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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $0.75 | $0.78 | +4.0% | — | — | — |
| Q2 26 | $0.69 | $0.7 | +1.4% | — | — | — |
| Q1 26 | $0.71 | $0.72 | +1.4% | — | — | — |
| Q4 25 | $0.57 | $0.6 | +5.3% | — | — | — |
| Q3 25 | $0.51 | $0.54 | +5.9% | — | — | — |
| Q2 25 | $0.56 | $0.57 | +1.8% | — | — | — |
| Q1 25 | $0.52 | $0.54 | +3.8% | — | — | — |
| Q4 24 | $0.47 | $0.47 | 0.0% | — | — | — |
| Q3 24 | $0.35 | $0.38 | +8.6% | — | — | — |
| Q2 24 | $0.41 | $0.39 | -4.9% | — | — | — |
| Q1 24 | $0.47 | $0.45 | -4.3% | — | — | — |
| Q4 23 | $0.45 | $0.45 | 0.0% | — | — | — |
| Q3 23 | $0.39 | $0.41 | +5.1% | — | — | — |
| Q2 23 | $0.44 | $0.47 | +6.8% | — | — | — |
| Q1 23 | $0.51 | $0.51 | 0.0% | — | — | — |
| Q4 22 | $0.56 | $0.57 | +1.8% | — | — | — |
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 | — | $1.87 | — | — | $15.6B | — |
| FY24 | — | $0.59 | — | — | $13.1B | — |
| FY23 | — | $0.69 | — | — | $12.6B | — |
| FY22 | — | $1.56 | — | — | $14.2B |
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 | $9.4B | $10.1B | $11.3B | $11.5B | $11.3B | $14.1B | $14.2B | $12.6B | $13.1B | $15.6B |
| YoY change | +3.06% | +7.73% | +11.6% | +1.89% | -1.74% | +24.6% | +0.76% | -11.3% | +4.21% | +19.1% |
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 | 9.4B | 10.1B | 11.3B | 11.5B | 11.3B | 14.1B | 14.2B | 12.6B | 13.1B | 15.6B |
| Cost of revenue | 5.6B | 6.1B | 6.8B | 7.5B | 7.8B | 9B | 9.7B | 8.7B | 8.8B | 10B |
| Gross profit | 3.8B | 4B | 4.5B | 4B | 3.5B | 5.1B | 4.5B | 3.9B | 4.3B | 5.6B |
| Gross margin | 40.1% | 39.7% | 39.5% | 35.1% | 31.2% | 36% | 31.8% | 31.2% | 32.6% | 36% |
| Research & development | 736M | 864M | 993M | 1B | 1.2B | 995M | 1B | 1.1B | 1.1B | 1.1B |
| Selling, general & administrative | 1.5B | 1.5B | 1.8B | 1.6B | 1.7B | 1.8B | 1.9B | 1.8B | 1.9B | 2.1B |
| Operating expenses | 2.2B | 2.3B | 2.8B | 2.6B | 2.9B | 2.8B | 2.9B | 2.9B | 3B | 3.2B |
| Operating income | 1.5B | 1.6B | 1.6B | 1.3B | 509M | 2.1B | 1.4B | 890M | 1.1B | 2.3B |
| Operating margin | 16% | 15.9% | 14% | 11.4% | 4.5% | 15% | 10.1% | 7.07% | 8.65% | 14.6% |
| Non-operating income, net | 2.3B | 159M | 81M | 110M | 375M | 603M | 636M | 217M | -40M | 71M |
| Pretax income | 3.7B | 1.7B | 1.5B | 1.2B | 623M | 2.4B | 1.8B | 816M | 813M | 2.1B |
| Income tax | -3M | 2.2B | 437M | 256M | 111M | 491M | 411M | 168M | 221M | 310M |
| Net income | 3.7B | -497M | 1.1B | 960M | 512M | 1.9B | 1.4B | 648M | 592M | 1.7B |
| Net margin | 39.4% | -4.91% | 9.44% | 8.35% | 4.53% | 13.7% | 9.77% | 5.15% | 4.51% | 11.1% |
| EBITDA | 2.9B | 3.1B | 3.1B | 2.7B | 2B | 3.9B | 3.2B | 2.4B | 2.4B | 3.6B |
| EPS | 3.53 | -0.66 | 1.19 | 1.11 | 0.54 | 1.3 | 1.56 | 0.69 | 0.59 | 1.87 |
| Diluted EPS | 3.23 | -0.66 | 1.13 | 1.07 | 0.54 | 1.28 | 1.54 | 0.68 | 0.58 | 1.83 |
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 | 3.2B | 3B | 3B | 3.3B | 3.4B | 3.5B | 3.5B | 3.9B | 4.1B | 4.2B | 4.1B | 4.5B |
| Cost of revenue | 2.2B | 2.1B | 2B | 2.3B | 2.3B | 2.3B | 2.2B | 2.5B | 2.6B | 2.7B | 2.6B | 2.9B |
| Gross profit | 1B | 911M | 993M | 949M | 1.1B | 1.2B | 1.2B | 1.4B | 1.5B | 1.5B | 1.5B | 1.6B |
| Gross margin | 31.6% | 30.4% | 33.4% | 29.2% | 33.5% | 34.2% | 35.2% | 36% | 37.1% | 35.5% | 36.9% | 36.1% |
| Research & development | 270M | 289M | 258M | 262M | 294M | 275M | 270M | 276M | 280M | 284M | 278M | 299M |
| Selling, general & administrative | 468M | 514M | 451M | 471M | 510M | 499M | 471M | 515M | 624M | 512M | 588M | 608M |
| Operating expenses | 738M | 803M | 709M | 733M | 804M | 774M | 741M | 791M | 904M | 796M | 866M | 907M |
| Operating income | 236M | 78M | 254M | 186M | 302M | 393M | 445M | 573M | 589M | 672M | 639M | 698M |
| Operating margin | 7.44% | 2.61% | 8.54% | 5.72% | 8.91% | 11.2% | 12.9% | 14.8% | 14.4% | 15.9% | 15.4% | 15.5% |
| Non-operating income, net | 53M | -39M | 113M | 60M | -323M | 110M | -135M | 89M | 29M | 88M | -27M | 33M |
| Pretax income | 217M | -38M | 296M | 172M | -92M | 437M | 240M | 584M | 550M | 678M | 529M | 649M |
| Income tax | 35M | -10M | 71M | 50M | 3M | 97M | 55M | 84M | 80M | 91M | 121M | 40M |
| Net income | 182M | -28M | 225M | 122M | -95M | 340M | 185M | 500M | 470M | 587M | 408M | 609M |
| Net margin | 5.74% | -0.94% | 7.56% | 3.75% | -2.8% | 9.71% | 5.36% | 12.9% | 11.5% | 13.9% | 9.85% | 13.5% |
| EBITDA | 619M | 364M | 677M | 566M | 489M | 677M | 742M | 876M | 932M | 1B | 994M | 1B |
| EPS | 0.19 | -0.05 | 0.25 | 0.12 | -0.14 | 0.36 | 0.18 | 0.55 | 0.5 | 0.63 | 0.43 | 0.65 |
| Diluted EPS | 0.19 | -0.05 | 0.24 | 0.12 | -0.14 | 0.36 | 0.18 | 0.54 | 0.5 | 0.62 | 0.43 | 0.64 |
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 | — | — | 24.7B | 22.6B | 27.4B | 30.8B | 26.9B | 25.8B | 40.5B | 74.9B | 130.3B |
| Enterprise value | — | — | 28.3B | 28.4B | 33.4B | 36.5B | 33.1B | 32.5B | 46.9B | 82.7B | 142.5B |
| Shares outstanding | 1B | 895M | 816M | 776M | 761M | 828M | 843M | 848M | 853M | 855M | 855M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 23.1 | 23.5 | 53.5 | 15.9 | 19.4 | 39.8 | 68.5 | 43 | 70.4 |
| P/S | — | — | 2.18 | 1.96 | 2.42 | 2.19 | 1.9 | 2.05 | 3.09 | 4.79 | 7.7 |
| P/B | — | — | 1.78 | 1.74 | 2.04 | 2.46 | 2.19 | 2.18 | 3.66 | 6.08 | 11 |
| EV/EBITDA | — | — | 9.19 | 10.6 | 17.1 | 9.48 | 10.4 | 13.8 | 19.5 | 23.1 | 34.9 |
| EV/Sales | — | — | 2.51 | 2.47 | 2.96 | 2.59 | 2.33 | 2.58 | 3.57 | 5.29 | 8.4 |
| Earnings yield | — | — | 4.32% | 4.25% | 1.87% | 6.28% | 5.15% | 2.51% | 1.46% | 2.33% | 1.42% |
| FCF yield | — | — | 2.47% | 0.23% | 2.93% | 5.76% | 3.75% | 2.38% | 2.4% | 1.89% | 0.56% |
| PEG | — | — | — | — | — | — | — | — | — | — | 3.87 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.1% | 39.7% | 39.5% | 35.1% | 31.2% | 36% | 31.8% | 31.2% | 32.6% | 36% | 36.1% |
| Operating margin | 16% | 15.9% | 14% | 11.4% | 4.5% | 15% | 10.1% | 7.07% | 8.65% | 14.6% | 15.6% |
| Net margin | 39.4% | -4.91% | 9.44% | 8.35% | 4.53% | 13.7% | 9.77% | 5.15% | 4.51% | 11.1% | 11.2% |
| ROE | 20.6% | -3.15% | 7.68% | 7.39% | 3.81% | 15.4% | 11.3% | 5.46% | 5.35% | 14.2% | 16.8% |
| ROA | 13.2% | -1.81% | 3.88% | 3.32% | 1.66% | 6.42% | 4.7% | 2.27% | 2.13% | 5.62% | 5.37% |
| ROIC | 9.06% | 0% | 6.37% | 5.48% | 2.15% | 9.24% | 6.02% | 3.81% | 4.75% | 9.6% | 11.2% |
| Return on tangible assets | 16% | -2.22% | 5.06% | 4.24% | 2.2% | 8.41% | 6.12% | 2.95% | 2.75% | 7.06% | 7.74% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.29 | 2.75 | 2.12 | 2.12 | 2.12 | 1.59 | 1.44 | 1.67 | 1.62 | 1.59 | 1.81 |
| Quick ratio | 2.75 | 2.22 | 1.51 | 1.46 | 1.48 | 1.08 | 0.88 | 1.05 | 1.07 | 1.04 | 1.24 |
| Debt / equity | 0.22 | 0.33 | 0.43 | 0.63 | 0.65 | 0.62 | 0.64 | 0.71 | 0.73 | 0.76 | 0.71 |
| Debt / assets | 0.14 | 0.19 | 0.22 | 0.29 | 0.28 | 0.26 | 0.26 | 0.3 | 0.29 | 0.3 | 0.28 |
| Net debt / EBITDA | -0.48 | 0.26 | 1.18 | 2.16 | 3.08 | 1.47 | 1.93 | 2.85 | 2.62 | 2.19 | 1.72 |
| Interest coverage | 24.2 | 11.7 | 8.87 | 6.5 | 3.26 | 9.09 | 7.15 | 3.48 | 3.47 | 7.11 | 7.74 |
| Effective tax rate | 0% | 100% | 29.1% | 21.1% | 17.8% | 20.2% | 22.9% | 20.6% | 27.2% | 15.1% | 13.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.21 | 11.3 | 13.8 | 14.8 | 14.9 | 17 | 16.8 | 14.8 | 15.4 | 18.3 | 19.8 |
| EPS (basic) | 3.53 | -0.66 | 1.19 | 1.11 | 0.54 | 1.3 | 1.56 | 0.69 | 0.59 | 1.87 | 1.87 |
| EPS (diluted) | 3.23 | -0.66 | 1.13 | 1.07 | 0.54 | 1.28 | 1.54 | 0.68 | 0.58 | 1.83 | 2.16 |
| Book value per share | 17.6 | 17.6 | 17 | 16.7 | 17.7 | 15.2 | 14.6 | 14 | 13 | 14.4 | 13.9 |
| FCF per share | 1.38 | 0.22 | 0.75 | 0.07 | 1.06 | 2.14 | 1.2 | 0.73 | 1.14 | 1.65 | 2.74 |
| Cash per share | 5.19 | 4.82 | 2.89 | 3.14 | 3.51 | 2.59 | 1.98 | 2.1 | 2.07 | 1.78 | 2.91 |
| Capex per share | — | — | 0.06 | 0.1 | — | — | — | 0.08 | — | 1.5 | 1.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | 0.43% | 0.68% | — | — | — | 0.53% | — | 8.2% | 8.96% |
| Capex / operating cash flow | — | — | 1.64% | 3.61% | — | — | — | 3.8% | — | 47.6% | 38.8% |
| Payout ratio | 17.5% | -131% | 64.3% | 77.3% | 153.7% | 45% | 67.2% | 152.6% | 166.6% | 57.3% | 51.6% |
| Dividend yield | — | — | 2.78% | 3.28% | 2.87% | 2.83% | 3.46% | 3.83% | 2.43% | 1.33% | 0.74% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.28 |
| May 29, 2026 | $0.28 |
| Feb 27, 2026 | $0.28 |
| — |
| FY21 | — | $1.3 | — | — | $14.1B | — |
| FY20 | — | $0.54 | — | — | $11.3B | — |
| FY19 | — | $1.11 | — | — | $11.5B | — |
| FY18 | — | $1.19 | — | — | $11.3B | — |
| FY17 | — | -$0.66 | — | — | $10.1B | — |
| FY16 | — | $3.53 | — | — | $9.4B | — |
| 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 | $3.2B | $3B | $3B | $3.3B | $3.4B | $3.5B | $3.5B | $3.9B | $4.1B | $4.2B | $4.1B | $4.5B |
| YoY change | -9.03% | -12.1% | -6.39% | +0.25% | +6.87% | +16.9% | +16% | +18.8% | +20.9% | +20.4% | +20% | +16.6% |
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 | 5.3B | 4.3B | 2.4B | 2.4B | 2.7B | 2.1B | 1.7B | 1.8B | 1.8B | 1.5B |
| Receivables | 1.5B | 1.8B | 1.9B | 1.8B | 2.1B | 2B | 1.7B | 1.6B | 2.1B | 2.8B |
| Inventory | 1.5B | 1.7B | 2B | 2.3B | 2.4B | 2.5B | 2.9B | 2.7B | 2.7B | 3.1B |
| Total current assets | 9B | 8.8B | 7B | 7.5B | 8B | 7.7B | 7.5B | 7.2B | 8B | 8.9B |
| Property, plant & equipment | 7B | 8.2B | 9B | 9.8B | 10B | 31.6B | 31.1B | 9.6B | 8.5B | 9.4B |
| Goodwill & intangibles | 4.7B | 5.1B | 6.5B | 6.2B | 7.5B | 7.1B | 6.8B | 6.6B | 6.2B | 6.3B |
| Total assets | 27.9B | 27.5B | 27.5B | 28.9B | 30.8B | 30.2B | 29.5B | 28.5B | 27.7B | 31B |
| Accounts payable | 1.1B | 1.4B | 1.5B | 1.6B | 1.2B | 1.6B | 1.8B | 1.5B | 1.5B | 2B |
| Short-term debt | 256M | 379M | 4M | 73M | 252M | 149M | 335M | 432M | 421M | 901M |
| Total current liabilities | 2.8B | 3.2B | 3.3B | 3.5B | 3.8B | 4.8B | 5.2B | 4.3B | 4.9B | 5.6B |
| Long-term debt | 3.6B | 4.7B | 6B | 8.2B | 8.4B | 7.7B | 7.5B | 8.1B | 7.7B | 8.5B |
| Total liabilities | 9.9B | 11.7B | 13.6B | 15.9B | 17.3B | 17.6B | 17.2B | 16.6B | 16.7B | 18.7B |
| Shareholders' equity | 18B | 15.8B | 13.9B | 13B | 13.4B | 12.5B | 12.3B | 11.9B | 11.1B | 12.3B |
| Total debt | 3.9B | 5.1B | 6B | 8.3B | 8.7B | 7.8B | 7.8B | 8.5B | 8.1B | 9.4B |
| Net debt | -1.4B | 811M | 3.6B | 5.8B | 6B | 5.7B | 6.1B | 6.7B | 6.3B | 7.9B |
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 | 1.6B | 1.8B | 1.4B | 1.4B | 1.6B | 1.8B | 1.4B | 1.5B | 1.6B | 1.5B | 1.8B | 2.5B |
| Receivables | 1.7B | 1.6B | 1.6B | 1.7B | 2B | 2.1B | 2B | 2.3B | 2.5B | 2.8B | 2.7B | 2.9B |
| Inventory | 2.7B | 2.7B | 2.7B | 2.7B | 2.8B | 2.7B | 2.9B | 3.1B | 3.1B | 3.1B | 3.3B | 3.4B |
| Total current assets | 7.3B | 7.2B | 7B | 7.1B | 7.7B | 8B | 7.6B | 8.2B | 8.7B | 8.9B | 9.5B | 10.9B |
| Property, plant & equipment | -14.3B | 9.6B | -14.4B | -14.6B | -15.1B | 8.5B | -14.5B | -15B | -15.2B | 9.4B | 15.6B | 15.8B |
| Goodwill & intangibles | 6.6B | 6.6B | 6.5B | 6.4B | 6.4B | 6.2B | 6.2B | 6.4B | 6.3B | 6.3B | 6.2B | 6.2B |
| Total assets | 28.3B | 28.5B | 27.6B | 27.2B | 28.3B | 27.7B | 27.4B | 28.7B | 29.9B | 31B | 31.3B | 33B |
| Accounts payable | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.5B | 1.7B | 1.9B | 2B | 2B | 2.3B | 2.4B |
| Short-term debt | 405M | 432M | 421M | 468M | 428M | 421M | 373M | 887M | 904M | 901M | 1.4B | 758M |
| Total current liabilities | 4.3B | 4.3B | 4.2B | 4.5B | 4.6B | 4.9B | 4.5B | 5.5B | 5.6B | 5.6B | 5.9B | 6B |
| Long-term debt | 8.1B | 8.1B | 7.9B | 7.7B | 7.9B | 7.7B | 7.8B | 7.6B | 8.3B | 8.5B | 8.6B | 8.6B |
| Total liabilities | 16.5B | 16.6B | 16.1B | 16.3B | 16.9B | 16.7B | 16.3B | 17.2B | 17.9B | 18.7B | 18.9B | 19.8B |
| Shareholders' equity | 11.7B | 11.9B | 11.6B | 10.9B | 11.5B | 11.1B | 11.1B | 11.5B | 12B | 12.3B | 12.3B | 13.1B |
| Total debt | 8.5B | 8.5B | 8.3B | 8.2B | 8.3B | 8.1B | 8.2B | 8.5B | 9.2B | 9.4B | 9.9B | 9.4B |
| Net debt | 6.8B | 6.7B | 6.9B | 6.8B | 6.7B | 6.3B | 6.8B | 7B | 7.5B | 7.9B | 8.2B | 6.9B |
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 | 3.7B | -497M | 1.1B | 960M | 512M | 1.9B | 1.4B | 648M | 592M | 1.7B |
| Depreciation & amortization | 1.2B | 1.2B | 1.3B | 1.5B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.3B |
| Stock-based compensation | 42M | 46M | 51M | 56M | 207M | 190M | 175M | 218M | 273M | 286M |
| Change in working capital | 119M | -325M | -56M | -389M | 217M | 303M | -138M | -158M | -558M | -460M |
| Operating cash flow | 2.3B | 2.4B | 3B | 2.2B | 2.3B | 3.8B | 2.8B | 1.8B | 1.8B | 2.7B |
| Capital expenditure | — | — | -49M | 78M | — | — | — | 67M | — | -1.3B |
| Investing cash flow | 4.8B | 94M | -645M | 87M | 67M | 218M | 249M | 390M | 221M | -1.2B |
| Dividends paid | -645M | -651M | -685M | -742M | -787M | -871M | -932M | -989M | -986M | -999M |
| Share repurchases | -4.2B | -2.5B | -2.2B | -940M | -105M | -781M | -728M | -507M | -165M | -163M |
| Financing cash flow | -6B | -2.2B | -2.7B | 1.7B | -710M | -2.7B | -1.7B | -925M | -1.2B | -1.7B |
| Net change in cash | 1.1B | 284M | -354M | 4B | 1.7B | 1.4B | 1.4B | 1.2B | 819M | -261M |
| Free cash flow | 1.4B | 200M | 609M | 53M | 803M | 1.8B | 1B | 615M | 974M | 1.4B |
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 | 182M | -28M | 225M | 122M | -95M | 340M | 185M | 500M | 470M | 587M | 408M | 609M |
| Depreciation & amortization | 340M | 345M | 337M | 337M | 341M | 335M | 319M | 340M | 337M | 351M | 357M | 391M |
| Stock-based compensation | 57M | 50M | 60M | 66M | 76M | 71M | 54M | 63M | 99M | 70M | 115M | 135M |
| Change in working capital | 146M | 197M | -377M | -152M | 101M | -130M | -464M | -168M | -85M | 257M | -565M | 591M |
| Operating cash flow | 666M | 415M | 257M | 435M | 364M | 782M | 7M | 807M | 784M | 1.1B | 362M | 1.7B |
| Capital expenditure | 0 | 0 | — | — | — | — | — | — | -334M | -432M | -332M | -422M |
| Investing cash flow | 86M | 75M | 68M | 88M | 18M | 145M | 43M | 7M | -333M | -222M | -203M | -257M |
| Dividends paid | -246M | -248M | -243M | -252M | -242M | -249M | -242M | -261M | -241M | -255M | -244M | -251M |
| Share repurchases | 0 | 0 | — | — | -30M | -30M | -100M | -33M | -25M | -5M | — | — |
| Financing cash flow | -467M | -336M | -321M | -220M | -508M | -239M | -414M | -579M | -343M | -662M | 45M | -1.1B |
| Net change in cash | 285M | 154M | 4M | 303M | -126M | 688M | -364M | 235M | 108M | 168M | 204M | 320M |
| Free cash flow | 381M | 434M | -156M | 279M | 482M | 369M | -57M | 400M | 450M | 620M | 30M | 1.3B |
| Nov 14, 2025 |
| $0.28 |
| Aug 29, 2025 | $0.28 |
| May 30, 2025 | $0.28 |
| Feb 28, 2025 | $0.28 |
| Nov 15, 2024 | $0.28 |
| Date | Ratio |
|---|---|
| Oct 4, 2000 | 3:1 |
| Feb 11, 1992 | 2:1 |
| Feb 15, 1989 | 2:1 |
| Feb 13, 1985 | 2:1 |