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 | $0.53 | $0.79 | +49.1% | — | $10.7B | — |
| Q1 26 | $0.59 | $0.65 | +10.2% | — | $9.3B | — |
| Q4 25 | $0.58 | $0.62 | +6.9% | — | $9.7B | — |
| Q3 25 | $0.42 | $0.44 | +4.8% | — | $9.1B | — |
| Q2 25 | $0.33 | $0.38 | +15.2% | — | $7.6B | — |
| Q1 25 | $0.5 | $0.49 | -2.0% | — | $7.9B | — |
| Q4 24 | $0.56 | $0.58 | +3.6% | — | $8.5B | — |
| Q3 24 | $0.47 | $0.5 | +6.4% | — | $7.7B | — |
| Q2 24 | $0.39 | $0.42 | +7.7% | — | $7.2B | — |
| Q1 24 | $0.45 | $0.48 | +6.7% | — | $6.8B | — |
| Q4 23 | $0.5 | $0.52 | +4.0% | — | $7.4B | — |
| Q3 23 | $0.47 | $0.49 | +4.3% | — | $7B | — |
| Q2 23 | $0.48 | $0.52 | +8.3% | — | $7B | — |
| Q1 23 | $0.54 | $0.63 | +16.7% | — | $7.8B | — |
| Q4 22 | $0.56 | $0.57 | +1.8% | — | $7.9B | — |
| Q3 22 | $0.48 | $0.48 | 0.0% | — | $7B | — |
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 | — | -$0.04 | — | — | $34.3B | — |
| FY24 | — | $1.95 | — | — | $30.1B | — |
| FY23 | — | $1.56 | — | — | $29.1B | — |
| FY22 | — | $0.67 | — | — | $28.5B |
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 | $30.3B | $28.9B | $30.9B | $29.1B | $27B | $27.8B | $28.5B | $29.1B | $30.1B | $34.3B |
| YoY change | -2.56% | -4.65% | +6.86% | -5.57% | -7.39% | +2.97% | +2.56% | +2.24% | +3.4% | +13.8% |
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 | 30.3B | 28.9B | 30.9B | 29.1B | 27B | 27.8B | 28.5B | 29.1B | 30.1B | 34.3B |
| Cost of revenue | 20.5B | 20.2B | 21.6B | 19.6B | 18.5B | 18.4B | 19B | 18.9B | 20.2B | 23.9B |
| Gross profit | 9.8B | 8.7B | 9.2B | 9.5B | 8.5B | 9.4B | 9.5B | 10.2B | 9.9B | 10.4B |
| Gross margin | 32.3% | 30% | 29.9% | 32.6% | 31.4% | 33.7% | 33.4% | 35.1% | 32.8% | 30.3% |
| Research & development | 1.7B | 1.5B | 1.7B | 1.8B | 1.9B | 2B | 2B | 2.3B | 2.2B | 2.5B |
| Selling, general & administrative | 5.4B | 5B | 4.9B | 4.9B | 4.6B | 4.9B | 4.9B | 5.2B | 4.9B | 5.7B |
| Operating expenses | 7.1B | 6.5B | 6.6B | 6.7B | 6.5B | 6.9B | 7B | 7.5B | 7.1B | 8.2B |
| Operating income | 2.4B | 1.8B | 2.3B | 2.5B | 1.6B | 2.1B | 2.2B | 2.4B | 2.5B | 1.6B |
| Operating margin | 7.95% | 6.39% | 7.61% | 8.5% | 5.9% | 7.61% | 7.82% | 8.38% | 8.28% | 4.79% |
| Non-operating income, net | 1.7B | -1.2B | -1.8B | -747M | -1.8B | 1.7B | -1.2B | -108M | 576M | -1.8B |
| Pretax income | 3.9B | 272M | 268M | 1.6B | -442M | 3.6B | 876M | 2.2B | 3B | -285M |
| Income tax | 623M | -164M | -1.7B | 504M | -120M | 160M | 8M | 205M | 374M | -342M |
| Net income | 3.2B | 344M | 1.9B | 1B | -322M | 3.4B | 868M | 2B | 2.6B | 57M |
| Net margin | 10.4% | 1.19% | 6.18% | 3.6% | -1.19% | 12.3% | 3.05% | 6.95% | 8.56% | 0.17% |
| EBITDA | 4.7B | 6.2B | 5.5B | 6.2B | 6.1B | 3.3B | 4.9B | 5.3B | 4.6B | 6.2B |
| EPS | 1.84 | 0.21 | 1.25 | 0.78 | -0.25 | 2.62 | 0.67 | 1.56 | 1.95 | -0.04 |
| Diluted EPS | 1.82 | 0.21 | 1.23 | 0.77 | -0.25 | 2.58 | 0.66 | 1.54 | 1.93 | -0.04 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.4B | 6.8B | 7.2B | 7.7B | 8.5B | 7.9B | 7.6B | 9.1B | 9.7B | 9.3B | 10.7B | 12.2B |
| Cost of revenue | 4.8B | 4.3B | 4.8B | 5.3B | 5.9B | 5.6B | 5.5B | 6.5B | 6.4B | 6B | 6.8B | 7.3B |
| Gross profit | 2.6B | 2.5B | 2.4B | 2.4B | 2.6B | 2.3B | 2.2B | 2.7B | 3.2B | 3.3B | 3.9B | 4.9B |
| Gross margin | 34.8% | 36.4% | 33% | 31.6% | 30.8% | 29.2% | 28.4% | 29.2% | 33.5% | 35.9% | 36.5% | 40.1% |
| Research & development | 578M | 582M | 590M | 547M | 527M | 475M | 540M | 622M | 881M | 744M | 922M | 1.2B |
| Selling, general & administrative | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.5B | 1.6B | 1.7B | 1.8B | 2B |
| Operating expenses | 1.9B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B | 1.8B | 2.1B | 2.5B | 2.4B | 2.8B | 3.1B |
| Operating income | 577M | 588M | 504M | 603M | 799M | 514M | 294M | 428M | 408M | 587M | 825M | 1.5B |
| Operating margin | 7.85% | 8.7% | 7% | 7.82% | 9.45% | 6.54% | 3.85% | 4.68% | 4.22% | 6.31% | 7.73% | 12% |
| Non-operating income, net | -1M | -17M | -37M | 17M | 613M | 180M | -1.4B | -148M | -408M | -100M | -53M | 373M |
| Pretax income | 549M | 483M | 445M | 608M | 1.4B | 733M | -1B | 288M | -261M | 433M | 699M | 1.8B |
| Income tax | -93M | 96M | 131M | 96M | 51M | 106M | 5M | -17M | -436M | -19M | 75M | 222M |
| Net income | 642M | 387M | 314M | 512M | 1.4B | 627M | -1.1B | 305M | 175M | 452M | 624M | 1.5B |
| Net margin | 8.73% | 5.73% | 4.36% | 6.64% | 16.2% | 7.98% | -13.8% | 3.34% | 1.81% | 4.86% | 5.84% | 12.6% |
| EBITDA | 1.3B | 1.3B | 1.2B | 1.3B | 812M | 950M | 2.3B | 1.3B | 1.7B | 1.6B | 1.8B | 2B |
| EPS | 0.5 | 0.3 | 0.24 | 0.39 | 1.02 | 0.45 | -0.82 | 0.21 | 0.11 | 0.32 | 0.45 | 1.13 |
| Diluted EPS | 0.49 | 0.29 | 0.24 | 0.38 | 0.99 | 0.44 | -0.82 | 0.21 | 0.11 | 0.31 | 0.44 | 1.06 |
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 | 22.4B | 22.9B | 23.3B | — | 11.2B | 19.2B | 18.6B | 20B | 25.5B | 32.3B | 83.1B |
| Enterprise value | 25.1B | 27.4B | 30.6B | — | 24B | 29.8B | 27.9B | 29.2B | 30.5B | 50.6B | 97.7B |
| Shares outstanding | 1.7B | 1.6B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 7.09 | 66.6 | 12.2 | — | — | 5.6 | 21.4 | 9.87 | 9.89 | 567.2 | 32.1 |
| P/S | 0.74 | 0.79 | 0.76 | — | 0.41 | 0.69 | 0.65 | 0.69 | 0.85 | 0.94 | 1.97 |
| P/B | 0.71 | 0.97 | 1.1 | — | 0.69 | 0.96 | 0.93 | 0.94 | 1.03 | 1.31 | 3.12 |
| EV/EBITDA | 5.36 | 4.43 | 5.52 | — | 3.91 | 8.9 | 5.67 | 5.51 | 6.59 | 8.15 | 14.2 |
| EV/Sales | 0.83 | 0.95 | 0.99 | — | 0.89 | 1.07 | 0.98 | 1 | 1.01 | 1.48 | 2.33 |
| Earnings yield | 14.1% | 1.5% | 8.18% | — | — | 17.9% | 4.67% | 10.1% | 10.1% | 0.18% | 3.12% |
| FCF yield | 7.93% | -7.86% | 0.03% | — | -1.28% | 17.6% | 7.91% | 8.01% | 7.74% | 1.94% | 5.7% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.07 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.3% | 30% | 29.9% | 32.6% | 31.4% | 33.7% | 33.4% | 35.1% | 32.8% | 30.3% | 40.1% |
| Operating margin | 7.95% | 6.39% | 7.61% | 8.5% | 5.9% | 7.61% | 7.82% | 8.38% | 8.28% | 4.79% | 12.6% |
| Net margin | 10.4% | 1.19% | 6.18% | 3.6% | -1.19% | 12.3% | 3.05% | 6.95% | 8.56% | 0.17% | 6.67% |
| ROE | 10% | 1.46% | 8.97% | 6.12% | -2% | 17.1% | 4.36% | 9.53% | 10.4% | 0.23% | 10.9% |
| ROA | 3.97% | 0.56% | 3.44% | 2.02% | -0.6% | 5.94% | 1.52% | 3.54% | 3.62% | 0.08% | 2.64% |
| ROIC | 5.9% | 6.6% | 8.23% | 6.15% | 5.51% | 6.6% | 7.55% | 7.27% | 7.3% | 3.82% | 8.09% |
| Return on tangible assets | 6.86% | 1.42% | 10.1% | 8.11% | -2.04% | 18% | 4.16% | 10.2% | 7.57% | 0.36% | 11.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.28 | 1.13 | 1 | 0.79 | 0.88 | 0.91 | 0.88 | 0.87 | 1.29 | 1.01 | 1.11 |
| Quick ratio | 1.21 | 1.01 | 0.86 | 0.67 | 0.74 | 0.69 | 0.66 | 0.66 | 0.99 | 0.76 | 0.72 |
| Debt / equity | 0.5 | 0.6 | 0.57 | 0.81 | 1.06 | 0.73 | 0.68 | 0.64 | 0.8 | 0.97 | 0.76 |
| Debt / assets | 0.2 | 0.23 | 0.22 | 0.27 | 0.32 | 0.25 | 0.24 | 0.24 | 0.28 | 0.32 | 0.24 |
| Net debt / EBITDA | 0.58 | 0.72 | 1.31 | 1.62 | 2.08 | 3.17 | 1.89 | 1.74 | 1.07 | 2.95 | 2 |
| Interest coverage | — | — | — | 14 | 7.4 | 10 | 8.24 | 22.4 | 21.3 | — | — |
| Effective tax rate | 16.1% | 0% | 0% | 32.5% | 0% | 4.46% | 0.91% | 9.19% | 12.7% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.7 | 17.5 | 20.2 | 21.5 | 20.9 | 21.2 | 21.9 | 22.4 | 23 | 25.9 | 31.4 |
| EPS (basic) | 1.84 | 0.21 | 1.25 | 0.78 | -0.25 | 2.62 | 0.67 | 1.56 | 1.95 | -0.04 | -0.04 |
| EPS (diluted) | 1.82 | 0.21 | 1.23 | 0.77 | -0.25 | 2.58 | 0.66 | 1.54 | 1.93 | -0.04 | 1.94 |
| Book value per share | 18.4 | 14.3 | 13.9 | 12.7 | 12.4 | 15.3 | 15.3 | 16.3 | 19 | 18.7 | 20 |
| FCF per share | 1.04 | -1.09 | 0.01 | 0.84 | -0.11 | 2.57 | 1.13 | 1.23 | 1.51 | 0.47 | 2.87 |
| Cash per share | 7.57 | 5.82 | 3.19 | 2.77 | 3.27 | 3.05 | 3.19 | 3.29 | 11.3 | 4.36 | 4.68 |
| Capex per share | 1.65 | 1.49 | 1.22 | 1.67 | 1.3 | 1.64 | 1.93 | 1.71 | 1.53 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 9.35% | 8.51% | 6.04% | 7.75% | 6.23% | 7.73% | 8.84% | 7.64% | 6.63% | — | — |
| Capex / operating cash flow | 42.9% | 114.3% | 24.1% | 44.8% | 107.1% | 34.1% | 69.5% | 48.9% | 40.1% | — | — |
| Payout ratio | 11.8% | 124.4% | 29.9% | 58% | -191.9% | 18.2% | 71.5% | 30.6% | 26.2% | 1.4K% | 28.7% |
| Dividend yield | 1.67% | 1.87% | 2.44% | — | 5.53% | 3.26% | 3.34% | 3.1% | 2.65% | 2.46% | 0.91% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 17, 2026 | $0.143 |
| Jun 16, 2026 | $0.143 |
| Mar 24, 2026 | $0.143 |
| Dec 19, 2025 | $0.143 |
| Sep 18, 2025 | $0.13 |
| Jun 18, 2025 | $0.13 |
| — |
| FY21 | — | $2.62 | — | — | $27.8B | — |
| FY20 | — | -$0.25 | — | — | $27B | — |
| FY19 | — | $0.78 | — | — | $29.1B | — |
| FY18 | — | $1.25 | — | — | $30.9B | — |
| FY17 | — | $0.21 | — | — | $28.9B | — |
| FY16 | — | $1.84 | — | — | $30.3B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.4B | $6.8B | $7.2B | $7.7B | $8.5B | $7.9B | $7.6B | $9.1B | $9.7B | $9.3B | $10.7B | $12.2B |
| YoY change | -6.61% | -13.5% | +3.31% | +10.1% | +15.1% | +16.3% | +5.87% | +18.5% | +14.4% | +18.4% | +40% | +33.7% |
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 | 13B | 9.6B | 4.9B | 3.8B | 4.2B | 4B | 4.2B | 4.3B | 14.8B | 5.8B |
| Receivables | 3B | 2.9B | 3.1B | 2.8B | 3.2B | 3.8B | 3.9B | 3.3B | 3.2B | 4.9B |
| Inventory | 1.7B | 2.3B | 2.4B | 2.4B | 2.7B | 4.5B | 5.2B | 4.6B | 7.8B | 6.4B |
| Total current assets | 28.9B | 21.4B | 17.3B | 15.1B | 16.6B | 18.9B | 20.5B | 18.9B | 33.5B | 25B |
| Property, plant & equipment | 2.9B | 3.9B | 4B | 3.9B | 4.7B | 4.7B | 5.1B | 5.4B | 5.4B | 5.5B |
| Goodwill & intangibles | 33.5B | 37.1B | 36.7B | 38.9B | 38.2B | 38.7B | 36.3B | 37.3B | 37.2B | 60.3B |
| Total assets | 79.6B | 61.4B | 55.5B | 51.8B | 54B | 57.7B | 57.1B | 57.2B | 71.3B | 75.9B |
| Accounts payable | 4.9B | 6.1B | 6.1B | 5.6B | 5.4B | 7B | 8.7B | 7.1B | 11.1B | 7.7B |
| Short-term debt | 3.5B | 3.9B | 2B | 4.4B | 3.9B | 3.7B | 4.8B | 5.1B | 5B | 4.9B |
| Total current liabilities | 22.5B | 18.9B | 17.2B | 19.2B | 18.7B | 20.7B | 23.2B | 21.9B | 26B | 24.6B |
| Long-term debt | 12.2B | 10.2B | 10.1B | 9.4B | 13.1B | 10.8B | 8.7B | 8.5B | 14.8B | 19.2B |
| Total liabilities | 48.1B | 37.9B | 34.2B | 34.7B | 37.9B | 37.7B | 37.2B | 35.9B | 46.4B | 51.2B |
| Shareholders' equity | 31.5B | 23.5B | 21.3B | 17.1B | 16.1B | 20B | 19.9B | 21.2B | 24.9B | 24.8B |
| Total debt | 15.7B | 14B | 12.1B | 13.8B | 17B | 14.6B | 13.5B | 13.5B | 19.8B | 24.1B |
| Net debt | 2.7B | 4.5B | 7.3B | 10.1B | 12.8B | 10.6B | 9.3B | 9.2B | 5B | 18.3B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 4.3B | 3.8B | 2.7B | 3.6B | 14.8B | 13.4B | 11.7B | 4.6B | 5.8B | 4.8B | 5.3B | 6.2B |
| Receivables | 3.3B | 3.5B | 3.6B | 3.6B | 3.2B | 3.2B | 3.6B | 5.3B | 4.9B | 4.6B | 5.9B | 5.8B |
| Inventory | 4.6B | 6B | 7.3B | 7.7B | 7.8B | 8.6B | 8.1B | 7.2B | 6.4B | 6.9B | 9B | 11.8B |
| Total current assets | 18.9B | 20.2B | 21.4B | 22.4B | 33.5B | 33B | 31.6B | 26B | 25B | 25.2B | 29.4B | 33.9B |
| Property, plant & equipment | 5.4B | 4.5B | 4.3B | 4.1B | 5.4B | 3.7B | 3.7B | 4B | 5.5B | 3.9B | 3.7B | 3.8B |
| Goodwill & intangibles | 37.3B | 37.1B | 37B | 36.9B | 37.2B | 37.2B | 34.5B | 60.8B | 60.3B | 59.9B | 59.3B | 58.9B |
| Total assets | 57.2B | 58.6B | 59.7B | 60.9B | 71.3B | 70.3B | 67.9B | 77.3B | 75.9B | 75.8B | 79.5B | 83.6B |
| Accounts payable | 7.1B | 8.1B | 10.1B | 10.1B | 11.1B | 10.7B | 9.3B | 8.7B | 7.7B | 8.4B | 11.3B | 13.7B |
| Short-term debt | 5.1B | 5B | 3.8B | 3.9B | 5B | 4.6B | 5.2B | 6.8B | 4.9B | 3.9B | 3B | 2.9B |
| Total current liabilities | 21.9B | 22.6B | 23.8B | 23.9B | 26B | 24.9B | 24.5B | 27.3B | 24.6B | 24.4B | 27B | 30.4B |
| Long-term debt | 8.5B | 7.8B | 7.5B | 7.9B | 14.8B | 13.3B | 12.4B | 16.9B | 19.2B | 17.7B | 18.2B | 17.3B |
| Total liabilities | 35.9B | 37.1B | 38B | 38.7B | 46.4B | 45B | 43.9B | 52.9B | 51.2B | 50.9B | 54.2B | 57B |
| Shareholders' equity | 21.2B | 21.5B | 21.7B | 22.1B | 24.9B | 25.3B | 23.9B | 24.5B | 24.8B | 24.8B | 25.4B | 26.6B |
| Total debt | 13.5B | 12.8B | 11.3B | 11.8B | 19.8B | 17.9B | 17.5B | 23.7B | 24.1B | 21.6B | 21.2B | 20.2B |
| Net debt | 9.2B | 9B | 8.6B | 8.2B | 5B | 4.4B | 5.9B | 19.1B | 18.3B | 16.8B | 16B | 14B |
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 | 3.2B | 344M | 1.9B | 1B | -322M | 3.4B | 868M | 2B | 2.6B | 57M |
| Depreciation & amortization | 3.8B | 3.1B | 2.6B | 2.5B | 2.6B | 2.6B | 2.5B | 2.6B | 2.6B | 2.7B |
| Stock-based compensation | 558M | 428M | 286M | 268M | 274M | 382M | 391M | 428M | 430M | 643M |
| Change in working capital | -983M | -2.1B | 324M | -311M | -1.6B | -770M | -386M | -723M | -714M | -2.4B |
| Operating cash flow | 6.6B | 2.1B | 7.7B | 5B | 1.6B | 6.3B | 3.6B | 4.6B | 5B | 2.9B |
| Capital expenditure | -2.8B | -2.5B | -1.9B | -2.3B | -1.7B | -2.1B | -2.5B | -2.2B | -2B | — |
| Investing cash flow | 419M | -5.3B | -1.9B | -3.5B | -2.6B | -2.8B | -2.1B | -3.3B | -53M | -11.3B |
| Dividends paid | -373M | -428M | -570M | -608M | -618M | -625M | -621M | -619M | -676M | -796M |
| Share repurchases | -2.7B | -2.6B | -3.6B | -2.2B | -355M | -213M | -512M | -421M | -150M | -202M |
| Financing cash flow | -2.4B | 56M | -5.7B | -1.6B | 919M | -3.3B | -1.7B | -1.3B | 6.4B | 1.3B |
| Net change in cash | 4.6B | -3.1B | 127M | -8M | -90M | 160M | -202M | 12M | 11.3B | -7B |
| Free cash flow | 1.8B | -1.8B | 8M | 1.1B | -143M | 3.4B | 1.5B | 1.6B | 2B | 627M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 642M | 387M | 314M | 512M | 1.4B | 627M | -1.1B | 305M | 175M | 452M | 624M | 1.5B |
| Depreciation & amortization | 655M | 657M | 642M | 625M | 640M | 599M | 574M | 687M | 877M | 872M | 877M | 864M |
| Stock-based compensation | 71M | 141M | 120M | 80M | 89M | 154M | 116M | 177M | 196M | 216M | 218M | 165M |
| Change in working capital | 1.4B | -1.2B | -96M | -85M | 620M | -1.7B | -1.5B | 49M | 830M | -469M | -596M | -588M |
| Operating cash flow | 2.8B | 89M | 1.1B | 1.2B | 2.6B | -306M | -1.9B | 1.3B | 2.5B | 1.2B | 1.4B | 1.6B |
| Capital expenditure | -420M | -560M | -438M | -481M | -518M | -444M | -467M | — | — | — | — | — |
| Investing cash flow | -98M | -740M | -367M | -473M | 1.5B | -23M | -989M | -12.1B | 939M | -290M | 253M | 1.5B |
| Dividends paid | -154M | -169M | -169M | -169M | -169M | -196M | -200M | -200M | -200M | -219M | -218M | -218M |
| Share repurchases | -55M | -3M | -45M | -52M | -50M | -52M | -50M | 0 | -100M | -158M | -154M | -135M |
| Financing cash flow | -1.2B | 147M | -1.7B | 279M | 6.2B | -628M | -693M | 4.3B | -1.6B | -1.2B | -729M | -1.3B |
| Net change in cash | 1.5B | -504M | -1B | 988M | 10.4B | -957M | -3.6B | -6.5B | 1.8B | -291M | 934M | 1.8B |
| Free cash flow | 2.2B | -592M | 533M | 611M | 1.4B | -918M | -1B | 729M | 1.8B | 609M | 827M | 896M |
| Mar 21, 2025 |
| $0.13 |
| Dec 20, 2024 | $0.13 |
| Date | Ratio |
|---|---|
| Sep 1, 2017 | 1289:1000 |
| Apr 3, 2017 | 13348:10000 |