 | 12.9 | 10.6 |
| Effective tax rate | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 11.4% | 12.6% | 14.1% | 13.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 105.9 | 91.9 | 89.3 | 82.7 | 69.3 | 51.4 | 53 | 62.4 | 35.7 | 43.2 | 48.3 |
| EPS (basic) | 7.2 | -5.76 | -21 | -4.96 | 4.64 | -6.16 | 0.05 | 8.44 | 6.04 | 8.2 | 8.2 |
| EPS (diluted) | 7.12 | -5.76 | -21 | -4.96 | 4.64 | -6.16 | 0.05 | 8.36 | 5.99 | 8.14 | 8.47 |
| Book value per share | 68.7 | 68 | 47.4 | 27.4 | 33.9 | 37.9 | 31.9 | 26.2 | 18 | 17.8 | 17 |
| FCF per share | -6.02 | -0.5 | -1.81 | 5.72 | 1.68 | 2.16 | 4.33 | 3.29 | 3.39 | 6.85 | 8.02 |
| Cash per share | 81.9 | 75.9 | 59.5 | 41.9 | 40.1 | 25.6 | 21.4 | 20.8 | 13.5 | 11.7 | 9.59 |
| Capex per share | 2.46 | 1.03 | 2.33 | 1.68 | 1.26 | 0.88 | 0.88 | 1.38 | 0.85 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.32% | 1.12% | 2.61% | 2.04% | 1.81% | 1.7% | 1.67% | 2.22% | 2.37% | — | — |
| Capex / operating cash flow | 23.4% | 46% | -13.3% | 30.1% | -28.8% | -20.5% | 44.2% | 10.4% | 12.1% | — | — |
| Payout ratio | 122.1% | -97.8% | -19.9% | -13.2% | 11.7% | -8.97% | 157% | 6.24% | 15.4% | 16.7% | 19.6% |
| Dividend yield | 5.15% | 9.58% | 11.4% | 1.07% | 1.1% | 0.89% | 1.12% | 0.53% | 0.56% | 0.44% | 0.59% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 6, 2026 | $0.47 |
| Mar 9, 2026 | $0.47 |
| Dec 29, 2025 | $0.36 |
| — |
| FY21 | — | -$6.16 | — | — | $56.5B | — |
| FY20 | — | $4.64 | — | — | $75.8B | — |
| FY19 | — | -$4.96 | — | — | $90.2B | — |
| FY18 | — | -$21 | — | — | $97B | — |
| FY17 | — | -$5.76 | — | — | $99.3B | — |
| FY16 | — | $7.2 | — | — | $119.5B | — |
| 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 | $9.3B | $19.4B | $16.1B | $9.1B | $9.8B | $10.8B | $9.9B | $11B | $12.2B | $12.7B | $12.4B | $13.3B |
| YoY change | -35.7% | -10.9% | +10.8% | +3.87% | +5.81% | -44.3% | -38.1% | +21.2% | +23.8% | +17.6% | +24.7% | +21.1% |
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 | 92.4B | 82B | 64.6B | 45.7B | 43.8B | 28.1B | 23.4B | 22.7B | 14.6B | 12.4B |
| Receivables | 36.3B | 34.5B | 22.3B | 17.6B | 16.7B | 15.6B | 14.8B | 15.5B | 7.4B | 9.3B |
| Inventory | 22.4B | 19.4B | 13.8B | 17.2B | 15.9B | 15.8B | 14.9B | 16.5B | 9.8B | 11.9B |
| Total current assets | 158.8B | 147.1B | 109.6B | 103.1B | 84.9B | 66.3B | 58.4B | 59.8B | 37.6B | 40.6B |
| Property, plant & equipment | — | 42.4B | 35.2B | 9.8B | 12.9B | 11.9B | 9.5B | 9.6B | 4.1B | 4.7B |
| Goodwill & intangibles | 173.8B | 208.5B | 92.3B | 74.8B | 70.4B | 70.9B | 38.2B | 38.2B | 25.6B | 26.6B |
| Total assets | 365.2B | 369.2B | 311.1B | 265.2B | 256.2B | 198.8B | 188.9B | 163B | 123.1B | 130.2B |
| Accounts payable | 14.4B | 15.2B | 13.8B | 17.4B | 16.5B | 16.2B | 10B | 10.7B | 6.3B | 5.7B |
| Short-term debt | 31B | 24.7B | 12.8B | 23.6B | 4.7B | 4.4B | 3.7B | 1.3B | 2B | 1.7B |
| Total current liabilities | 82.6B | 81.2B | 61.2B | 78.9B | 54.6B | 52B | 49.4B | 50.9B | 34.4B | 39B |
| Long-term debt | 105.2B | 109.9B | 90.8B | 67.2B | 73.4B | 33.7B | 22.4B | 21.7B | 17.2B | 18.8B |
| Total liabilities | 287.7B | 295.7B | 259.6B | 235.3B | 219.1B | 157.3B | 153.9B | 134.5B | 103.6B | 111.3B |
| Shareholders' equity | 77.5B | 73.5B | 51.5B | 29.9B | 37.1B | 41.6B | 34.9B | 28.6B | 19.6B | 18.9B |
| Total debt | 136.2B | 134.6B | 103.6B | 90.9B | 78.1B | 38B | 26.1B | 22.9B | 19.3B | 20.5B |
| Net debt | 88.1B | 91.3B | 72.5B | 55.1B | 41.6B | 22.3B | 10.3B | 6B | 5.7B | 8.1B |
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 | 20.2B | 22.7B | 22.2B | 15.4B | 16B | 14.6B | 13.4B | 11.9B | 13.5B | 12.4B | 11B | 9.3B |
| Receivables | 14.5B | 15.5B | 15.1B | 8.4B | 8.9B | 7.4B | 7.5B | 8.3B | 8.5B | 9.3B | 9.9B | 9.8B |
| Inventory | 17B | 16.5B | 17.6B | 9.5B | 9.7B | 9.8B | 10.5B | 11.3B | 11.7B | 11.9B | 12.4B | 12.4B |
| Total current assets | 56.4B | 59.8B | 59.6B | 37.4B | 38.6B | 37.6B | 37.6B | 37.8B | 40.1B | 40.6B | 40.4B | 39.7B |
| Property, plant & equipment | 12.2B | 9.6B | 12.3B | 7.1B | 7.3B | 4.1B | 7.4B | 7.5B | 7.6B | 4.7B | 8B | 8.1B |
| Goodwill & intangibles | 37.9B | 38.2B | 37.7B | 26.5B | 26.3B | 25.6B | 25.9B | 26.7B | 26.6B | 26.6B | 26.3B | 26.1B |
| Total assets | 156.7B | 163B | 163.9B | 123.2B | 126.7B | 123.1B | 124.1B | 125.3B | 128.2B | 130.2B | 128.4B | 127.7B |
| Accounts payable | 10.7B | 10.7B | 10.5B | 5.6B | 5.9B | 6.3B | 6.8B | 7.3B | 7.4B | 5.7B | 6.1B | 6.2B |
| Short-term debt | 1.3B | 1.3B | 1B | 1.7B | 1.7B | 2B | 2.1B | 1.9B | 2.1B | 1.7B | 2.1B | 2B |
| Total current liabilities | 48.2B | 50.9B | 51.1B | 32.8B | 34.1B | 34.4B | 34.9B | 36.5B | 37.2B | 39B | 40B | 40.4B |
| Long-term debt | 19.5B | 21.7B | 19.5B | 18B | 18.2B | 17.2B | 17.5B | 17B | 18.8B | 18.8B | 18.2B | 17.2B |
| Total liabilities | 126.8B | 134.5B | 132.8B | 104.3B | 107.6B | 103.6B | 104.7B | 105.9B | 109.2B | 111.3B | 110.1B | 109.8B |
| Shareholders' equity | 29.8B | 28.6B | 31.1B | 18.8B | 19.1B | 19.6B | 19.5B | 19.3B | 19B | 18.9B | 18.3B | 17.9B |
| Total debt | 20.8B | 22.9B | 20.5B | 19.7B | 19.9B | 19.3B | 19.6B | 18.9B | 20.8B | 20.5B | 20.3B | 19.2B |
| Net debt | 7.7B | 6B | 2.1B | 7.6B | 6.2B | 5.7B | 7.2B | 8B | 8.3B | 8.1B | 9.3B | 9.8B |
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 | 7.2B | -8.8B | -22.4B | -4.9B | 5.5B | -4.9B | -795M | 9B | 6.7B | 8.6B |
| Depreciation & amortization | 7.1B | 6.2B | 6.6B | 3.5B | 3.5B | 2.4B | 2.9B | 2.1B | 1.2B | 1.2B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 981M | -2.7B | 1.5B | 912M | 1.2B | 112M | -644M | 1.9B | -697M | -470M |
| Operating cash flow | 11.9B | 2.4B | -19B | 6.1B | -4.8B | -4.7B | 2.2B | 14.5B | 7.6B | 8.5B |
| Capital expenditure | -2.8B | -1.1B | -2.5B | -1.8B | -1.4B | -962M | -968M | -1.5B | -918M | — |
| Investing cash flow | 3.4B | 5.7B | 16.7B | 8.2B | 20.8B | 4.8B | 11.8B | 7.9B | 407M | -51M |
| Dividends paid | -8.8B | -8.7B | -4.5B | -649M | -648M | -575M | -639M | -589M | -1B | -1.5B |
| Share repurchases | — | — | — | — | — | -107M | -1.2B | -7B | -5.8B | -7.6B |
| Financing cash flow | -69.8B | -21.4B | -27.3B | -15.7B | -19.8B | -45.3B | -13.7B | -10.6B | -6.6B | -8.7B |
| Net change in cash | -54.5B | -13.2B | -29.7B | -1.4B | -3.7B | -45.2B | 272M | 11.8B | 1.4B | -196M |
| Free cash flow | -6.8B | -542M | -2B | 6.2B | 1.8B | 2.4B | 4.7B | 3.6B | 3.7B | 7.3B |
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 | 307M | 1.6B | 1.5B | 1.3B | 1.7B | 1.9B | 2B | 2B | 2.2B | 2.5B | 1.9B | 2.4B |
| Depreciation & amortization | 292M | 534M | 523M | 283M | 313M | 298M | 299M | 311M | 303M | 307M | 312M | 313M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 200M | 2.2B | 42M | -241M | -147M | -457M | 184M | -205M | -334M | -115M | 457M | 196M |
| Operating cash flow | 1.6B | 5.1B | 2.1B | 693M | 2.5B | 1.7B | 2B | 2.8B | 2.5B | 2.3B | 1.8B | 3.2B |
| Capital expenditure | -216M | -518M | -380M | -246M | -251M | -255M | -198M | -312M | — | — | — | — |
| Investing cash flow | 2.5B | 1.3B | 1.9B | -1.1B | 823M | 606M | -419M | -876M | -371M | 1.1B | -206M | -1B |
| Dividends paid | -151M | -88M | -86M | -308M | -308M | -306M | -302M | -386M | -383M | -381M | -381M | -492M |
| Share repurchases | -3.1B | -288M | -322M | -2.3B | -1.5B | -1.7B | -2B | -1.7B | -1.8B | -2B | -2.4B | -2.1B |
| Financing cash flow | -3.8B | -396M | -204M | -2.9B | -1.5B | -2.2B | -2.3B | -3.2B | -2.4B | -2.8B | -2.8B | -3.5B |
| Net change in cash | 246M | 6B | 3.8B | -3.3B | 1.8B | 135M | -723M | -1.3B | -221M | 560M | -1.2B | -1.4B |
| Free cash flow | 1.6B | 2.6B | 571M | 616M | 1.2B | 1B | 1.3B | 1.9B | 2.2B | 1.9B | 1.5B | 2.9B |
| Sep 29, 2025 |
| $0.36 |
| Jul 7, 2025 | $0.36 |
| Mar 10, 2025 | $0.36 |
| Dec 27, 2024 | $0.28 |
| Sep 26, 2024 | $0.28 |
| Date | Ratio |
|---|---|
| Jan 4, 2023 | 1281:1000 |
| Aug 2, 2021 | 1:8 |
| Feb 26, 2019 | 104:100 |
| May 8, 2000 | 3:1 |
| May 12, 1997 | 2:1 |
| May 16, 1994 | 2:1 |
| May 26, 1987 | 2:1 |
| Jun 2, 1983 | 2:1 |
| Jun 8, 1971 | 2:1 |