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 | $0.2 | $0.2 | 0.0% | — | $5.1B | — |
| Q4 26 | $0.21 | $0.23 | +9.5% | — | $5B | — |
| Q1 26 | $0.19 | $0.19 | 0.0% | — | $4.9B | — |
| Q4 25 | $0.19 | $0.2 | +5.3% | — | $4.7B | — |
| Q3 25 | $0.19 | $0.19 | 0.0% | — | $4.9B | — |
| Q2 25 | $0.19 | $0.19 | 0.0% | — | $4.9B | — |
| Q1 25 | $0.18 | $0.18 | 0.0% | — | $4.7B | — |
| Q4 24 | $0.17 | $0.23 | +35.3% | — | $4.6B | — |
| Q3 24 | $0.18 | $0.18 | 0.0% | — | $4.7B | — |
| Q2 24 | $0.18 | $0.18 | 0.0% | — | $4.7B | — |
| Q1 24 | $0.18 | $0.17 | -5.6% | — | $4.6B | — |
| Q4 23 | $0.2 | $0.18 | -10.0% | — | $4.6B | — |
| Q3 23 | $0.19 | $0.19 | 0.0% | — | $4.7B | — |
| Q2 23 | $0.18 | $0.18 | 0.0% | — | $4.6B | — |
| Q1 23 | $0.18 | $0.16 | -11.1% | — | $4.4B | — |
| Q4 22 | $0.19 | $0.18 | -5.3% | — | $4.3B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $0.81 | — | — | $20.2B | — |
| FY25 | — | $0.76 | — | — | $19.3B | — |
| FY24 | — | $0.77 | — | — | $18.6B | — |
| FY23 | — | $0.71 | — | — | $18.2B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.2B | $10.9B | $11.8B | $12.8B | $13.6B | $16.3B | $18.2B | $18.6B | $19.3B | $20.2B |
| YoY change | +7.44% | +7.16% | +7.86% | +8.31% | +6.11% | +20.3% | +11.7% | +1.92% | +3.85% | +4.57% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.2B | 10.9B | 11.8B | 12.8B | 13.6B | 16.3B | 18.2B | 18.6B | 19.3B | 20.2B |
| Cost of revenue | 6.4B | 7B | 7.7B | 8.6B | 8.8B | 11B | 12.7B | 13B | 13.4B | 14.1B |
| Gross profit | 3.8B | 3.9B | 4.1B | 4.2B | 4.7B | 5.3B | 5.5B | 5.6B | 5.9B | 6.1B |
| Gross margin | 36.9% | 36% | 34.9% | 33.1% | 34.9% | 32.6% | 30.2% | 30.1% | 30.5% | 30.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.2B | 1.3B | 1.4B | 1.5B | 1.4B | 1.6B | 1.5B | 1.6B | 1.6B | 1.8B |
| Operating expenses | 1.4B | 1.4B | 1.6B | 1.7B | 1.5B | 1.7B | 1.6B | 1.7B | 1.8B | 2B |
| Operating income | 2.5B | 2.7B | 2.7B | 2.7B | 3.3B | 3.8B | 3.9B | 3.8B | 4.1B | 4.1B |
| Operating margin | 24.7% | 24.3% | 22.8% | 21.3% | 24.5% | 23% | 21.2% | 20.7% | 21.1% | 20.3% |
| Non-operating income, net | 74M | 77M | 7M | 131M | 81M | 87M | 74M | 66M | 74M | 113M |
| Pretax income | 3B | 3.1B | 3B | 3.1B | 3.6B | 4B | 4.1B | 4.3B | 4.4B | 4.5B |
| Income tax | 834M | 657M | 803M | 757M | 973M | 1.1B | 1.1B | 1.2B | 1.3B | 1.2B |
| Net income | 2.1B | 2.5B | 2.2B | 2.3B | 2.6B | 3B | 3B | 3.2B | 3.2B | 3.3B |
| Net margin | 21% | 22.7% | 18.6% | 18.3% | 19.3% | 18.2% | 16.4% | 17.1% | 16.4% | 16.5% |
| EBITDA | 2.7B | 3.4B | 3.3B | 3.4B | 4B | 4.5B | 4.7B | 4.9B | 5B | 5B |
| EPS | 0.47 | 0.55 | 0.51 | 0.55 | 0.62 | 0.7 | 0.71 | 0.77 | 0.76 | 0.81 |
| Diluted EPS | 0.47 | 0.55 | 0.51 | 0.55 | 0.61 | 0.7 | 0.71 | 0.76 | 0.76 | 0.8 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.7B | 4.7B | 4.6B | 4.7B | 4.9B | 4.9B | 4.7B | 4.9B | 5.1B | 5.1B | 5B | 5.1B |
| Cost of revenue | 3.3B | — | — | — | — | — | — | — | 3.5B | 3.7B | 3.5B | 3.5B |
| Gross profit | 1.4B | — | — | — | — | — | — | — | 1.6B | 1.4B | 1.6B | 1.6B |
| Gross margin | 30.7% | — | — | — | — | — | — | — | 30.7% | 28.2% | 30.9% | 31.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 447M | — | — | — | — | — | — | — | 454M | 455M | 500M | 488M |
| Operating expenses | 477M | — | — | — | — | — | — | — | 486M | 488M | 500M | 520M |
| Operating income | 1B | — | — | — | — | — | — | — | 1.1B | 943M | 1.1B | 1.1B |
| Operating margin | 21.2% | — | — | — | — | — | — | — | 21% | 18.5% | 20.9% | 21.1% |
| Non-operating income, net | 4M | — | — | — | — | — | — | — | 28M | 36M | 125M | 36M |
| Pretax income | 1.1B | — | — | — | — | — | — | — | 1.2B | 1B | 1.2B | 1.2B |
| Income tax | 309M | — | — | — | — | — | — | — | 325M | 287M | 248M | 343M |
| Net income | 751M | — | — | — | — | — | — | — | 840M | 748M | 920M | 820M |
| Net margin | 15.9% | — | — | — | — | — | — | — | 16.5% | 14.7% | 18.3% | 16.1% |
| EBITDA | 1B | — | — | — | — | — | — | — | 1.3B | 1.2B | 1.3B | 1.3B |
| EPS | 0.18 | 0.18 | 0.23 | 0.18 | 0.19 | 0.19 | 0.2 | 0.2 | 0.2 | 0.18 | 0.23 | 0.2 |
| Diluted EPS | 0.18 | 0.18 | 0.23 | 0.18 | 0.19 | 0.19 | 0.2 | 0.19 | 0.2 | 0.18 | 0.23 | 0.2 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 36.1B | 40.3B | 47.5B | 35B | 79.4B | 104.8B | 72.9B | 74.2B | 75.8B | 55.6B | 42.6B |
| Enterprise value | 31.1B | 36.2B | 43.7B | 32.5B | 76.4B | 102.3B | 71.6B | 71.8B | 72.3B | 52.8B | 82.9B |
| Shares outstanding | 4.6B | 4.5B | 4.3B | 4.3B | 4.2B | 4.2B | 4.2B | 4.1B | 4.2B | 4.1B | 4.1B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.9 | 16.2 | 21.6 | 15 | 30.3 | 35.3 | 24.4 | 23.4 | 24 | 16.8 | 13 |
| P/S | 3.54 | 3.68 | 4.03 | 2.74 | 5.86 | 6.42 | 4 | 4 | 3.93 | 2.76 | 2.1 |
| P/B | 3.4 | 4.04 | 5.05 | 4.02 | 7.56 | 10.5 | 7.9 | 7 | 6.74 | 5.65 | 8.88 |
| EV/EBITDA | 11.4 | 10.7 | 13.2 | 9.5 | 19 | 22.9 | 15.4 | 14.6 | 14.4 | 10.5 | 18.5 |
| EV/Sales | 3.05 | 3.31 | 3.71 | 2.54 | 5.63 | 6.27 | 3.93 | 3.87 | 3.75 | 2.62 | 4.08 |
| Earnings yield | 5.93% | 6.18% | 4.63% | 6.69% | 3.3% | 2.83% | 4.09% | 4.27% | 4.17% | 5.97% | 7.68% |
| FCF yield | 4.67% | 4.84% | 4.03% | 6.14% | 3.74% | 2.92% | 3.48% | 3.88% | 5.39% | 6.72% | 7.43% |
| PEG | — | — | — | — | — | — | — | — | — | — | 12.4 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.9% | 36% | 34.9% | 33.1% | 34.9% | 32.6% | 30.2% | 30.1% | 30.5% | 30.2% | 31.5% |
| Operating margin | 24.7% | 24.3% | 22.8% | 21.3% | 24.5% | 23% | 21.2% | 20.7% | 21.1% | 20.3% | 21.2% |
| Net margin | 21% | 22.7% | 18.6% | 18.3% | 19.3% | 18.2% | 16.4% | 17.1% | 16.4% | 16.5% | 16.4% |
| ROE | 20.1% | 25% | 23.4% | 26.9% | 25% | 29.7% | 32.3% | 29.9% | 28.1% | 33.7% | 32% |
| ROA | 16.6% | 20.3% | 18% | 19.1% | 17.7% | 19.1% | 19.5% | 19.2% | 18.2% | 20.2% | 15.3% |
| ROIC | 32.3% | 35.4% | 35.2% | 33% | 32.4% | 36.9% | 35.4% | 34.3% | 37.6% | 42.7% | 40.9% |
| Return on tangible assets | 18.6% | 21.6% | 19.9% | 22.6% | 20.8% | 22% | 22.7% | 21.9% | 21.9% | 24.9% | 27.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.83 | 3.55 | 2.84 | 2.62 | 2.55 | 2 | 1.81 | 2.31 | 2.27 | 1.98 | 1.86 |
| Quick ratio | 3.83 | 3.55 | 2.84 | 2.62 | 2.55 | 2 | 1.81 | 2.31 | 2.27 | 1.98 | 1.86 |
| Debt / equity | — | — | 0 | 0.07 | 0.07 | 0.07 | 0.11 | 0.09 | 0.09 | 0.1 | 0.1 |
| Debt / assets | — | — | 0 | 0.05 | 0.05 | 0.05 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
| Net debt / EBITDA | — | — | -1.14 | -0.72 | -0.75 | -0.56 | -0.29 | -0.49 | -0.71 | -0.56 | -0.45 |
| Interest coverage | — | — | — | 130 | 139.3 | 150.5 | 118.9 | 78.6 | 91.8 | 96.9 | 95.4 |
| Effective tax rate | 28% | 20.9% | 26.7% | 24.5% | 27.1% | 26.5% | 27.7% | 27.1% | 28.9% | 26.4% | 26.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.23 | 2.43 | 2.71 | 3 | 3.2 | 3.87 | 4.36 | 4.49 | 4.64 | 4.9 | 2.48 |
| EPS (basic) | 0.47 | 0.55 | 0.51 | 0.55 | 0.62 | 0.7 | 0.71 | 0.77 | 0.76 | 0.81 | 0.81 |
| EPS (diluted) | 0.47 | 0.55 | 0.51 | 0.55 | 0.61 | 0.7 | 0.71 | 0.76 | 0.76 | 0.8 | 0.81 |
| Book value per share | 2.33 | 2.21 | 2.16 | 2.04 | 2.48 | 2.37 | 2.21 | 2.56 | 2.71 | 2.39 | 1.19 |
| FCF per share | 0.37 | 0.43 | 0.44 | 0.5 | 0.7 | 0.73 | 0.61 | 0.7 | 0.98 | 0.91 | 0.94 |
| Cash per share | 1.1 | 0.89 | 0.87 | 0.72 | 0.88 | 0.77 | 0.56 | 0.83 | 1.09 | 0.91 | 0.39 |
| Capex per share | 0.09 | 0.07 | 0.08 | 0.11 | 0.07 | — | — | — | — | 0.07 | 0.07 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.03% | 2.83% | 2.96% | 3.64% | 2.1% | — | — | — | — | 1.52% | 1.42% |
| Capex / operating cash flow | 13.8% | 9.24% | 10.7% | 14.9% | 6.8% | — | — | — | — | 7.58% | 7.04% |
| Payout ratio | 48.2% | 46.5% | 88.9% | 58.1% | 46.7% | 57.4% | 56.9% | 56.1% | 76.4% | 64.3% | 64.6% |
| Dividend yield | 2.86% | 2.87% | 4.12% | 3.89% | 1.54% | 1.63% | 2.33% | 2.39% | 3.19% | 3.84% | 4.92% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 10, 2026 | $0.259 |
| Oct 27, 2025 | $0.259 |
| May 30, 2025 | $0.257 |
| Oct 29, 2024 | $0.2499 |
| — |
| FY22 | — | $0.7 | — | — | $16.3B | — |
| FY21 | — | $0.62 | — | — | $13.6B | — |
| FY20 | — | $0.55 | — | — | $12.8B | — |
| FY19 | — | $0.51 | — | — | $11.8B | — |
| FY18 | — | $0.55 | — | — | $10.9B | — |
| FY17 | — | $0.47 | — | — | $10.2B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.7B | $4.7B | $4.6B | $4.7B | $4.9B | $4.9B | $4.7B | $4.9B | $5.1B | $5.1B | $5B | $5.1B |
| YoY change | +3.58% | +0.09% | +0.22% | +2.1% | +3.73% | +5.92% | +3.61% | +4.82% | +3.72% | +3.24% | +6.55% | +2.85% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 5B | 4B | 3.8B | 3.1B | 3.8B | 3.2B | 2.4B | 3.4B | 4.5B | 3.8B |
| Receivables | 1.9B | 2B | 2.1B | 2.4B | 2.6B | 3B | 3.1B | 3.6B | 3.6B | 3.7B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 8.3B | 7.7B | 7.6B | 7.2B | 8.3B | 8.9B | 8.6B | 10.7B | 11.4B | 10.9B |
| Property, plant & equipment | 684M | 616M | 640M | 576M | 529M | 459M | 635M | 516M | 472M | 389M |
| Goodwill & intangibles | 1.4B | 754M | 1.2B | 1.9B | 2.2B | 2.1B | 2.2B | 2.1B | 3B | 3.2B |
| Total assets | 12.9B | 12.3B | 12.3B | 12.3B | 14.8B | 15.6B | 15.3B | 16.5B | 17.4B | 16.4B |
| Accounts payable | 91M | 127M | 255M | 387M | 364M | 547M | 470M | 474M | 487M | 500M |
| Short-term debt | — | — | — | 82M | 101M | 115M | 151M | 235M | 287M | 333M |
| Total current liabilities | 2.2B | 2.2B | 2.7B | 2.8B | 3.3B | 4.4B | 4.8B | 4.7B | 5B | 5.5B |
| Long-term debt | — | — | 0 | 530M | 627M | 607M | 859M | 767M | 675M | 634M |
| Total liabilities | 2.2B | 2.3B | 2.9B | 3.6B | 4.3B | 5.6B | 6.1B | 5.9B | 6.2B | 6.6B |
| Shareholders' equity | 10.6B | 10B | 9.4B | 8.7B | 10.5B | 10B | 9.2B | 10.6B | 11.3B | 9.8B |
| Total debt | — | — | 0 | 612M | 728M | 722M | 1B | 1B | 962M | 967M |
| Net debt | — | — | -2.8B | -1.9B | -2.7B | -1.6B | -471M | -771M | -1.9B | -1.4B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.9B | 2.6B | 3.4B | 3B | 3.5B | 3.7B | 4.5B | 4.1B | 5B | 3B | 3.8B | 3.2B |
| Receivables | 3.4B | 3.7B | 3.6B | 3.7B | 3.8B | 3.9B | 3.6B | 3.8B | 3.8B | 4B | 3.7B | 3.6B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 9.3B | 9.3B | 10.7B | 11.5B | 10.7B | 10.2B | 11.4B | 11.2B | 11.9B | 10.1B | 10.9B | 10.4B |
| Property, plant & equipment | 577M | — | 516M | 2.3B | — | 425M | 472M | — | 470M | 448M | 389M | 399M |
| Goodwill & intangibles | 2.1B | 1.1B | 2.1B | 1.1B | 1.6B | 3B | 3B | 1.7B | 3.3B | 3.3B | 3.2B | 4.1B |
| Total assets | 15.7B | 15.6B | 16.5B | 17.3B | 16.9B | 16.3B | 17.4B | 17.4B | 18.1B | 16B | 16.4B | 16.4B |
| Accounts payable | 388M | 460M | 474M | 443M | 458M | 429M | 487M | 422M | 432M | 537M | 500M | 463M |
| Short-term debt | 231M | — | 235M | — | — | 293M | 287M | — | 312M | 332M | 333M | 360M |
| Total current liabilities | 4.7B | 4.7B | 4.7B | 6.1B | 4.9B | 4.8B | 5B | 5.2B | 5.2B | 5.6B | 5.5B | 5.6B |
| Long-term debt | 798M | 802M | 767M | 740M | 756M | 667M | 675M | 693M | 674M | 646M | 634M | 563M |
| Total liabilities | 5.9B | 5.9B | 5.9B | 7.3B | 6.1B | 5.9B | 6.2B | 6.3B | 6.4B | 6.7B | 6.6B | 6.7B |
| Shareholders' equity | 9.8B | 9.7B | 10.6B | 10B | 10.8B | 10.4B | 11.3B | 11.1B | 11.7B | 9.3B | 9.8B | 9.7B |
| Total debt | 1B | 802M | 1B | 740M | 756M | 960M | 962M | 693M | 986M | 978M | 967M | 923M |
| Net debt | -863M | -838M | -771M | -1.2B | -1.8B | -1.7B | -1.9B | -2.5B | -2.6B | -1.2B | -1.4B | -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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.1B | 2.5B | 2.2B | 2.3B | 2.6B | 3B | 3B | 3.2B | 3.2B | 3.3B |
| Depreciation & amortization | 254M | 289M | 287M | 407M | 441M | 466M | 524M | 565M | 569M | 552M |
| Stock-based compensation | 17M | 13M | 29M | 34M | 45M | 56M | 64M | 79M | 95M | 108M |
| Change in working capital | -221M | 40M | 37M | -342M | 176M | 67M | -400M | -472M | 87M | 1M |
| Operating cash flow | 3B | 3.4B | 3.3B | 3.1B | 4.2B | 4.6B | 4.3B | 4.4B | 5.2B | 4B |
| Capital expenditure | -411M | -310M | -349M | -465M | -285M | — | — | — | — | -306M |
| Investing cash flow | -2.6B | 415M | -304M | -294M | -1.2B | -824M | -19M | -552M | -211M | -88M |
| Dividends paid | -1B | -1.2B | -2B | -1.4B | -1.2B | -1.7B | -1.7B | -1.8B | -2.4B | -2.1B |
| Share repurchases | 0 | -2B | -118M | -1.1B | 0 | -1.5B | -1.4B | 0 | 0 | -2B |
| Financing cash flow | -1B | -3.2B | -2.1B | -2.5B | -1.3B | -3.3B | -3.3B | -2.1B | -2.9B | -4.5B |
| Net change in cash | -631M | 571M | 872M | 322M | 1.7B | 401M | 963M | 1.7B | 2.1B | -534M |
| Free cash flow | 1.7B | 1.9B | 1.9B | 2.1B | 3B | 3.1B | 2.5B | 2.9B | 4.1B | 3.7B |
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 | Q2 22 | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q4 25 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 734M | 776M | 753M | 689M | 749M | 800M | 745M | 814M | 840M | 747M | 920M | 820M |
| Depreciation & amortization | 115M | 120M | 118M | 123M | 128M | 137M | 136M | 150M | 135M | 130M | 154M | 131M |
| Stock-based compensation | 13M | 13M | 15M | 17M | 17M | 14M | 16M | 23M | 26M | 26M | 28M | 24M |
| Change in working capital | 61M | 4M | 44M | -32M | -177M | -220M | 29M | 252M | -11M | 260M | -39M | -81M |
| Operating cash flow | 1.2B | 1.2B | 1.1B | 1.1B | 1B | 1B | 1.2B | 1.5B | 1.2B | 962M | 937M | 1B |
| Capital expenditure | — | — | — | — | — | — | — | — | -56M | -47M | -104M | -81M |
| Investing cash flow | 276M | -156M | -548M | -225M | -451M | 361M | 296M | -699M | -659M | 847M | -731M | 144M |
| Dividends paid | 0 | -842M | 0 | -856M | 0 | -841M | 0 | 0 | -1M | -1.1B | 0 | -1.1B |
| Share repurchases | -1.4B | 0 | 0 | 0 | — | — | -923M | 0 | — | — | -1M | — |
| Financing cash flow | -1.5B | -871M | -49M | -896M | -47M | -894M | -980M | -76M | -93M | -1.1B | -90M | -1.3B |
| Net change in cash | 16M | 167M | 543M | -57M | 506M | 507M | 497M | 732M | 405M | 662M | 116M | -78M |
| Free cash flow | 712M | 719M | 761M | 656M | 589M | 576M | 713M | 892M | 1.1B | 915M | 833M | 955M |
| May 31, 2024 | $0.3355 |
| Oct 24, 2023 | $0.2163 |
| Jun 1, 2023 | $0.2133 |
| Oct 27, 2022 | $0.2005 |
| Date | Ratio |
|---|---|
| Sep 11, 2018 | 2:1 |
| Jun 25, 2015 | 2:1 |
| Dec 8, 2014 | 2:1 |
| Jul 18, 2006 | 2:1 |
| Jul 7, 2004 | 2:1 |
| Feb 15, 2000 | 2:1 |