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 | $0.82 | $0.86 | +4.9% | — | — | — |
| Q1 26 | $0.71 | $0.74 | +4.2% | — | — | — |
| Q4 25 | $0.96 | $1 | +4.2% | — | — | — |
| Q3 25 | $1.22 | $1.4 | +14.8% | — | — | — |
| Q2 25 | $1.06 | $1.07 | +0.9% | — | — | — |
| Q1 25 | $0.99 | $1.01 | +2.0% | — | — | — |
| Q4 24 | $1.05 | $1.17 | +11.4% | — | — | — |
| Q3 24 | $1.16 | $1.25 | +7.8% | — | — | — |
| Q2 24 | $1.08 | $1.09 | +0.9% | — | — | — |
| Q1 24 | $1.06 | $1.12 | +5.7% | — | — | — |
| Q4 23 | $0.92 | $0.97 | +5.4% | — | — | — |
| Q3 23 | $1.06 | $1.1 | +3.8% | — | — | — |
| Q2 23 | $1 | $1.11 | +11.0% | — | — | — |
| Q1 23 | $1.01 | $1.12 | +10.9% | — | — | — |
| Q4 22 | $0.78 | $0.84 | +7.7% | — | — | — |
| Q3 22 | $1.05 | $0.99 | -5.7% | — | — | — |
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 | — | -$0.16 | — | — | $18.4B | — |
| FY25 | — | $4.12 | — | — | $19.5B | — |
| FY24 | — | $4.34 | — | — | $19.9B | — |
| FY23 | — | $4.36 | — | — | $20.1B |
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 | $15.6B | $15.7B | $16.9B | $17.6B | $18.1B | $19B | $20.1B | $19.9B | $19.5B | $18.4B |
| YoY change | -5.7% | +0.77% | +7.15% | +4.51% | +2.84% | +4.78% | +5.8% | -1.18% | -1.87% | -5.45% |
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 | 15.6B | 15.7B | 16.9B | 17.6B | 18.1B | 19B | 20.1B | 19.9B | 19.5B | 18.4B |
| Cost of revenue | 10.1B | 10.3B | 11.1B | 11.5B | 11.7B | 12.6B | 13.5B | 12.9B | 12.8B | 12.2B |
| Gross profit | 5.6B | 5.4B | 5.8B | 6.1B | 6.4B | 6.4B | 6.5B | 6.9B | 6.7B | 6.2B |
| Gross margin | 35.6% | 34.5% | 34.1% | 34.8% | 35.6% | 33.7% | 32.6% | 34.9% | 34.6% | 33.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.9B | 2.9B | 2.9B | 3.2B | 3.1B | 3.1B | 3.5B | 3.3B | 3.4B | 3.4B |
| Operating expenses | 2.9B | 2.9B | 2.9B | 3.2B | 3.1B | 3.1B | 3.5B | 3.3B | 3.4B | 3.4B |
| Operating income | 2.7B | 2.6B | 2.8B | 3B | 3.4B | 3.3B | 3B | 3.7B | 3.3B | 2.8B |
| Operating margin | 17.2% | 16.4% | 16.7% | 16.9% | 18.6% | 17.1% | 15.2% | 18.5% | 16.9% | 15.2% |
| Non-operating income, net | -112.6M | -76.2M | -217.2M | 88.4M | -91M | 334M | 477.2M | -165.6M | 72M | -1.9B |
| Pretax income | 2.3B | 2.1B | 2.1B | 2.6B | 2.9B | 3.2B | 3.1B | 3B | 2.8B | 405.5M |
| Income tax | 655.2M | 57.3M | 367.8M | 480.5M | 629.1M | 586.3M | 612.2M | 594.5M | 573.7M | 414.3M |
| Net income | 1.7B | 2.2B | 1.8B | 2.2B | 2.3B | 2.7B | 2.6B | 2.5B | 2.3B | -85.3M |
| Net margin | 10.9% | 13.7% | 10.6% | 12.5% | 12.9% | 14.4% | 13% | 12.7% | 11.9% | -0.46% |
| EBITDA | 3.4B | 3.3B | 3.5B | 3.7B | 4.1B | 3.9B | 3.7B | 4.3B | 3.9B | 3.5B |
| EPS | 2.82 | 3.69 | 2.92 | 3.59 | 3.81 | 4.46 | 4.36 | 4.34 | 4.12 | -0.16 |
| Diluted EPS | 2.77 | 3.64 | 2.9 | 3.56 | 3.78 | 4.42 | 4.31 | 4.31 | 4.1 | -0.16 |
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 | 4.9B | — | — | — | — | — | — | — | 4.5B | 4.9B | 4.4B | 4.6B |
| Cost of revenue | 3.1B | — | — | — | — | — | — | — | 3B | 3.2B | 3.1B | 3B |
| Gross profit | 1.8B | — | — | — | — | — | — | — | 1.5B | 1.7B | 1.4B | 1.6B |
| Gross margin | 36.1% | — | — | — | — | — | — | — | 33.9% | 34.8% | 30.8% | 34.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 839.3M | — | — | — | — | — | — | — | 845.1M | 842.4M | 812.9M | 888.1M |
| Operating expenses | 839.3M | — | — | — | — | — | — | — | 845.1M | 842.4M | 812.9M | 888.1M |
| Operating income | 931.2M | — | — | — | — | — | — | — | 687.7M | 850.1M | 554M | 715.4M |
| Operating margin | 19% | — | — | — | — | — | — | — | 15.2% | 17.5% | 12.5% | 15.5% |
| Non-operating income, net | 15.8M | — | — | — | — | — | — | — | 1.1B | -106.4M | -14.1M | -2.8B |
| Pretax income | 830M | — | — | — | — | — | — | — | 1.6B | 617.8M | 411.5M | -2.2B |
| Income tax | 173.2M | — | — | — | — | — | — | — | 410.9M | 143.9M | 99.9M | -240.4M |
| Net income | 680.3M | — | — | — | — | — | — | — | 1.2B | 414.3M | 305.5M | -2B |
| Net margin | 13.9% | — | — | — | — | — | — | — | 26.7% | 8.52% | 6.89% | -43.6% |
| EBITDA | 1.1B | 1.2B | 1.1B | 994.5M | 975.5M | 1.2B | 942.9M | 887.6M | -211.7M | 1B | 708.7M | 897.7M |
| EPS | 1.15 | 1.03 | 1.18 | 0.98 | 1.03 | 1.43 | 1.14 | 0.53 | 2.22 | 0.78 | 0.57 | -3.74 |
| Diluted EPS | 1.14 | 1.02 | 1.17 | 0.98 | 1.03 | 1.42 | 1.12 | 0.53 | 2.22 | 0.78 | 0.56 | -3.74 |
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 | 33.3B | 24.4B | 29.7B | 38.3B | 38.6B | 42.4B | 50.1B | 39.6B | 30.1B | 18.2B | 18B |
| Enterprise value | 42B | 39.8B | 43.7B | 50.6B | 49.7B | 53.6B | 61.4B | 52.5B | 45B | 31.7B | 31.2B |
| Shares outstanding | 587.1M | 576.8M | 600.4M | 608.1M | 614.1M | 607.5M | 594.8M | 575.5M | 554.5M | 537.7M | 537.7M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.6 | 11.3 | 16.6 | 17.3 | 16.5 | 15.5 | 19.2 | 15.7 | 13 | — | 8.51 |
| P/S | 2.13 | 1.55 | 1.76 | 2.17 | 2.13 | 2.23 | 2.49 | 1.99 | 1.54 | 0.99 | 0.99 |
| P/B | 5.95 | 3.36 | 3.75 | 4.31 | 3.72 | 3.93 | 4.68 | 4.1 | 3.27 | 2.46 | 2.44 |
| EV/EBITDA | 12.5 | 12 | 12.4 | 13.7 | 12.1 | 13.6 | 16.6 | 12.1 | 11.5 | 9.17 | 9.13 |
| EV/Sales | 2.69 | 2.53 | 2.59 | 2.87 | 2.74 | 2.82 | 3.06 | 2.64 | 2.31 | 1.72 | 1.7 |
| Earnings yield | 5.11% | 8.87% | 6.02% | 5.77% | 6.08% | 6.45% | 5.21% | 6.37% | 7.71% | — | 11.8% |
| FCF yield | 5.2% | 9.09% | 7.65% | 8.39% | 6.35% | 6.47% | 4.17% | 6.39% | 7.62% | 8.95% | 7.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.01 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.6% | 34.5% | 34.1% | 34.8% | 35.6% | 33.7% | 32.6% | 34.9% | 34.6% | 33.6% | 34.8% |
| Operating margin | 17.2% | 16.4% | 16.7% | 16.9% | 18.6% | 17.1% | 15.2% | 18.5% | 16.9% | 15.2% | 15.2% |
| Net margin | 10.9% | 13.7% | 10.6% | 12.5% | 12.9% | 14.4% | 13% | 12.7% | 11.9% | -0.46% | -4.89% |
| ROE | 30.4% | 29.8% | 22.6% | 24.9% | 22.6% | 25.4% | 24.4% | 26.1% | 25.2% | -1.16% | -10.5% |
| ROA | 7.8% | 7.06% | 5.93% | 7.18% | 7.37% | 8.8% | 8.3% | 8% | 7.01% | -0.28% | 5.65% |
| ROIC | 13.3% | 11.1% | 10.6% | 11.5% | 12.2% | 12.1% | 11.1% | 13.1% | 10.9% | 0% | 0% |
| Return on tangible assets | -35.9% | -17.4% | -14.6% | -19.7% | -22.2% | -23.4% | -22.7% | -21% | -18.8% | 0.73% | 0.73% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.76 | 0.56 | 0.59 | 0.68 | 0.7 | 0.63 | 0.69 | 0.65 | 0.67 | 0.68 | 0.7 |
| Quick ratio | 0.48 | 0.34 | 0.37 | 0.49 | 0.48 | 0.4 | 0.4 | 0.38 | 0.43 | 0.4 | 0.4 |
| Debt / equity | 1.69 | 2.18 | 1.83 | 1.56 | 1.25 | 1.11 | 1.13 | 1.38 | 1.66 | 1.89 | 1.82 |
| Debt / assets | 0.43 | 0.52 | 0.48 | 0.45 | 0.41 | 0.39 | 0.38 | 0.42 | 0.46 | 0.46 | 0.46 |
| Net debt / EBITDA | 2.59 | 4.66 | 3.97 | 3.32 | 2.71 | 2.83 | 3.08 | 2.99 | 3.82 | 3.91 | 5.62 |
| Interest coverage | 8.52 | 6.54 | 4.95 | 6.5 | 7.68 | 9.37 | 8.93 | 7.08 | 6.17 | 1.71 | 1.71 |
| Effective tax rate | 28.8% | 2.68% | 17.7% | 18.5% | 22% | 18.3% | 19.5% | 19.6% | 20.2% | 100% | 100% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 26.6 | 27.3 | 28.1 | 29 | 29.5 | 31.3 | 33.8 | 34.5 | 35.1 | 34.3 | 34.1 |
| EPS (basic) | 2.82 | 3.69 | 2.92 | 3.59 | 3.81 | 4.46 | 4.36 | 4.34 | 4.12 | -0.16 | -0.16 |
| EPS (diluted) | 2.77 | 3.64 | 2.9 | 3.56 | 3.78 | 4.42 | 4.31 | 4.31 | 4.1 | -0.16 | -1.64 |
| Book value per share | 9.53 | 12.6 | 13.2 | 14.6 | 16.9 | 17.8 | 18 | 16.8 | 16.6 | 13.7 | 13.8 |
| FCF per share | 2.95 | 3.85 | 3.78 | 5.29 | 3.99 | 4.52 | 3.51 | 4.39 | 4.14 | 3.02 | 3.03 |
| Cash per share | 1.3 | 0.69 | 0.75 | 2.76 | 3.04 | 1.35 | 1.18 | 0.73 | 0.66 | 0.84 | 0.81 |
| Capex per share | 1.16 | 1.08 | 0.87 | 0.75 | 0.86 | 0.93 | 1.16 | 1.34 | 1.13 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.35% | 3.95% | 3.1% | 2.6% | 2.91% | 2.98% | 3.42% | 3.89% | 3.2% | — | — |
| Capex / operating cash flow | 28.4% | 22% | 18.2% | 12.8% | 17.6% | 15.9% | 21.7% | 24.4% | 21.2% | — | — |
| Payout ratio | 66.7% | 52.7% | 66.2% | 54.1% | 53.1% | 45.5% | 49.4% | 54.1% | 57.7% | -1.5K% | 59.4% |
| Dividend yield | 3.41% | 4.67% | 3.98% | 3.12% | 3.23% | 2.93% | 2.57% | 3.45% | 4.45% | 7.24% | 7.26% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 10, 2026 | $0.61 |
| Apr 10, 2026 | $0.61 |
| Jan 9, 2026 | $0.61 |
| — |
| FY22 | — | $4.46 | — | — | $19B | — |
| FY21 | — | $3.81 | — | — | $18.1B | — |
| FY20 | — | $3.59 | — | — | $17.6B | — |
| FY19 | — | $2.92 | — | — | $16.9B | — |
| FY18 | — | $3.69 | — | — | $15.7B | — |
| FY17 | — | $2.82 | — | — | $15.6B | — |
| 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 | $4.9B | — | — | — | — | — | — | — | $4.5B | $4.9B | $4.4B | $4.6B |
| YoY change | +3.97% | — | — | — | — | — | — | — | — | — | — | — |
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 | 766.1M | 399M | 450M | 1.7B | 1.9B | 819.2M | 702.7M | 418M | 363.9M | 453.8M |
| Receivables | 1.4B | 1.7B | 1.7B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.6B |
| Inventory | 1.5B | 1.6B | 1.6B | 1.4B | 1.8B | 1.9B | 2.2B | 1.9B | 1.9B | 1.9B |
| Total current assets | 4.1B | 4.1B | 4.2B | 5.1B | 5.8B | 5.1B | 5.2B | 4.6B | 5.3B | 4.6B |
| Property, plant & equipment | 1.4B | 1.7B | 1.3B | 1.5B | 1.4B | 1.3B | 1.4B | 1.6B | 1.5B | 1.3B |
| Goodwill & intangibles | 26.6B | 43B | 42.3B | 42B | 42.4B | 42.8B | 43B | 43.5B | 45.4B | 41.7B |
| Total assets | 21.8B | 30.6B | 30.1B | 30.8B | 31.8B | 31.1B | 31.5B | 31.5B | 33.1B | 30B |
| Accounts payable | 2.1B | 2.7B | 2.9B | 3.2B | 3.7B | 4B | 4.2B | 4B | 4B | 3.7B |
| Short-term debt | 1.8B | 3.1B | 2.9B | 2.7B | 2.9B | 2.6B | 1.8B | 1.7B | 2.3B | 1.2B |
| Total current liabilities | 5.3B | 7.3B | 7.1B | 7.5B | 8.3B | 8B | 7.5B | 7B | 7.9B | 6.8B |
| Long-term debt | 7.6B | 12.7B | 11.6B | 11.2B | 10.1B | 9.4B | 10.2B | 11.6B | 13B | 12.7B |
| Total liabilities | 16.2B | 23.4B | 22.2B | 21.9B | 21.5B | 20.3B | 20.8B | 21.8B | 23.9B | 22.6B |
| Shareholders' equity | 5.6B | 7.3B | 7.9B | 8.9B | 10.4B | 10.8B | 10.7B | 9.6B | 9.2B | 7.4B |
| Total debt | 9.5B | 15.8B | 14.5B | 13.9B | 13B | 12B | 12.1B | 13.3B | 15.3B | 13.9B |
| Net debt | 8.7B | 15.4B | 14B | 12.2B | 11.5B | 11.4B | 11.5B | 12.9B | 14.9B | 13.5B |
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 | 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 | 490.9M | 593.8M | 588.6M | 418M | 468.1M | 2.3B | 521.3M | 363.9M | 952.9M | 683.4M | 785.5M | 453.8M |
| Receivables | 1.8B | 1.8B | 1.8B | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.9B | 1.9B | 1.6B |
| Inventory | 2.2B | 2.2B | 1.8B | 1.9B | 2B | 2B | 1.8B | 1.9B | 2.1B | 2.1B | 1.8B | 1.9B |
| Total current assets | 5.1B | 5B | 4.7B | 4.6B | 4.8B | 7.4B | 5.3B | 5.3B | 5.2B | 5.1B | 4.9B | 4.6B |
| Property, plant & equipment | — | — | — | 1.6B | 3.8B | — | — | 1.5B | 3.6B | 3.5B | — | 1.3B |
| Goodwill & intangibles | 43B | 42.8B | 42.8B | 43.5B | 43.5B | 42.3B | 45.2B | 45.4B | 45.5B | 45.2B | 45.3B | 41.7B |
| Total assets | 31.3B | 31.2B | 30.9B | 31.5B | 31.8B | 33.4B | 32.7B | 33.1B | 33B | 32.5B | 32.4B | 30B |
| Accounts payable | 3.7B | 3.8B | 3.6B | 4B | 3.8B | 4.1B | 3.7B | 4B | 3.7B | 3.9B | 3.6B | 3.7B |
| Short-term debt | 1.8B | 2.1B | 1.5B | 1.7B | 1.9B | 2.1B | 2.3B | 2.3B | 2.2B | 1.6B | 3B | 1.2B |
| Total current liabilities | 7.1B | 7.9B | 7.1B | 7B | 7.3B | 8B | 7.9B | 7.9B | 8B | 7.7B | 8.7B | 6.8B |
| Long-term debt | 10.5B | 10.5B | 11B | 11.6B | 11.4B | 12.4B | 11.8B | 13B | 12.2B | 12.2B | 11B | 12.7B |
| Total liabilities | 20.8B | 21.6B | 21.2B | 21.8B | 22.2B | 23.9B | 23.2B | 23.9B | 23.5B | 23.2B | 23B | 22.6B |
| Shareholders' equity | 10.5B | 9.6B | 9.7B | 9.6B | 9.5B | 9.4B | 9.5B | 9.2B | 9.5B | 9.3B | 9.4B | 7.4B |
| Total debt | 12.3B | 12.7B | 12.5B | 13.3B | 13.3B | 14.5B | 14.2B | 15.3B | 14.4B | 13.7B | 14B | 13.9B |
| Net debt | 11.8B | 12.1B | 11.9B | 12.9B | 12.9B | 12.2B | 13.7B | 14.9B | 13.5B | 13.1B | 13.2B | 13.5B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.7B | 2.2B | 1.8B | 2.2B | 2.3B | 2.7B | 2.6B | 2.5B | 2.3B | -85.3M |
| Depreciation & amortization | 603.6M | 618.8M | 620.1M | 594.7M | 601.3M | 570.3M | 546.6M | 552.7M | 539M | 555.2M |
| Stock-based compensation | 95.7M | 77M | 84.9M | 94.9M | 89.9M | 98.7M | 111.7M | 95.3M | 91.7M | 79.4M |
| Change in working capital | -210.8M | 552.8M | 106.8M | 699.7M | -113.2M | 312.7M | -110.5M | -156.4M | 111.6M | -330.6M |
| Operating cash flow | 2.4B | 2.8B | 2.9B | 3.6B | 3B | 3.5B | 3.2B | 3.2B | 2.9B | 2.2B |
| Capital expenditure | -680.2M | -621.3M | -523.3M | -459.1M | -528.1M | -565.4M | -688.2M | -773.3M | -624.2M | — |
| Investing cash flow | -646.9M | -8.7B | -556.5M | -486.2M | -512.8M | -1.7B | -346.4M | -1.2B | -1.8B | 1.8B |
| Dividends paid | -1.1B | -1.1B | -1.2B | -1.2B | -1.2B | -1.2B | -1.3B | -1.4B | -1.3B | -1.3B |
| Share repurchases | -1.7B | -601.6M | -1.1M | -3.4M | -301.4M | -876.8M | -1.4B | -2B | -1.2B | -500.3M |
| Financing cash flow | -1.9B | 5.3B | -2.5B | -2.2B | -2.8B | -2.7B | -2.6B | -2.3B | -1.2B | -3.3B |
| Net change in cash | -112.4M | -516M | -164M | 905.5M | -307.7M | -805.9M | 190.2M | -325.2M | -71.7M | 644M |
| Free cash flow | 1.7B | 2.2B | 2.3B | 3.2B | 2.5B | 2.7B | 2.1B | 2.5B | 2.3B | 1.6B |
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 | 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 | 680.3M | 602.3M | 676.3M | 559.7M | 583.6M | 802.3M | 631M | 302M | 1.2B | 414.3M | 305.5M | -2B |
| Depreciation & amortization | 137.2M | 128.6M | 146.4M | 140.5M | 139.6M | 129.5M | 134.3M | 135.6M | 138.7M | 138M | 139.4M | 139.1M |
| Stock-based compensation | 35.3M | 23.2M | 18.2M | 18.6M | 20.3M | 26.3M | 20.5M | 24.6M | 15.1M | 24.2M | 26.3M | 13.8M |
| Change in working capital | -598.3M | 223.2M | 96.1M | 122.6M | -167.3M | 256.2M | -172.7M | 195.4M | 22.2M | 10.1M | -140.5M | -222.4M |
| Operating cash flow | 244.9M | 1.1B | 892.8M | 966.2M | 560.6M | 1.2B | 578.2M | 650.7M | 397M | 819.3M | 397.9M | 552M |
| Capital expenditure | -141.7M | -152.1M | -191.6M | -287.9M | -139.7M | -160.6M | -103.8M | -220.1M | — | — | — | — |
| Investing cash flow | -135.5M | -180.7M | -191.4M | -689.8M | -148M | -157.9M | -1.3B | -216.3M | 1.8B | -11.9M | -6.4M | 10.1M |
| Dividends paid | -348.5M | -342.5M | -337M | -335.4M | -337.8M | -338M | -332.6M | -330.3M | -330.9M | -327.9M | -328.4M | -328.1M |
| Share repurchases | -500.5M | -800.9M | -300.2M | -400.8M | -300M | -300.4M | -301.5M | -301M | -500M | -100K | -200K | 0 |
| Financing cash flow | -338.7M | -940.6M | -759.4M | -359.1M | -438.8M | -672.9M | -1B | -575M | -1.5B | -346.1M | -210.3M | -670.7M |
| Net change in cash | -229.3M | -55.2M | -58M | -82.7M | -26.2M | 326M | -1.7B | -140.6M | 691.1M | 461.3M | 181.2M | -108.6M |
| Free cash flow | 236.4M | 965.5M | 751.4M | 575.2M | 483.9M | 989.6M | 428M | 391.4M | 287.5M | 675.7M | 295.5M | 367.6M |
| Oct 10, 2025 |
| $0.61 |
| Jul 10, 2025 | $0.61 |
| Apr 10, 2025 | $0.60 |
| Jan 10, 2025 | $0.60 |
| Oct 10, 2024 | $0.60 |
| Date | Ratio |
|---|---|
| Jun 9, 2010 | 2:1 |
| Nov 9, 1999 | 2:1 |
| May 30, 1995 | 10000:8265 |
| Nov 8, 1990 | 2:1 |
| Nov 10, 1986 | 2:1 |