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 | $2.08 | $2.15 | +3.4% | — | — | — |
| Q4 26 | $1.75 | $1.77 | +1.1% | — | — | — |
| Q3 26 | $1.82 | $1.55 | -14.8% | — | — | — |
| Q2 26 | $1.99 | $1.98 | -0.5% | — | — | — |
| Q1 26 | $2.07 | $2.1 | +1.4% | — | — | — |
| Q4 25 | $1.68 | $1.75 | +4.2% | — | — | — |
| Q3 25 | $1.55 | $1.61 | +3.9% | — | — | — |
| Q2 25 | $2.43 | $1.88 | -22.6% | — | — | — |
| Q1 25 | $2.59 | $2.44 | -5.8% | — | — | — |
| Q4 24 | $2.17 | $2.22 | +2.3% | — | — | — |
| Q3 24 | $2.2 | $2.26 | +2.7% | — | — | — |
| Q2 24 | $2.42 | $2.49 | +2.9% | — | — | — |
| Q1 24 | $2.35 | $2.44 | +3.8% | — | — | — |
| Q4 23 | $2.03 | $2.14 | +5.4% | — | — | — |
| Q3 23 | $1.88 | $2.05 | +9.0% | — | — | — |
| Q2 23 | $2.05 | $2.23 | +8.8% | — | — | — |
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 | — | $0.47 | — | — | $24.3B | — |
| FY24 | — | $6.49 | — | — | $23.5B | — |
| FY23 | — | $9.38 | — | — | $23.1B | — |
| FY22 | — | $8.36 | — | — | $22.1B |
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 | $15.3B | $16.3B | $16.8B | $17.5B | $16.5B | $18.9B | $22.1B | $23.1B | $23.5B | $24.3B |
| YoY change | +0.39% | +6.32% | +3.21% | +4.1% | -5.62% | +14.1% | +17.1% | +4.5% | +1.71% | +3.46% |
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 | 15.3B | 16.3B | 16.8B | 17.5B | 16.5B | 18.9B | 22.1B | 23.1B | 23.5B | 24.3B |
| Cost of revenue | 10.7B | 11.4B | 11.3B | 11.7B | 10.9B | 12.2B | 14.4B | 14.8B | 15B | 15.4B |
| Gross profit | 4.6B | 4.9B | 5.5B | 5.9B | 5.7B | 6.6B | 7.7B | 8.3B | 8.5B | 8.9B |
| Gross margin | 30% | 30.1% | 32.8% | 33.4% | 34.2% | 35.2% | 35% | 35.9% | 36.3% | 36.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.4B | 3.7B | 4.2B | 4.6B | 4.4B | 5.2B | 5.8B | 6.2B | 6.6B | 7.2B |
| Operating expenses | 3.4B | 3.7B | 4.2B | 4.6B | 4.4B | 5.2B | 5.8B | 6.2B | 6.6B | 7.2B |
| Operating income | 1B | 998.5M | 1B | 1B | 971.7M | 1.2B | 1.6B | 1.7B | 1.4B | 1.2B |
| Operating margin | 6.84% | 6.12% | 6.15% | 5.77% | 5.88% | 6.16% | 7.31% | 7.57% | 6.14% | 5% |
| Non-operating income, net | 46.8M | 52.2M | 61.4M | -60.2M | -501.3M | 99.6M | 32.3M | 59.8M | -169.9M | -998.9M |
| Pretax income | 1.1B | 1B | 994.6M | 859.3M | 379.4M | 1.2B | 1.6B | 1.7B | 1.2B | 52.2M |
| Income tax | 387.1M | 392.5M | 245.1M | 212.8M | 216M | 301.6M | 389.9M | 425.8M | 271.9M | -13.8M |
| Net income | 687.2M | 616.8M | 810.5M | 621.1M | -29.1M | 898.8M | 1.2B | 1.3B | 904.1M | 65.9M |
| Net margin | 4.48% | 3.78% | 4.82% | 3.54% | -0.18% | 4.76% | 5.35% | 5.7% | 3.85% | 0.27% |
| EBITDA | 1.2B | 1.2B | 1.3B | 1.4B | 1.3B | 1.6B | 2B | 2.2B | 1.9B | 1B |
| EPS | 4.61 | 4.19 | 5.53 | 4.26 | -0.2 | 6.27 | 8.36 | 9.38 | 6.49 | 0.47 |
| Diluted EPS | 4.59 | 4.18 | 5.5 | 4.24 | -0.2 | 6.23 | 8.31 | 9.33 | 6.47 | 0.47 |
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 | 5.8B | 5.6B | 5.8B | 6B | 6B | 5.8B | 5.9B | 6.2B | 6.3B | 6B | 6.3B | 6.5B |
| Cost of revenue | 3.7B | 3.6B | 3.7B | 3.8B | 3.8B | 3.7B | 3.7B | 3.8B | 3.9B | 3.9B | 3.9B | 4.1B |
| Gross profit | 2.1B | 2B | 2.1B | 2.2B | 2.2B | 2.1B | 2.2B | 2.3B | 2.3B | 2.1B | 2.3B | 2.5B |
| Gross margin | 36.2% | 36.4% | 35.9% | 36.6% | 36.8% | 35.9% | 37.1% | 37.7% | 37.4% | 35% | 37.3% | 37.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.6B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B |
| Operating expenses | 1.6B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B |
| Operating income | 465.2M | 418.7M | 402.9M | 428M | 362.9M | 249M | 342.7M | 422.6M | 401.1M | 48.2M | 344M | 407.5M |
| Operating margin | 7.99% | 7.5% | 6.97% | 7.18% | 6.08% | 4.31% | 5.84% | 6.85% | 6.41% | 0.8% | 5.49% | 6.23% |
| Non-operating income, net | 15.7M | 15.4M | -60M | -19.8M | -37.5M | -52.6M | -53.9M | -43.8M | -69.1M | -832.2M | -54.7M | -67.9M |
| Pretax income | 465.1M | 418.8M | 325.2M | 386.2M | 297.6M | 167M | 251.6M | 338.6M | 291.7M | -829.7M | 245.4M | 293.8M |
| Income tax | 113.9M | 101.9M | 76.3M | 90.7M | 71M | 33.9M | 57.2M | 83.7M | 65.5M | -220.2M | 56.9M | 66.3M |
| Net income | 351.2M | 316.9M | 248.9M | 295.5M | 226.6M | 133.1M | 194.4M | 254.9M | 226.2M | -609.5M | 188.5M | 227.6M |
| Net margin | 6.03% | 5.67% | 4.3% | 4.96% | 3.8% | 2.31% | 3.31% | 4.13% | 3.61% | -10.1% | 3.01% | 3.48% |
| EBITDA | 564.7M | 522.7M | 516.5M | 537.1M | 472.5M | 368.2M | 459.1M | 547.5M | 526.3M | -525.2M | 478.1M | 545.5M |
| EPS | 2.5 | 2.27 | 1.79 | 2.12 | 1.63 | 0.96 | 1.4 | 1.83 | 1.63 | -4.39 | 1.37 | 1.65 |
| Diluted EPS | 2.49 | 2.26 | 1.78 | 2.11 | 1.62 | 0.96 | 1.4 | 1.83 | 1.62 | -4.39 | 1.37 | 1.65 |
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 | 14.2B | 14B | 14.1B | 15.5B | 14.5B | 20.1B | 24.5B | 19.4B | 16.3B | 17.1B | 17.7B |
| Enterprise value | 14.9B | 16.9B | 16.9B | 19.4B | 17B | 22.6B | 28.1B | 23.2B | 21.5B | 23.1B | 24B |
| Shares outstanding | 149.1M | 147.1M | 146.7M | 145.7M | 144.5M | 143.4M | 141.5M | 140.4M | 139.2M | 138.9M | 138.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.7 | 22.7 | 17.4 | 24.9 | — | 22.4 | 20.8 | 14.8 | 18 | 259.1 | 513.2 |
| P/S | 0.93 | 0.86 | 0.84 | 0.88 | 0.88 | 1.07 | 1.11 | 0.84 | 0.69 | 0.7 | 0.71 |
| P/B | 4.44 | 4.04 | 4.06 | 4.19 | 4.51 | 5.74 | 6.45 | 4.4 | 3.73 | 3.85 | 3.91 |
| EV/EBITDA | 12 | 13.9 | 12.8 | 14.4 | 13.1 | 14.5 | 14.1 | 10.8 | 11.4 | 23 | 11.7 |
| EV/Sales | 0.97 | 1.04 | 1 | 1.11 | 1.03 | 1.2 | 1.27 | 1.01 | 0.92 | 0.95 | 0.96 |
| Earnings yield | 4.83% | 4.41% | 5.76% | 4.01% | — | 4.47% | 4.82% | 6.77% | 5.56% | 0.39% | 0.19% |
| FCF yield | 5.52% | 4.71% | 6.52% | 3.97% | 12.9% | 4.93% | 4.59% | 4.75% | 4.21% | 2.46% | 5.19% |
| PEG | — | — | — | — | — | — | — | — | — | — | -52.2 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30% | 30.1% | 32.8% | 33.4% | 34.2% | 35.2% | 35% | 35.9% | 36.3% | 36.8% | 37.8% |
| Operating margin | 6.84% | 6.12% | 6.15% | 5.77% | 5.88% | 6.16% | 7.31% | 7.57% | 6.14% | 5% | 6.56% |
| Net margin | 4.48% | 3.78% | 4.82% | 3.54% | -0.18% | 4.76% | 5.35% | 5.7% | 3.85% | 0.27% | 0.13% |
| ROE | 21.4% | 17.8% | 23.3% | 16.8% | -0.9% | 25.7% | 31.1% | 29.8% | 20.8% | 1.49% | 0.71% |
| ROA | 7.76% | 4.97% | 6.39% | 4.24% | -0.22% | 6.26% | 7.17% | 7.33% | 4.69% | 0.32% | 4.48% |
| ROIC | 17.3% | 9.54% | 12.4% | 10% | 7.35% | 14.5% | 16.6% | 16.1% | 11.5% | 11.6% | 11.3% |
| Return on tangible assets | 12% | 11.6% | 14.5% | 8.78% | -0.44% | 11.7% | 15.4% | 14.8% | 9.14% | 0.62% | 0.29% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.4 | 1.34 | 1.28 | 1.24 | 1.21 | 1.18 | 1.15 | 1.23 | 1.16 | 1.08 | 1.16 |
| Quick ratio | 0.65 | 0.65 | 0.67 | 0.7 | 0.61 | 0.59 | 0.57 | 0.63 | 0.51 | 0.46 | 0.5 |
| Debt / equity | 0.29 | 0.94 | 0.91 | 1.13 | 1.08 | 0.91 | 1.09 | 1.11 | 1.32 | 1.47 | 1.46 |
| Debt / assets | 0.1 | 0.26 | 0.25 | 0.29 | 0.26 | 0.22 | 0.25 | 0.27 | 0.3 | 0.31 | 0.32 |
| Net debt / EBITDA | 0.54 | 2.4 | 2.12 | 2.89 | 1.9 | 1.6 | 1.76 | 1.75 | 2.78 | 6.01 | 5.95 |
| Interest coverage | 52 | 25.3 | 10.8 | 10.4 | 5.17 | 20.3 | 22.3 | 28 | 13.1 | 1.32 | 1.01 |
| Effective tax rate | 36% | 38.9% | 24.6% | 24.8% | 56.9% | 25.1% | 24.8% | 24.4% | 23.1% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 102.9 | 110.8 | 114.8 | 120.2 | 114.5 | 131.6 | 156.2 | 164.5 | 168.7 | 174.9 | 181.2 |
| EPS (basic) | 4.61 | 4.19 | 5.53 | 4.26 | -0.2 | 6.27 | 8.36 | 9.38 | 6.49 | 0.47 | 0.47 |
| EPS (diluted) | 4.59 | 4.18 | 5.5 | 4.24 | -0.2 | 6.23 | 8.31 | 9.33 | 6.47 | 0.47 | 0.25 |
| Book value per share | 21.5 | 23.5 | 23.7 | 25.4 | 22.3 | 24.4 | 26.9 | 31.5 | 31.3 | 32 | 32.8 |
| FCF per share | 5.27 | 4.47 | 6.26 | 4.21 | 12.9 | 6.92 | 7.97 | 6.58 | 4.91 | 3.03 | 5.5 |
| Cash per share | 1.63 | 2.14 | 2.27 | 1.9 | 6.85 | 4.98 | 4.62 | 7.85 | 3.45 | 3.43 | 4.06 |
| Capex per share | 0.88 | 0.92 | 1.45 | 1.74 | 0.94 | 1.67 | 1.38 | 3.47 | 3.2 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.86% | 0.83% | 1.26% | 1.45% | 0.82% | 1.27% | 0.88% | 2.11% | 1.89% | — | — |
| Capex / operating cash flow | 13.5% | 16.6% | 20% | 30.1% | 8.98% | 19% | 12.4% | 34% | 34.4% | — | — |
| Payout ratio | 56.3% | 64.1% | 51.3% | 70.7% | -1.6K% | 51.8% | 41.9% | 40% | 61.4% | 855% | 1.7K% |
| Dividend yield | 2.72% | 2.83% | 2.95% | 2.83% | 3.12% | 2.32% | 2.02% | 2.71% | 3.41% | 3.3% | 3.32% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $1.063 |
| Jun 5, 2026 | $1.063 |
| Mar 6, 2026 | $1.063 |
| — |
| FY21 | — | $6.27 | — | — | $18.9B | — |
| FY20 | — | -$0.2 | — | — | $16.5B | — |
| FY19 | — | $4.26 | — | — | $17.5B | — |
| FY18 | — | $5.53 | — | — | $16.8B | — |
| FY17 | — | $4.19 | — | — | $16.3B | — |
| FY16 | — | $4.61 | — | — | $15.3B | — |
| 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 | $5.8B | $5.6B | $5.8B | $6B | $6B | $5.8B | $5.9B | $6.2B | $6.3B | $6B | $6.3B | $6.5B |
| YoY change | +2.63% | +1.13% | +0.32% | +0.8% | +2.5% | +3.3% | +1.43% | +3.39% | +4.86% | +4.15% | +6.8% | +6.04% |
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 | 242.9M | 314.9M | 333.5M | 277M | 990.2M | 714.7M | 653.5M | 1.1B | 480M | 477.2M |
| Receivables | 1.9B | 2.4B | 2.5B | 2.4B | 1.6B | 1.8B | 2.2B | 2.2B | 2.2B | 2.4B |
| Inventory | 3.2B | 3.8B | 3.6B | 3.4B | 3.5B | 3.9B | 4.4B | 4.7B | 5.5B | 6.1B |
| Total current assets | 5.9B | 7.3B | 7.6B | 7.9B | 7.1B | 7.8B | 8.8B | 9.6B | 9.9B | 10.6B |
| Property, plant & equipment | 121.8M | 247.3M | 302.4M | 1.4B | 1.3B | 1.4B | 1.6B | 2B | 2.7B | 3.1B |
| Goodwill & intangibles | 3.1B | 7.1B | 7.1B | 7.6B | 6.8B | 6.6B | 8.8B | 9.1B | 9.4B | 10.1B |
| Total assets | 8.9B | 12.4B | 12.7B | 14.6B | 13.4B | 14.4B | 16.5B | 18B | 19.3B | 20.8B |
| Accounts payable | 3.1B | 3.6B | 4B | 3.9B | 4.1B | 4.8B | 5.5B | 5.5B | 5.9B | 6.1B |
| Short-term debt | 325M | 695M | 711.1M | 624M | 160.5M | — | 252M | 355.3M | 541.7M | 1.3B |
| Total current liabilities | 4.2B | 5.5B | 5.9B | 6.4B | 5.9B | 6.6B | 7.7B | 7.8B | 8.5B | 9.8B |
| Long-term debt | 589.2M | 2.6B | 2.4B | 3.6B | 3.3B | 3.2B | 3.9B | 4.5B | 5.2B | 5.2B |
| Total liabilities | 5.7B | 8.9B | 9.2B | 11B | 10.2B | 10.8B | 12.7B | 13.6B | 14.9B | 16.4B |
| Shareholders' equity | 3.2B | 3.5B | 3.5B | 3.7B | 3.2B | 3.5B | 3.8B | 4.4B | 4.4B | 4.4B |
| Total debt | 914.2M | 3.2B | 3.1B | 4.2B | 3.5B | 3.2B | 4.2B | 4.9B | 5.7B | 6.5B |
| Net debt | 671.3M | 2.9B | 2.8B | 3.9B | 2.5B | 2.5B | 3.5B | 3.8B | 5.3B | 6.1B |
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 | 654.6M | 1.1B | 1B | 555.3M | 1.1B | 480M | 420.4M | 458M | 431.4M | 477.2M | 500M | 559.1M |
| Receivables | 2.4B | 2.2B | 2.4B | 2.5B | 2.4B | 2.2B | 2.5B | 2.6B | 2.6B | 2.4B | 2.5B | 2.7B |
| Inventory | 4.5B | 4.7B | 4.7B | 5.1B | 5.5B | 5.5B | 5.6B | 5.8B | 5.9B | 6.1B | 6.1B | 6.3B |
| Total current assets | 9B | 9.6B | 9.8B | 9.8B | 10.7B | 9.9B | 10.2B | 10.5B | 10.7B | 10.6B | 10.9B | 11.1B |
| Property, plant & equipment | 2.7B | 2B | 3B | 3.4B | 3.6B | 2.7B | 3.8B | 4B | 4.1B | 3.1B | 4.2B | 4.2B |
| Goodwill & intangibles | 8.8B | 9.1B | 9B | 9.4B | 9.9B | 9.4B | 9.7B | 9.9B | 10B | 10.1B | 10B | 9.9B |
| Total assets | 17B | 18B | 18.3B | 18.9B | 20.3B | 19.3B | 19.8B | 20.4B | 20.7B | 20.8B | 21B | 21.1B |
| Accounts payable | 5.5B | 5.5B | 5.7B | 5.9B | 6.1B | 5.9B | 6B | 6B | 6.1B | 6.1B | 6.2B | 6.3B |
| Short-term debt | 354M | 355.3M | 845.1M | 853.2M | 811M | 541.7M | 813.9M | 1.1B | 1B | 1.3B | 1.5B | 1B |
| Total current liabilities | 7.8B | 7.8B | 8.6B | 8.8B | 9.1B | 8.5B | 8.9B | 9.2B | 9.4B | 9.8B | 10B | 9.5B |
| Long-term debt | 3.9B | 4.5B | 4.1B | 4.3B | 5.2B | 5.2B | 5.3B | 5.4B | 5.4B | 5.2B | 5.2B | 5.7B |
| Total liabilities | 12.8B | 13.6B | 13.9B | 14.3B | 15.5B | 14.9B | 15.4B | 15.7B | 15.9B | 16.4B | 16.5B | 16.5B |
| Shareholders' equity | 4.2B | 4.4B | 4.4B | 4.6B | 4.7B | 4.4B | 4.5B | 4.7B | 4.8B | 4.4B | 4.5B | 4.5B |
| Total debt | 4.2B | 4.9B | 4.9B | 5.2B | 6B | 5.7B | 6.1B | 6.4B | 6.4B | 6.5B | 6.7B | 6.7B |
| Net debt | 3.6B | 3.8B | 3.9B | 4.6B | 4.9B | 5.3B | 5.7B | 6B | 6B | 6.1B | 6.2B | 6.1B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 687.2M | 616.8M | 749.5M | 646.5M | 163.4M | 898.8M | 1.2B | 1.3B | 904.1M | 65.9M |
| Depreciation & amortization | 147.5M | 167.7M | 227.6M | 257.3M | 272.8M | 291M | 347.8M | 350.5M | 408M | 538M |
| Stock-based compensation | 19.7M | 16.9M | 17.7M | 28.7M | 22.6M | 25.6M | 38.1M | 57.2M | 40.7M | 48.8M |
| Change in working capital | 85.7M | -31.1M | 62.9M | -17.5M | 1.1B | -11.3M | -19.4M | -289.2M | -87.3M | -380.3M |
| Operating cash flow | 973.3M | 818.2M | 1.1B | 841.4M | 1.5B | 1.3B | 1.6B | 1.4B | 1.3B | 890.8M |
| Capital expenditure | -131.8M | -135.5M | -212.1M | -253.5M | -135.4M | -239.6M | -194.6M | -487.6M | -444.9M | — |
| Investing cash flow | -594M | -1.6B | -469.9M | -543.6M | 182.8M | -506.2M | -1.7B | -705.8M | -1.5B | -294M |
| Dividends paid | -386.9M | -395.5M | -416M | -438.9M | -453.3M | -465.6M | -495.9M | -526.7M | -554.9M | -563.8M |
| Share repurchases | -181.4M | -173.5M | -92M | -74.2M | -96.2M | -333.6M | -222.7M | -261.5M | -150M | 0 |
| Financing cash flow | -306.3M | 877.3M | -598.6M | -374.5M | -1.5B | -967.2M | 222.5M | -268M | -317M | -192.6M |
| Net change in cash | 73.1M | 65.2M | -7.6M | -76.7M | 180.9M | -215.1M | 108M | 461.8M | -530.3M | 404.1M |
| Free cash flow | 785.4M | 658.3M | 918.7M | 614.1M | 1.9B | 992.1M | 1.1B | 922.9M | 683.9M | 420.9M |
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 | 351.2M | 316.9M | 248.9M | 295.5M | 226.6M | 133.1M | 194.4M | 254.9M | 226.2M | -609.5M | 188.5M | 227.6M |
| Depreciation & amortization | 83.9M | 88.6M | 90.6M | 99.2M | 106M | 112.1M | 115.4M | 123M | 127.5M | 172.1M | 131M | 134.7M |
| Stock-based compensation | 10.4M | 9.9M | 8.6M | 18M | 10.7M | 3.4M | 8.6M | 15.6M | 13M | 11.7M | 12.2M | 17.5M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 445.5M | 415.3M | 348.1M | 412.8M | 343.3M | 248.6M | 318.4M | 393.5M | 341.6M | 380.1M | 63.9M | 400.2M |
| Capital expenditure | -141.9M | -145.1M | -47.2M | -138.4M | -125.8M | -133.5M | -104M | -125.3M | — | — | — | — |
| Investing cash flow | -254.1M | -232.4M | -178.4M | -583.5M | -483.2M | -245.3M | -154.8M | -163.1M | -70M | -135.4M | -9.9M | -30.5M |
| Dividends paid | -133.5M | -133.3M | -132.6M | -139.4M | -139.4M | -143.5M | -134.4M | -143M | -143.3M | -143.3M | -141.7M | -146.2M |
| Share repurchases | -37.5M | -89.1M | -37.5M | -37.5M | -37.5M | -37.5M | 0 | 0 | 0 | 0 | — | — |
| Financing cash flow | -240.7M | 307.3M | -173M | -190.5M | 604.6M | -458.4M | 129.2M | -11.5M | -195.2M | -115.2M | 57M | -167.9M |
| Net change in cash | -49.4M | 490.3M | -3.4M | -361.3M | 464.8M | -455.1M | 292.8M | 218.9M | 76.4M | 129.4M | 111M | 201.7M |
| Free cash flow | 480.9M | 190.3M | 202.6M | 150.1M | 358M | -26.7M | -160.7M | 81M | 240M | 260.7M | -33.6M | 292.4M |
| Dec 5, 2025 |
| $1.03 |
| Sep 5, 2025 | $1.03 |
| Jun 6, 2025 | $1.03 |
| Mar 7, 2025 | $1.03 |
| Dec 6, 2024 | $1.00 |
| Date | Ratio |
|---|---|
| Apr 15, 1997 | 3:2 |
| Apr 20, 1992 | 3:2 |
| May 28, 1987 | 3:2 |
| Apr 10, 1984 | 3:2 |