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 27 | $0.69 | $0.83 | +20.3% | — | — | — |
| Q1 27 | $0.72 | $0.86 | +19.4% | — | — | — |
| Q4 26 | $0.77 | $0.81 | +5.2% | — | — | — |
| Q3 26 | $0.92 | $0.93 | +1.1% | — | — | — |
| Q2 26 | $0.75 | $0.75 | 0.0% | — | — | — |
| Q1 26 | $0.8 | $0.71 | -11.3% | — | — | — |
| Q4 25 | $0.74 | $0.74 | 0.0% | — | — | — |
| Q3 25 | $0.93 | $0.93 | 0.0% | — | — | — |
| Q2 25 | $0.86 | $0.83 | -3.5% | — | — | — |
| Q1 25 | $0.81 | $0.82 | +1.2% | — | — | — |
| Q4 24 | $0.81 | $0.81 | 0.0% | — | — | — |
| Q3 24 | $0.9 | $0.9 | 0.0% | — | — | — |
| Q2 24 | $0.86 | $0.86 | 0.0% | — | — | — |
| Q1 24 | $0.76 | $0.8 | +5.3% | — | — | — |
| Q4 23 | $0.75 | $0.75 | 0.0% | — | — | — |
| Q3 23 | $0.84 | $0.85 | +1.2% | — | — | — |
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 | — | $2.67 | — | — | $55.3B | — |
| FY24 | — | $2.83 | — | — | $53.6B | — |
| FY23 | — | $3.29 | — | — | $53.7B | — |
| FY22 | — | $3.09 | — | — | $62.9B |
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 | $48.2B | $52.1B | $58.5B | $58.8B | $56.6B | $63.5B | $62.9B | $53.7B | $53.6B | $55.3B |
| YoY change | -6.27% | +7.91% | +12.3% | +0.49% | -3.6% | +12% | -0.87% | -14.6% | -0.3% | +3.24% |
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 | 48.2B | 52.1B | 58.5B | 58.8B | 56.6B | 63.5B | 62.9B | 53.7B | 53.6B | 55.3B |
| Cost of revenue | 39.2B | 42.5B | 47.8B | 47.6B | 46.2B | 50.1B | 50.6B | 42.2B | 41.7B | 43.9B |
| Gross profit | 9B | 9.6B | 10.7B | 11.2B | 10.4B | 13.4B | 12.3B | 11.5B | 11.8B | 11.4B |
| Gross margin | 18.7% | 18.4% | 18.2% | 19% | 18.4% | 21.1% | 19.5% | 21.4% | 22.1% | 20.6% |
| Research & development | 1.2B | 1.2B | 1.4B | 1.5B | 1.5B | 1.8B | 1.7B | 1.6B | 1.6B | 1.6B |
| Selling, general & administrative | 3.8B | 4.5B | 5.1B | 5.4B | 4.9B | 5.7B | 5.3B | 5.4B | 5.7B | 5.8B |
| Operating expenses | 5B | 5.7B | 6.5B | 6.9B | 6.4B | 7.6B | 6.9B | 6.9B | 7.3B | 7.4B |
| Operating income | 4.4B | 3.9B | 3.4B | 3B | 3.9B | 5.7B | 5.1B | 4.2B | 4.2B | 3.6B |
| Operating margin | 9.15% | 7.5% | 5.86% | 5.11% | 6.94% | 8.95% | 8.13% | 7.86% | 7.85% | 6.55% |
| Non-operating income, net | -378M | -317M | -99M | -236M | -481M | 2.1B | -434M | -602M | -316M | -401M |
| Pretax income | 3.8B | 3.3B | 3B | 2.5B | 3.2B | 7.6B | 4.3B | 2.9B | 3.3B | 2.7B |
| Income tax | 1.1B | 750M | -2.3B | -629M | 396M | 1B | 1.2B | -326M | 504M | 139M |
| Net income | 2.5B | 2.5B | 5.3B | 3.2B | 2.8B | 6.5B | 3.1B | 3.3B | 2.8B | 2.5B |
| Net margin | 5.17% | 4.85% | 9.11% | 5.36% | 4.97% | 10.3% | 4.98% | 6.07% | 5.18% | 4.57% |
| EBITDA | 4.8B | 4.4B | 4.2B | 3.8B | 4.8B | 6.6B | 6B | 5.1B | 5.1B | 4.5B |
| EPS | 1.44 | 1.5 | 3.3 | 2.08 | 2.01 | 5.38 | 3.09 | 3.29 | 2.83 | 2.67 |
| Diluted EPS | 1.43 | 1.48 | 3.26 | 2.07 | 2 | 5.33 | 3.05 | 3.26 | 2.81 | 2.65 |
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 | 13.8B | 13.2B | 12.8B | 13.5B | 14.1B | 13.5B | 13.2B | 13.9B | 14.6B | 14.4B | 14.4B | 15.7B |
| Cost of revenue | 10.8B | 10.3B | 9.8B | 10.6B | 11.1B | 10.7B | 10.5B | 11.1B | 11.7B | 11.6B | 11.4B | 12.7B |
| Gross profit | 3B | 2.9B | 3B | 2.9B | 3B | 2.8B | 2.7B | 2.9B | 3B | 2.8B | 3B | 2.9B |
| Gross margin | 21.6% | 21.9% | 23.6% | 21.5% | 21.4% | 21% | 20.7% | 20.5% | 20.2% | 19.6% | 20.9% | 18.8% |
| Research & development | 411M | 399M | 436M | 413M | 392M | 397M | 401M | 406M | 398M | 392M | 432M | 389M |
| Selling, general & administrative | 1.3B | 1.4B | 1.5B | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.4B | 1.5B | 1.5B | 1.5B |
| Operating expenses | 1.7B | 1.8B | 1.9B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B | 1.8B | 1.9B | 1.9B | 1.9B |
| Operating income | 1.2B | 1B | 1B | 1B | 1.1B | 921M | 793M | 834M | 1.1B | 883M | 981M | 944M |
| Operating margin | 8.4% | 7.77% | 8.16% | 7.46% | 8% | 6.82% | 6% | 5.99% | 7.35% | 6.12% | 6.81% | 6.02% |
| Non-operating income, net | -152M | -76M | -86M | -32M | -115M | -76M | -141M | -67M | -117M | -91M | -367M | -34M |
| Pretax income | 852M | 793M | 797M | 827M | 862M | 704M | 506M | 624M | 834M | 671M | 493M | 798M |
| Income tax | -122M | 171M | 190M | 187M | -44M | 139M | 100M | -139M | 39M | 126M | 43M | 137M |
| Net income | 974M | 622M | 607M | 640M | 906M | 565M | 406M | 763M | 795M | 545M | 450M | 661M |
| Net margin | 7.05% | 4.72% | 4.74% | 4.73% | 6.45% | 4.18% | 3.07% | 5.48% | 5.43% | 3.77% | 3.12% | 4.22% |
| EBITDA | 1.4B | 1.2B | 1.3B | 1.3B | 1.4B | 1.1B | 996M | 1.1B | 1.3B | 1.1B | 1.2B | 1.2B |
| EPS | 0.98 | 0.63 | 0.62 | 0.65 | 0.94 | 0.6 | 0.43 | 0.81 | 0.85 | 0.59 | 0.49 | 0.72 |
| Diluted EPS | 0.97 | 0.62 | 0.61 | 0.65 | 0.93 | 0.59 | 0.42 | 0.8 | 0.84 | 0.58 | 0.49 | 0.71 |
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 | 25.1B | 36.4B | 39B | 26.3B | 25.4B | — | — | 26.1B | 34.8B | 26.2B | 28.2B |
| Enterprise value | 25.6B | 36B | 39.1B | 26.9B | 27.6B | — | — | 33.8B | 42.4B | 33.4B | 34.4B |
| Shares outstanding | 1.7B | 1.7B | 1.6B | 1.5B | 1.4B | 1.2B | 1B | 992M | 979M | 946M | 946M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 10 | 14.4 | 7.32 | 8.35 | 9.02 | — | — | 8 | 12.5 | 10.4 | 12 |
| P/S | 0.52 | 0.7 | 0.67 | 0.45 | 0.45 | — | — | 0.49 | 0.65 | 0.47 | 0.48 |
| P/B | -6.45 | -10.7 | -61 | -22.1 | -11.4 | — | — | -24.4 | -26.3 | -75.7 | -312.9 |
| EV/EBITDA | 5.38 | 8.14 | 9.23 | 7.05 | 5.8 | — | — | 6.58 | 8.32 | 7.35 | 7.42 |
| EV/Sales | 0.53 | 0.69 | 0.67 | 0.46 | 0.49 | — | — | 0.63 | 0.79 | 0.6 | 0.58 |
| Earnings yield | 9.96% | 6.94% | 13.7% | 12% | 11.1% | — | — | 12.5% | 7.98% | 9.66% | 8.37% |
| FCF yield | 11.2% | 9% | 10.2% | 15.1% | 14.7% | — | — | 11.4% | 9.08% | 10.7% | 12% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.08 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.7% | 18.4% | 18.2% | 19% | 18.4% | 21.1% | 19.5% | 21.4% | 22.1% | 20.6% | 18.8% |
| Operating margin | 9.15% | 7.5% | 5.86% | 5.11% | 6.94% | 8.95% | 8.13% | 7.86% | 7.85% | 6.55% | 5.4% |
| Net margin | 5.17% | 4.85% | 9.11% | 5.36% | 4.97% | 10.3% | 4.98% | 6.07% | 5.18% | 4.57% | 4.14% |
| ROE | -64.2% | -74.1% | -833.6% | -264.2% | -126.3% | -397.9% | -103.5% | -305.2% | -209.8% | -730.9% | -730.9% |
| ROA | 8.61% | 7.67% | 15.4% | 9.42% | 8.12% | 16.9% | 8.14% | 8.82% | 6.95% | 6.05% | 5.63% |
| ROIC | -93% | -80.6% | -647.3% | -506.1% | 11.5K% | 173.4% | 60.5% | 64.3% | 56.1% | 50.2% | 56% |
| Return on tangible assets | 14.1% | 11.7% | 24.5% | 16.2% | 13.5% | 27.9% | 17.9% | 19.6% | 13.9% | 11.3% | 9.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.98 | 1 | 0.85 | 0.8 | 0.79 | 0.76 | 0.75 | 0.73 | 0.72 | 0.77 | 0.79 |
| Quick ratio | 0.74 | 0.74 | 0.61 | 0.57 | 0.56 | 0.49 | 0.46 | 0.45 | 0.45 | 0.48 | 0.48 |
| Debt / equity | -1.75 | -2.29 | -9.37 | -4.31 | -3.32 | -5.34 | -4.06 | -10 | -8.24 | -31.5 | -1.12 |
| Debt / assets | 0.24 | 0.24 | 0.17 | 0.15 | 0.21 | 0.23 | 0.32 | 0.29 | 0.27 | 0.26 | 0.23 |
| Net debt / EBITDA | 0.11 | -0.07 | 0.03 | 0.16 | 0.47 | 0.67 | 1.52 | 1.49 | 1.5 | 1.59 | 1.27 |
| Interest coverage | 14.8 | 11.6 | 10.7 | 11.4 | 14.4 | 30.8 | 13 | 5.29 | 6.4 | 5.81 | 6.84 |
| Effective tax rate | 29.1% | 22.9% | 0% | 0% | 12.3% | 13.6% | 27.6% | 0% | 15.4% | 5.21% | 12.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 27.9 | 30.8 | 36.2 | 38.8 | 40.1 | 52.5 | 60.6 | 54.2 | 54.7 | 58.5 | 63.9 |
| EPS (basic) | 1.44 | 1.5 | 3.3 | 2.08 | 2.01 | 5.38 | 3.09 | 3.29 | 2.83 | 2.67 | 2.67 |
| EPS (diluted) | 1.43 | 1.48 | 3.26 | 2.07 | 2 | 5.33 | 3.05 | 3.26 | 2.81 | 2.65 | 2.62 |
| Book value per share | -2.25 | -2.02 | -0.4 | -0.79 | -1.58 | -1.36 | -2.91 | -1.08 | -1.35 | -0.37 | -0.1 |
| FCF per share | 1.63 | 1.94 | 2.47 | 2.63 | 2.64 | 4.82 | 3.56 | 3 | 3.22 | 2.96 | 4.19 |
| Cash per share | 3.63 | 4.83 | 3.64 | 2.99 | 3.64 | 3.56 | 3.03 | 3.13 | 3.31 | 3.9 | 4.62 |
| Capex per share | 0.25 | 0.2 | 0.23 | 0.44 | 0.41 | 0.48 | 0.74 | 0.6 | 0.6 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.89% | 0.64% | 0.64% | 1.14% | 1.02% | 0.92% | 1.22% | 1.1% | 1.11% | — | — |
| Capex / operating cash flow | 13.1% | 9.06% | 8.26% | 14.4% | 14.6% | 9.03% | 17.1% | 16.6% | 15.8% | — | — |
| Payout ratio | 34.4% | 35.4% | 16.9% | 30.8% | 35.4% | 14.3% | 33.1% | 31.8% | 38.7% | 43% | 45.4% |
| Dividend yield | 3.42% | 2.46% | 2.31% | 3.69% | 3.93% | — | — | 3.97% | 3.09% | 4.16% | 3.83% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 9, 2026 | $0.30 |
| Jun 10, 2026 | $0.30 |
| Mar 11, 2026 | $0.30 |
| — |
| FY21 | — | $5.38 | — | — | $63.5B | — |
| FY20 | — | $2.01 | — | — | $56.6B | — |
| FY19 | — | $2.08 | — | — | $58.8B | — |
| FY18 | — | $3.3 | — | — | $58.5B | — |
| FY17 | — | $1.5 | — | — | $52.1B | — |
| FY16 | — | $1.44 | — | — | $48.2B | — |
| 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 | $13.8B | $13.2B | $12.8B | $13.5B | $14.1B | $13.5B | $13.2B | $13.9B | $14.6B | $14.4B | $14.4B | $15.7B |
| YoY change | -6.65% | -4.44% | -0.83% | +2.45% | +1.72% | +2.42% | +3.28% | +3.05% | +4.16% | +6.92% | +8.99% | +12.5% |
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 | 6.3B | 8.1B | 5.9B | 4.5B | 5.1B | 4.3B | 3.1B | 3.1B | 3.2B | 3.7B |
| Receivables | 4.1B | 4.4B | 5.1B | 6B | 5.4B | 5.5B | 4.5B | 4.2B | 5.1B | 5.7B |
| Inventory | 4.5B | 5.8B | 6.1B | 5.7B | 6B | 7.9B | 7.6B | 6.9B | 7.7B | 8.5B |
| Total current assets | 18.5B | 22.3B | 21.4B | 20.2B | 20.6B | 22.2B | 19.7B | 18B | 20.8B | 22.5B |
| Property, plant & equipment | 1.7B | 1.9B | 2.2B | 2.8B | 3.7B | 3.7B | 4B | 4B | 4.1B | 4.2B |
| Goodwill & intangibles | 11.2B | 11.3B | 12.8B | 14.1B | 13.8B | 15.2B | 20.9B | 20.4B | 19.9B | 19.4B |
| Total assets | 29B | 32.9B | 34.6B | 33.5B | 34.7B | 38.6B | 38.5B | 37B | 39.9B | 41.8B |
| Accounts payable | 11.1B | 13.3B | 14.8B | 14.8B | 14.7B | 16.1B | 15.3B | 14B | 16.9B | 18.1B |
| Short-term debt | 78M | 1.1B | 1.5B | 357M | 949M | 1.5B | 623M | 660M | 1.8B | 1.2B |
| Total current liabilities | 18.8B | 22.4B | 25.1B | 25.3B | 26.2B | 29.1B | 26.2B | 24.5B | 28.7B | 29.3B |
| Long-term debt | 6.7B | 6.7B | 4.5B | 4.8B | 6.4B | 7.3B | 11.7B | 10.1B | 9.1B | 9.6B |
| Total liabilities | 32.9B | 36.3B | 35.3B | 34.7B | 36.9B | 40.2B | 41.5B | 38.1B | 41.2B | 42.1B |
| Shareholders' equity | -3.9B | -3.4B | -639M | -1.2B | -2.2B | -1.6B | -3B | -1.1B | -1.3B | -346M |
| Total debt | 6.8B | 7.8B | 6B | 5.1B | 7.4B | 8.8B | 12.3B | 10.7B | 10.9B | 10.9B |
| Net debt | 525M | 822M | 821M | 600M | 2.5B | 4.5B | 9.1B | 7.6B | 7.7B | 7.2B |
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 | 3.1B | 2.3B | 2.4B | 2.8B | 3.2B | 2.9B | 2.7B | 2.9B | 3.7B | 3.2B | 3.7B | 4.2B |
| Receivables | 4.2B | 3.8B | 4.3B | 4.7B | 5.1B | 4.2B | 4.3B | 5.1B | 5.7B | 5.3B | 6.1B | 7.2B |
| Inventory | 6.9B | 6.9B | 7.5B | 7.8B | 7.7B | 8.4B | 8.2B | 8.4B | 8.5B | 8.7B | 9.2B | 10.3B |
| Total current assets | 18B | 16.9B | 18.6B | 19.3B | 20.8B | 19.8B | 19.5B | 20.6B | 22.5B | 22.2B | 24B | 26.7B |
| Property, plant & equipment | 4B | 4B | 3.9B | 4B | 4.1B | 4.1B | 4.1B | 4.1B | 4.2B | 4.2B | 4.2B | 4.2B |
| Goodwill & intangibles | 20.4B | 20.3B | 20.1B | 19.9B | 19.9B | 19.7B | 19.9B | 19.6B | 19.4B | 19.4B | 19.2B | 19.1B |
| Total assets | 37B | 35.8B | 37.4B | 38.1B | 39.9B | 38.9B | 38.8B | 39.9B | 41.8B | 41.5B | 42.9B | 45.7B |
| Accounts payable | 14B | 13.3B | 14.4B | 15.4B | 16.9B | 16.5B | 15.2B | 17B | 18.1B | 18.2B | 19.2B | 21.4B |
| Short-term debt | 660M | 818M | 730M | 1.8B | 1.8B | 1.8B | 1.9B | 1.2B | 1.2B | 1.3B | 1.2B | 1.7B |
| Total current liabilities | 24.5B | 23.9B | 24.8B | 27B | 28.7B | 27.4B | 26.6B | 27.9B | 29.3B | 29.3B | 30.2B | 34B |
| Long-term debt | 10.1B | 10.1B | 10.1B | 9B | 9.1B | 9.1B | 10.1B | 9.5B | 9.6B | 9.7B | 9.6B | 8.6B |
| Total liabilities | 38.1B | 37.5B | 38.3B | 39.5B | 41.2B | 40B | 40.1B | 40.8B | 42.1B | 42.3B | 43.1B | 45.8B |
| Shareholders' equity | -1.1B | -1.6B | -916M | -1.4B | -1.3B | -1.1B | -1.3B | -901M | -346M | -766M | -144M | -92M |
| Total debt | 10.7B | 10.9B | 10.8B | 10.8B | 10.9B | 10.9B | 11.9B | 10.8B | 10.9B | 10.9B | 10.9B | 10.3B |
| Net debt | 7.6B | 8.7B | 8.4B | 8B | 7.7B | 8B | 9.2B | 7.9B | 7.2B | 7.8B | 7.2B | 6.2B |
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 | 2.5B | 2.5B | 5.3B | 3.2B | 2.8B | 6.5B | 3.1B | 3.3B | 2.8B | 2.5B |
| Depreciation & amortization | 332M | 354M | 528M | 744M | 789M | 785M | 780M | 850M | 830M | 916M |
| Stock-based compensation | 182M | 224M | 268M | 297M | 278M | 330M | 343M | 438M | 452M | 522M |
| Change in working capital | -327M | -161M | 1.6B | -201M | -620M | -1.2B | -907M | -464M | -449M | -785M |
| Operating cash flow | 3.3B | 3.7B | 4.5B | 4.7B | 4B | 6.4B | 4.5B | 3.6B | 3.7B | 3.7B |
| Capital expenditure | -427M | -333M | -374M | -671M | -577M | -582M | -765M | -593M | -592M | — |
| Investing cash flow | 48M | -1.7B | -716M | -438M | -1B | -1B | -3.5B | -590M | -646M | -280M |
| Dividends paid | -858M | -894M | -899M | -970M | -997M | -938M | -1B | -1B | -1.1B | -1.1B |
| Share repurchases | -1.2B | -1.4B | -2.6B | -2.4B | -3.1B | -6.2B | -4.3B | -100M | -2.1B | -850M |
| Financing cash flow | -14.4B | -1.3B | -7.2B | -5.7B | -2.8B | -5.9B | -2.4B | -2.8B | -3B | -1.9B |
| Net change in cash | -11.1B | 649M | -3.4B | -1.5B | 89M | -477M | -1.5B | 176M | 95M | 1.5B |
| Free cash flow | 2.8B | 3.3B | 4B | 4B | 3.7B | 5.8B | 3.7B | 3B | 3.2B | 2.8B |
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 | 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 | 974M | 622M | 607M | 640M | 906M | 565M | 406M | 763M | 795M | 545M | 450M | 661M |
| Depreciation & amortization | 212M | 205M | 209M | 208M | 208M | 197M | 205M | 306M | 208M | 214M | 264M | 244M |
| Stock-based compensation | 85M | 177M | 94M | 96M | 85M | 192M | 140M | 100M | 90M | 182M | 112M | 95M |
| Change in working capital | 719M | -859M | -331M | 376M | 508M | -662M | -812M | 335M | 354M | -676M | -227M | 625M |
| Operating cash flow | 2B | 121M | 581M | 1.4B | 1.6B | 374M | 38M | 1.7B | 1.6B | 383M | 926M | 1.7B |
| Capital expenditure | -134M | -158M | -119M | -162M | -153M | -302M | -183M | — | — | — | — | — |
| Investing cash flow | -138M | -228M | -119M | -177M | -192M | -300M | -293M | 235M | 133M | -36M | 156M | 5M |
| Dividends paid | -260M | -275M | -269M | -268M | -263M | -273M | -273M | -272M | -270M | -277M | -274M | -274M |
| Share repurchases | 0 | -500M | -100M | -600M | -900M | -100M | -100M | -150M | -500M | -325M | -100M | -300M |
| Financing cash flow | -438M | -632M | -428M | -839M | -1.1B | -341M | 651M | -1.5B | -708M | -600M | -353M | -1.1B |
| Net change in cash | 1.4B | -739M | 34M | 408M | 322M | -267M | 396M | 354M | 1B | -253M | 729M | 664M |
| Free cash flow | 1.8B | -37M | 462M | 1.3B | 1.5B | 72M | -145M | 1.4B | 1.4B | 150M | 756M | 1.5B |
| Dec 11, 2025 |
| $0.30 |
| Sep 10, 2025 | $0.289 |
| Jun 11, 2025 | $0.289 |
| Mar 12, 2025 | $0.2894 |
| Dec 11, 2024 | $0.2894 |
| Date | Ratio |
|---|---|
| Nov 2, 2015 | 2202:1000 |
| Oct 30, 2000 | 2:1 |
| Jul 16, 1996 | 2:1 |
| Apr 17, 1995 | 2:1 |
| Aug 26, 1983 | 2:1 |
| Jul 20, 1981 | 2:1 |
| Jul 31, 1979 | 2:1 |
| Mar 20, 1970 | 2:1 |