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 | $2.93 | $2.93 | 0.0% | — | — | — |
| Q4 26 | $1.81 | $1.91 | +5.5% | — | — | — |
| Q3 26 | $4.29 | $4.52 | +5.4% | — | — | — |
| Q2 26 | $2.45 | $2.65 | +8.2% | — | — | — |
| Q1 26 | $2.65 | $2.8 | +5.7% | — | — | — |
| Q4 25 | $1.43 | $1.6 | +11.9% | — | — | — |
| Q3 25 | $3.78 | $3.92 | +3.7% | — | — | — |
| Q2 25 | $2.23 | $2.3 | +3.1% | — | — | — |
| Q1 25 | $2.17 | $2.43 | +12.0% | — | — | — |
| Q4 24 | $1.6 | $1.68 | +5.0% | — | — | — |
| Q3 24 | $3.8 | $3.87 | +1.8% | — | — | — |
| Q2 24 | $2.13 | $2.2 | +3.3% | — | — | — |
| Q1 24 | $2.01 | $2.18 | +8.5% | — | — | — |
| Q4 23 | $1.26 | $1.36 | +7.9% | — | — | — |
| Q3 23 | $3.6 | $3.6 | 0.0% | — | — | — |
| Q2 23 | $1.77 | $1.81 | +2.3% | — | — | — |
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 | — | $11.4 | — | — | $67.5B | — |
| FY24 | — | $6.53 | — | — | $62.8B | — |
| FY23 | — | $8.23 | — | — | $61.9B | — |
| FY22 | — | $1.82 | — | — | $60.5B |
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 | $79.9B | $79.1B | $79.6B | $57.7B | $55.2B | $57.4B | $60.5B | $61.9B | $62.8B | $67.5B |
| YoY change | -2.23% | -0.98% | +0.57% | -27.5% | -4.39% | +3.94% | +5.54% | +2.2% | +1.44% | +7.62% |
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 | 79.9B | 79.1B | 79.6B | 57.7B | 55.2B | 57.4B | 60.5B | 61.9B | 62.8B | 67.5B |
| Cost of revenue | 41.4B | 42.2B | 42.7B | 26.2B | 24.3B | 25.9B | 27.8B | 27.6B | 27.2B | 28.2B |
| Gross profit | 38.5B | 36.9B | 36.9B | 31.5B | 30.9B | 31.5B | 32.7B | 34.3B | 35.6B | 39.3B |
| Gross margin | 48.2% | 46.7% | 46.4% | 54.6% | 55.9% | 54.9% | 54% | 55.4% | 56.7% | 58.2% |
| Research & development | 5.7B | 5.6B | 5.4B | 5.9B | 6.3B | 6.5B | 6.6B | 6.8B | 7.5B | 8.3B |
| Selling, general & administrative | 20.3B | 19.7B | 19.4B | 18.7B | 20.6B | 18.7B | 17.5B | 18B | 17.9B | 18.1B |
| Operating expenses | 24.4B | 23.8B | 23.7B | 24B | 26.2B | 24.6B | 23.4B | 23.9B | 24.4B | 25.5B |
| Operating income | 13.6B | 13.1B | 13.2B | 7.5B | 4.7B | 6.9B | 8.2B | 9.4B | 10.1B | 12.5B |
| Operating margin | 17.1% | 16.6% | 16.6% | 13.1% | 8.45% | 12% | 13.5% | 15.2% | 16.1% | 18.5% |
| Non-operating income, net | -787M | -1.1B | -1.2B | 1B | -802M | -925M | -5.9B | 253M | -3.3B | -873M |
| Pretax income | 12.3B | 11.4B | 11.3B | 7.2B | 2.6B | 4.8B | 1.2B | 8.7B | 5.8B | 10.3B |
| Income tax | 449M | 5.6B | 2.6B | 60M | -1.4B | 124M | -626M | 1.2B | -218M | -242M |
| Net income | 11.9B | 5.8B | 8.7B | 9.4B | 5.6B | 5.7B | 1.6B | 7.5B | 6B | 10.6B |
| Net margin | 14.9% | 7.27% | 11% | 16.3% | 10.1% | 10% | 2.71% | 12.1% | 9.6% | 15.7% |
| EBITDA | 17.6B | 16.6B | 16.5B | 14.6B | 10.6B | 12.3B | 7B | 14.7B | 12.3B | 18.3B |
| EPS | 12.4 | 6.17 | 9.57 | 10.6 | 6.28 | 6.41 | 1.82 | 8.23 | 6.53 | 11.4 |
| Diluted EPS | 12.4 | 6.14 | 9.52 | 10.6 | 6.23 | 6.35 | 1.8 | 8.14 | 6.43 | 11.2 |
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 | 14.8B | 17.4B | 14.5B | 15.8B | 15B | 17.6B | 14.5B | 17B | 16.3B | 19.7B | 15.9B | 17.2B |
| Cost of revenue | 6.7B | 7.1B | 6.7B | 6.8B | 6.5B | 7.1B | 6.5B | 7B | 7B | 7.8B | 7B | 7.3B |
| Gross profit | 8B | 10.3B | 7.7B | 8.9B | 8.4B | 10.4B | 8B | 10B | 9.4B | 11.9B | 8.9B | 9.9B |
| Gross margin | 54.4% | 59.1% | 53.5% | 56.8% | 56.3% | 59.5% | 55.2% | 58.8% | 57.3% | 60.6% | 56.2% | 57.7% |
| Research & development | 1.7B | 1.7B | 1.8B | 1.8B | 1.9B | 2B | 1.9B | 2.1B | 2.1B | 2.2B | 2.2B | 2.3B |
| Selling, general & administrative | 4.2B | 4.5B | 4.4B | 4.6B | 4.3B | 4.6B | 4.3B | 4.7B | 4.4B | 4.8B | 4.4B | 4.5B |
| Operating expenses | 5.7B | 6B | 5.9B | 6.2B | 5.9B | 6.3B | 6B | 6.6B | 6.2B | 6.7B | 6.4B | 6.7B |
| Operating income | 2.1B | 4B | 1.6B | 2.4B | 2.2B | 3.9B | 1.8B | 3.1B | 2.8B | 4.8B | 2.2B | 2.8B |
| Operating margin | 14% | 22.8% | 10.8% | 15.4% | 14.5% | 22.2% | 12.1% | 18.2% | 17.1% | 24.6% | 13.9% | 16.6% |
| Non-operating income, net | 58M | 54M | -269M | -4M | -2.7B | -320M | -343M | -151M | -21M | -358M | -510M | 33M |
| Pretax income | 1.9B | 3.8B | 1.1B | 2.2B | -802M | 3.3B | 1.2B | 2.6B | 2.4B | 4.1B | 1.4B | 2.5B |
| Income tax | 159M | 474M | -502M | 389M | -485M | 379M | 103M | 404M | 686M | -1.4B | 172M | 313M |
| Net income | 1.7B | 3.3B | 1.6B | 1.8B | -330M | 2.9B | 1.1B | 2.2B | 1.7B | 5.6B | 1.2B | 2.2B |
| Net margin | 11.6% | 18.9% | 11.1% | 11.6% | -2.2% | 16.6% | 7.26% | 12.9% | 10.7% | 28.4% | 7.64% | 12.6% |
| EBITDA | 3.4B | 5.4B | 3.1B | 3.8B | 1.2B | 4.2B | 3.1B | 4.5B | 4.3B | 6.3B | 3.6B | 4.3B |
| EPS | 1.87 | 3.59 | 1.75 | 1.99 | -0.36 | 3.15 | 1.14 | 2.36 | 1.87 | 5.98 | 1.3 | 2.3 |
| Diluted EPS | 1.84 | 3.55 | 1.72 | 1.96 | -0.36 | 3.09 | 1.12 | 2.31 | 1.84 | 5.88 | 1.28 | 2.27 |
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 | 151.6B | 136.8B | 99.1B | 113.7B | 107.1B | 119.8B | 127.2B | 149B | 202.6B | 276.2B | 207.9B |
| Enterprise value | 185.3B | 171.1B | 132.9B | 173B | 158.4B | 167.6B | 172.5B | 195.5B | 246.4B | 326.3B | 269.7B |
| Shares outstanding | 955.4M | 932.8M | 912M | 887.2M | 890.3M | 896M | 902.7M | 911.2M | 921.8M | 932.3M | 932.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.8 | 23.8 | 11.4 | 12.1 | 19.2 | 20.9 | 77.5 | 19.9 | 33.6 | 26.1 | 19.6 |
| P/S | 1.9 | 1.73 | 1.25 | 1.97 | 1.94 | 2.09 | 2.1 | 2.41 | 3.23 | 4.09 | 3.01 |
| P/B | 8.24 | 7.72 | 5.85 | 5.42 | 5.17 | 6.3 | 5.78 | 6.59 | 7.4 | 8.43 | 6.03 |
| EV/EBITDA | 10.5 | 10.3 | 8.03 | 11.8 | 15 | 13.7 | 24.6 | 13.3 | 20 | 17.8 | 16.4 |
| EV/Sales | 2.32 | 2.16 | 1.67 | 3 | 2.87 | 2.92 | 2.85 | 3.16 | 3.93 | 4.83 | 3.9 |
| Earnings yield | 7.83% | 4.2% | 8.81% | 8.3% | 5.22% | 4.79% | 1.29% | 5.03% | 2.97% | 3.84% | 5.1% |
| FCF yield | 8.53% | 9.47% | 11.4% | 10.4% | 14% | 8.37% | 6.65% | 8.13% | 5.8% | 4.15% | 5.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | -7.71 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.2% | 46.7% | 46.4% | 54.6% | 55.9% | 54.9% | 54% | 55.4% | 56.7% | 58.2% | 57.7% |
| Operating margin | 17.1% | 16.6% | 16.6% | 13.1% | 8.45% | 12% | 13.5% | 15.2% | 16.1% | 18.5% | 16.5% |
| Net margin | 14.9% | 7.27% | 11% | 16.3% | 10.1% | 10% | 2.71% | 12.1% | 9.6% | 15.7% | 15.5% |
| ROE | 64.5% | 32.5% | 51.6% | 44.9% | 27% | 30.2% | 7.45% | 33.2% | 22% | 32.4% | 34.5% |
| ROA | 10.1% | 4.59% | 7.07% | 6.2% | 3.58% | 4.35% | 1.29% | 5.55% | 4.39% | 6.97% | 5.3% |
| ROIC | 25.3% | 12.8% | 20% | 9.31% | 6.47% | 10% | 12.1% | 11.7% | 14.1% | 15.1% | 13.9% |
| Return on tangible assets | 33.3% | 13% | 19.5% | 179% | 26.7% | -133.3% | -23.4% | -104.4% | -108.4% | -167.2% | -42.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.21 | 1.33 | 1.29 | 1.02 | 0.98 | 0.88 | 0.92 | 0.96 | 1.04 | 0.96 | 0.79 |
| Quick ratio | 1.17 | 1.29 | 1.24 | 0.98 | 0.94 | 0.83 | 0.87 | 0.93 | 1 | 0.92 | 0.74 |
| Debt / equity | 2.29 | 2.64 | 2.71 | 3.25 | 3.14 | 2.9 | 2.45 | 2.65 | 2.13 | 1.97 | 1.89 |
| Debt / assets | 0.36 | 0.37 | 0.37 | 0.45 | 0.42 | 0.42 | 0.42 | 0.44 | 0.43 | 0.43 | 0.43 |
| Net debt / EBITDA | 1.91 | 2.07 | 2.04 | 4.06 | 4.86 | 3.9 | 6.46 | 3.15 | 3.56 | 2.74 | 3.09 |
| Interest coverage | 20.6 | 19.5 | 16.7 | 6.36 | 3 | 5.19 | 1.95 | 6.41 | 4.39 | 6.34 | 6.41 |
| Effective tax rate | 3.64% | 49.5% | 23.1% | 0.83% | 0% | 2.56% | 0% | 13.5% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 83.7 | 84.8 | 87.3 | 65.1 | 62 | 64 | 67.1 | 67.9 | 68.1 | 72.4 | 73.7 |
| EPS (basic) | 12.4 | 6.17 | 9.57 | 10.6 | 6.28 | 6.41 | 1.82 | 8.23 | 6.53 | 11.4 | 11.4 |
| EPS (diluted) | 12.4 | 6.14 | 9.52 | 10.6 | 6.23 | 6.35 | 1.8 | 8.14 | 6.43 | 11.2 | 11.3 |
| Book value per share | 19.3 | 19 | 18.6 | 23.7 | 23.3 | 21.2 | 24.4 | 24.8 | 29.7 | 35.1 | 36.6 |
| FCF per share | 13.5 | 13.9 | 12.4 | 13.4 | 16.8 | 11.2 | 9.38 | 13.3 | 12.8 | 12.3 | 13.8 |
| Cash per share | 8.93 | 13.5 | 13.2 | 10 | 15.5 | 8.09 | 9.68 | 14.8 | 15.8 | 15.5 | 8.63 |
| Capex per share | 3.29 | 2.97 | 3.45 | 1.97 | 2.73 | 1.87 | 1.37 | 1.01 | 0.53 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.93% | 3.5% | 3.95% | 3.03% | 4.4% | 2.92% | 2.04% | 1.49% | 0.78% | — | — |
| Capex / operating cash flow | 18.5% | 16.6% | 20.8% | 11% | 13.3% | 13% | 25.2% | 6.55% | 4.47% | — | — |
| Payout ratio | 44.3% | 95.7% | 64.9% | 60.5% | 103.7% | 102.2% | 362.7% | 80.5% | 102.1% | 59% | 59.8% |
| Dividend yield | 3.47% | 4.02% | 5.72% | 5.02% | 5.41% | 4.9% | 4.68% | 4.05% | 3.03% | 2.27% | 3.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $1.69 |
| May 8, 2026 | $1.69 |
| Feb 10, 2026 | $1.68 |
| — |
| FY21 | — | $6.41 | — | — | $57.4B | — |
| FY20 | — | $6.28 | — | — | $55.2B | — |
| FY19 | — | $10.6 | — | — | $57.7B | — |
| FY18 | — | $9.57 | — | — | $79.6B | — |
| FY17 | — | $6.17 | — | — | $79.1B | — |
| FY16 | — | $12.4 | — | — | $79.9B | — |
| 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 | $14.8B | $17.4B | $14.5B | $15.8B | $15B | $17.6B | $14.5B | $17B | $16.3B | $19.7B | $15.9B | $17.2B |
| YoY change | +4.58% | +4.13% | +1.47% | +1.9% | +1.46% | +1% | +0.55% | +7.66% | +9.11% | +12.2% | +9.46% | +1.09% |
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 | 8.5B | 12.6B | 12B | 8.9B | 13.8B | 7.3B | 8.7B | 13.4B | 14.6B | 14.4B |
| Receivables | 9.2B | 8.9B | 7.4B | 7.9B | 5.8B | 6.8B | 6.5B | 7.2B | 6.8B | 8.1B |
| Inventory | 1.6B | 1.6B | 1.7B | 1.6B | 1.8B | 1.6B | 1.6B | 1.2B | 1.3B | 1.2B |
| Total current assets | 43.9B | 49.7B | 49.1B | 38.4B | 39.2B | 29.5B | 29.1B | 32.9B | 34.5B | 36.9B |
| Property, plant & equipment | 1.1B | 1B | 1.2B | 5.6B | 3.4B | 2.9B | 2.5B | 3.4B | 4.1B | 4.2B |
| Goodwill & intangibles | 81.8B | 81.1B | 78.7B | 146.9B | 135B | 136.3B | 134.3B | 142.4B | 142.7B | 158.2B |
| Total assets | 117.5B | 125.4B | 123.4B | 152.2B | 156B | 132B | 127.2B | 135.2B | 137.2B | 151.9B |
| Accounts payable | 6.2B | 6.5B | 6.6B | 4.9B | 4B | 4B | 4.1B | 4.1B | 4B | 4.8B |
| Short-term debt | 7.5B | 7B | 10.2B | 10.2B | 8.2B | 7.8B | 5.6B | 7.2B | 5.9B | 7.2B |
| Total current liabilities | 36.3B | 37.4B | 38.2B | 37.7B | 39.9B | 33.6B | 31.5B | 34.1B | 33.1B | 38.7B |
| Long-term debt | 34.7B | 39.8B | 35.6B | 58B | 56.9B | 47.4B | 48.4B | 52.7B | 52.5B | 57.4B |
| Total liabilities | 99.1B | 107.6B | 106.5B | 131.2B | 135.2B | 113B | 105.2B | 112.6B | 109.8B | 119.1B |
| Shareholders' equity | 18.4B | 17.7B | 16.9B | 21B | 20.7B | 19B | 22B | 22.6B | 27.4B | 32.7B |
| Total debt | 42.2B | 46.8B | 45.8B | 68.2B | 65.1B | 55.1B | 54B | 59.9B | 58.4B | 64.6B |
| Net debt | 34.3B | 34.9B | 34.4B | 60B | 51.9B | 48.5B | 46.1B | 46.9B | 44.4B | 51B |
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 | 11B | 13.4B | 19.1B | 13.7B | 13.7B | 14.6B | 17.5B | 15.4B | 14.9B | 14.4B | 11.8B | 8.1B |
| Receivables | 5.3B | 7.2B | 6B | 5.8B | 5.4B | 6.8B | 5.9B | 6B | 5.5B | 8.1B | 6.5B | 6B |
| Inventory | 1.4B | 1.2B | 1.2B | 1.2B | 1.4B | 1.3B | 1.4B | 1.3B | 1.4B | 1.2B | 1.5B | 1.7B |
| Total current assets | 27.7B | 32.9B | 36.7B | 33.3B | 30.5B | 34.5B | 35.3B | 34.3B | 32.7B | 36.9B | 31.9B | 28.4B |
| Property, plant & equipment | 8.5B | 3.4B | 8.8B | 8.7B | 9B | 4.1B | 9.1B | 9.3B | 9.1B | 4.2B | 9B | 8.8B |
| Goodwill & intangibles | 141.7B | 142.4B | 140.6B | 139.3B | 144.4B | 142.7B | 156.9B | 159.5B | 158.3B | 158.2B | 178.7B | 177.1B |
| Total assets | 129.3B | 135.2B | 137.2B | 133.8B | 134.3B | 137.2B | 145.7B | 148.6B | 146.3B | 151.9B | 156.2B | 152.1B |
| Accounts payable | 3.3B | 4.1B | 3.6B | 3.6B | 3.3B | 4B | 3.6B | 4B | 3.9B | 4.8B | 4B | 4.4B |
| Short-term debt | 7.2B | 7.2B | 6.3B | 4.4B | 4.4B | 5.9B | 7.7B | 9.8B | 8.7B | 7.2B | 9.5B | 6.5B |
| Total current liabilities | 30.6B | 34.1B | 32.4B | 29.6B | 28.9B | 33.1B | 35.1B | 37.7B | 35.1B | 38.7B | 40.1B | 35.9B |
| Long-term debt | 51.3B | 52.7B | 56.6B | 55.5B | 55.7B | 52.5B | 59.1B | 58B | 57.8B | 57.4B | 60.3B | 58.7B |
| Total liabilities | 106.2B | 112.6B | 113.8B | 109.7B | 109.8B | 109.8B | 118.7B | 121B | 118.3B | 119.1B | 123.2B | 117.6B |
| Shareholders' equity | 23.2B | 22.6B | 23.3B | 24.1B | 24.5B | 27.4B | 27B | 27.6B | 28B | 32.7B | 33.1B | 34.5B |
| Total debt | 58.5B | 59.9B | 62.9B | 59.8B | 60.1B | 58.4B | 66.8B | 67.7B | 66.6B | 64.6B | 69.8B | 65.3B |
| Net debt | 51.3B | 46.9B | 48.3B | 47.6B | 46.9B | 44.4B | 55.8B | 55.8B | 55B | 51B | 59B | 58.1B |
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 | 11.9B | 5.8B | 8.7B | 9.4B | 5.6B | 5.7B | 1.6B | 7.5B | 6B | 10.6B |
| Depreciation & amortization | 4.4B | 4.5B | 4.5B | 6.1B | 6.7B | 6.4B | 4.8B | 4.4B | 4.7B | 5B |
| Stock-based compensation | 544M | 534M | 510M | 679M | 937M | 982M | 987M | 1.1B | 1.3B | 1.7B |
| Change in working capital | 1.4B | 6.8B | 554M | 1.2B | 8.2B | 1.8B | 202M | 2.2B | 1.3B | -3.1B |
| Operating cash flow | 17B | 16.7B | 15.1B | 15.9B | 18.3B | 12.9B | 4.9B | 14.1B | 11B | 13.2B |
| Capital expenditure | -3.1B | -2.8B | -3.1B | -1.7B | -2.4B | -1.7B | -1.2B | -924M | -491M | — |
| Investing cash flow | -10.3B | -6.5B | -4.3B | -26.3B | -2.4B | -5.3B | -3.6B | -6.5B | -4.3B | -8.7B |
| Dividends paid | -5.3B | -5.5B | -5.7B | -5.7B | -5.8B | -5.9B | -5.9B | -6B | -6.1B | -6.3B |
| Share repurchases | -3.6B | -4.5B | -4.6B | -1.6B | -302M | -319M | -407M | -402M | -651M | -1B |
| Financing cash flow | -5.7B | -6.2B | -10.5B | 9B | -9.7B | -13.4B | -5B | -1.8B | -7.1B | -3.8B |
| Net change in cash | 964M | 3.9B | 311M | -1.4B | 6.1B | -5.7B | -3.6B | 5.8B | -395M | 679M |
| Free cash flow | 12.9B | 13B | 11.3B | 11.9B | 15B | 10B | 8.5B | 12.1B | 11.8B | 11.5B |
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 | 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 | 1.7B | 3.3B | 1.6B | 1.8B | -330M | 2.9B | 1.1B | 2.2B | 1.7B | 5.6B | 1.2B | 2.2B |
| Depreciation & amortization | 1.1B | 1.2B | 1.1B | 1.2B | 1.3B | 1.1B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Stock-based compensation | 287M | 290M | 320M | 316M | 330M | 345M | 401M | 441M | 443M | 430M | 506M | 498M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 3.1B | 4.7B | 3.1B | 3.3B | 1.3B | 4.4B | 2.6B | 3.9B | 3.1B | 4B | 5.2B | 2.6B |
| Capital expenditure | -169M | -116M | -227M | -175M | 193M | -282M | -170M | -173M | — | — | — | — |
| Investing cash flow | -1.8B | 3B | -4.1B | 2.5B | -1.4B | -1.2B | -12.8B | 1.9B | -28M | 2B | -10.1B | -122M |
| Dividends paid | -1.5B | -1.5B | -1.5B | -1.5B | -1.5B | -1.5B | -1.5B | -1.6B | -1.6B | -1.6B | -1.6B | -1.6B |
| Share repurchases | -98M | -64M | -199M | -151M | -189M | -112M | -284M | -153M | -414M | -167M | -350M | -115M |
| Financing cash flow | -3.1B | -1.6B | 1.9B | -4.3B | -2.4B | -2.4B | 5.4B | -2.9B | -3B | -3.4B | 2.7B | -5.7B |
| Net change in cash | -1.9B | 6.1B | 857M | 1.5B | -2.6B | 713M | -4.8B | 2.9B | 42M | 2.6B | -2.2B | -3.3B |
| Free cash flow | 2.7B | 4B | 3.8B | 1.6B | 2.5B | 3.9B | 4B | 1.3B | 2.7B | 3.5B | 4.8B | 2.2B |
| Nov 10, 2025 |
| $1.68 |
| Aug 8, 2025 | $1.68 |
| May 9, 2025 | $1.68 |
| Feb 10, 2025 | $1.67 |
| Nov 12, 2024 | $1.67 |
| Date | Ratio |
|---|---|
| Nov 4, 2021 | 1046:1000 |
| May 27, 1999 | 2:1 |
| May 28, 1997 | 2:1 |
| Jun 1, 1979 | 4:1 |
| May 29, 1973 | 5:4 |