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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $2.01 | $2.12 | +5.5% | — | — | — |
| Q3 26 | $1.93 | $1.97 | +2.1% | — | — | — |
| Q2 26 | $1.75 | $1.82 | +4.0% | — | — | — |
| Q1 26 | $1.66 | $1.92 | +15.7% | — | — | — |
| Q4 25 | $1.89 | $1.93 | +2.1% | — | — | — |
| Q3 25 | $1.51 | $1.5 | -0.7% | — | — | — |
| Q2 25 | $1.71 | $1.83 | +7.0% | — | — | — |
| Q1 25 | $1.71 | $1.96 | +14.6% | — | — | — |
| Q4 24 | $1.64 | $2.01 | +22.6% | — | — | — |
| Q3 24 | $1.54 | $1.51 | -1.9% | — | — | — |
| Q2 24 | $1.59 | $1.74 | +9.4% | — | — | — |
| Q1 24 | $1.48 | $1.65 | +11.5% | — | — | — |
| Q4 23 | $1.32 | $1.67 | +26.5% | — | — | — |
| Q3 23 | $1.51 | $1.54 | +2.0% | — | — | — |
| Q2 23 | $1.45 | $1.4 | -3.4% | — | — | — |
| Q1 23 | $1.32 | $1.34 | +1.5% | — | — | — |
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 | — | $6.09 | — | — | $16.4B | — |
| FY24 | — | $7.58 | — | — | $20.1B | — |
| FY23 | — | $5.22 | — | — | $20.4B | — |
| FY22 | — | $5.73 | — | — | $20.2B |
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 | $18.3B | $18.3B | $18.5B | $18.4B | $19.1B | $19.4B | $20.2B | $20.4B | $20.1B | $16.4B |
| YoY change | -1.64% | +0.33% | +0.75% | -0.19% | +3.74% | +1.57% | +3.78% | +1.27% | -1.83% | -18% |
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 | 18.3B | 18.3B | 18.5B | 18.4B | 19.1B | 19.4B | 20.2B | 20.4B | 20.1B | 16.4B |
| Cost of revenue | 11.6B | 11.8B | 12.9B | 12.4B | 12.3B | 13.5B | 14B | 13.4B | 12.9B | 10.5B |
| Gross profit | 6.7B | 6.6B | 5.6B | 6B | 6.8B | 6B | 6.2B | 7B | 7.2B | 5.9B |
| Gross margin | 36.6% | 35.9% | 30.3% | 32.7% | 35.6% | 30.8% | 30.8% | 34.4% | 35.8% | 36% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.3B | 3.2B | 3.4B | 3.3B | 3.6B | 3.4B | 3.6B | 4B | 4.3B | 3.5B |
| Operating expenses | 3.3B | 3.2B | 3.4B | 3B | 3.6B | 3.4B | 3.5B | 4B | 3.9B | 3.6B |
| Operating income | 3.4B | 3.4B | 2.2B | 3B | 3.2B | 2.6B | 2.7B | 3B | 3.3B | 2.4B |
| Operating margin | 18.5% | 18.3% | 12.1% | 16.2% | 16.9% | 13.2% | 13.3% | 14.7% | 16.5% | 14.3% |
| Non-operating income, net | -66M | -59M | -163M | -91M | -70M | -86M | -73M | -754M | -158M | -67M |
| Pretax income | 3B | 3B | 1.8B | 2.6B | 2.9B | 2.2B | 2.3B | 2B | 2.9B | 2.1B |
| Income tax | 922M | 776M | 471M | 576M | 676M | 479M | 495M | 453M | 565M | 599M |
| Net income | 2.2B | 2.3B | 1.4B | 2.2B | 2.4B | 1.8B | 2B | 1.8B | 2.6B | 2B |
| Net margin | 12.1% | 12.6% | 7.82% | 11.9% | 12.5% | 9.49% | 9.72% | 8.63% | 12.9% | 12.5% |
| EBITDA | 4B | 4B | 3B | 3.8B | 4B | 3.2B | 3.4B | 3.7B | 4.1B | 3.1B |
| EPS | 6.03 | 6.44 | 4.05 | 6.28 | 6.9 | 5.38 | 5.73 | 5.22 | 7.58 | 6.09 |
| Diluted EPS | 5.99 | 6.4 | 4.03 | 6.24 | 6.87 | 5.35 | 5.73 | 5.21 | 7.55 | 6.07 |
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 | 5.1B | 5B | 5.1B | 5B | 5B | 4.9B | 4.8B | 4.2B | 4.2B | 4.1B | 4.2B | 4.2B |
| Cost of revenue | 3.3B | 3.2B | 3.2B | 3.2B | 3.2B | 3.3B | 3.1B | 2.7B | 2.7B | 2.6B | 2.6B | 2.6B |
| Gross profit | 1.8B | 1.7B | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B |
| Gross margin | 35.8% | 34.9% | 37.1% | 36% | 36% | 34% | 35.8% | 35% | 36% | 35.9% | 36.8% | 38.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1B | 993M | 1B | 1.1B | 1.1B | 1.1B | 941M | 863M | 855M | 955M | 920M | 1B |
| Operating expenses | 1.1B | 1.1B | 1.1B | 1.2B | 533M | 1.1B | 964M | 864M | 872M | 958M | 781M | 970M |
| Operating income | 774M | 670M | 853M | 655M | 1.3B | 548M | 769M | 592M | 621M | 507M | 753M | 633M |
| Operating margin | 15.1% | 13.5% | 16.6% | 13% | 25.3% | 11.1% | 15.9% | 14.2% | 15% | 12.4% | 18.1% | 15.1% |
| Non-operating income, net | -20M | -18M | -15M | -15M | -112M | -16M | -18M | -17M | -16M | -17M | -15M | -12M |
| Pretax income | 698M | 614M | 781M | 577M | 1.1B | 479M | 694M | 513M | 546M | 436M | 685M | 572M |
| Income tax | 157M | 155M | 184M | 87M | 223M | 71M | 165M | 116M | 248M | 104M | 164M | 217M |
| Net income | 591M | 512M | 658M | 553M | 915M | 452M | 573M | 512M | 454M | 510M | 675M | 350M |
| Net margin | 11.5% | 10.3% | 12.8% | 11% | 18.5% | 9.17% | 11.8% | 12.3% | 10.9% | 12.5% | 16.2% | 8.36% |
| EBITDA | 961M | 871M | 1B | 837M | 1.4B | 760M | 976M | 802M | 787M | 685M | 936M | 792M |
| EPS | 1.74 | 1.51 | 1.92 | 1.61 | 2.7 | 1.34 | 1.71 | 1.53 | 1.34 | 1.5 | 2 | 1.04 |
| Diluted EPS | 1.73 | 1.5 | 1.91 | 1.61 | 2.69 | 1.34 | 1.7 | 1.53 | 1.34 | 1.5 | 2 | 1.04 |
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 | 41B | 42.7B | 39.7B | 47.2B | 46B | 48.1B | 45.8B | 41.1B | 44B | 33.5B | 32.8B |
| Enterprise value | 47.6B | 49.5B | 46.6B | 54.7B | 54.2B | 56.6B | 53.9B | 48.1B | 50.5B | 40B | 38.4B |
| Shares outstanding | 359.2M | 353.7M | 348.1M | 343.5M | 340.9M | 336.8M | 337.5M | 337.9M | 335.8M | 331.9M | 331.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.5 | 18.4 | 27.5 | 21.5 | 19.2 | 26.1 | 23.4 | 23.3 | 17.1 | 16.3 | 19.5 |
| P/S | 2.24 | 2.33 | 2.15 | 2.56 | 2.4 | 2.48 | 2.27 | 2.01 | 2.19 | 2.04 | 1.97 |
| P/B | 350.4 | 48.4 | -862.3 | 243.5 | 52.9 | 65.3 | 65.5 | 38.4 | 45.1 | 20.5 | 18.7 |
| EV/EBITDA | 11.8 | 12.3 | 15.7 | 14.3 | 13.6 | 17.4 | 16 | 12.9 | 12.4 | 12.9 | 11 |
| EV/Sales | 2.61 | 2.7 | 2.52 | 2.96 | 2.83 | 2.91 | 2.67 | 2.35 | 2.52 | 2.43 | 2.32 |
| Earnings yield | 5.41% | 5.43% | 3.64% | 4.65% | 5.21% | 3.83% | 4.28% | 4.3% | 5.86% | 6.12% | 5.13% |
| FCF yield | 6% | 5.02% | 5.28% | 3.23% | 5.47% | 3.58% | 4.05% | 6.76% | 5.71% | 4.9% | 2.87% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.61 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.6% | 35.9% | 30.3% | 32.7% | 35.6% | 30.8% | 30.8% | 34.4% | 35.8% | 36% | 38.3% |
| Operating margin | 18.5% | 18.3% | 12.1% | 16.2% | 16.9% | 13.2% | 13.3% | 14.7% | 16.5% | 14.3% | 19% |
| Net margin | 12.1% | 12.6% | 7.82% | 11.9% | 12.5% | 9.49% | 9.72% | 8.63% | 12.9% | 12.5% | 11.8% |
| ROE | 1.9K% | 262.9% | -3.1K% | 1.1K% | 275.7% | 250.2% | 280.1% | 165.2% | 264.4% | 125.7% | 104.9% |
| ROA | 15.2% | 15.3% | 9.95% | 14.4% | 13.7% | 10.3% | 10.9% | 10.2% | 15.6% | 12% | 10.2% |
| ROIC | 34.7% | 32.3% | 24% | 30.7% | 27.5% | 21.9% | 24% | 28.8% | 35.4% | 20.4% | 22.7% |
| Return on tangible assets | 19.2% | 19.3% | 12.5% | 17.9% | 19.9% | 14.7% | 16.2% | 13.8% | 20.7% | 15.4% | 13.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.87 | 0.89 | 0.77 | 0.73 | 0.8 | 0.82 | 0.78 | 0.82 | 0.8 | 0.75 | 0.91 |
| Quick ratio | 0.59 | 0.58 | 0.49 | 0.47 | 0.51 | 0.49 | 0.47 | 0.54 | 0.54 | 0.54 | 0.69 |
| Debt / equity | 64.7 | 8.42 | -162.1 | 40.6 | 9.78 | 11.8 | 12.2 | 7.6 | 7.77 | 4.48 | 3.49 |
| Debt / assets | 0.52 | 0.49 | 0.51 | 0.52 | 0.48 | 0.49 | 0.48 | 0.47 | 0.46 | 0.43 | 0.35 |
| Net debt / EBITDA | 1.65 | 1.69 | 2.34 | 1.94 | 2.06 | 2.6 | 2.41 | 1.88 | 1.61 | 2.1 | 1.74 |
| Interest coverage | 10.4 | 10.4 | 7.89 | 11.2 | 12.6 | 9.69 | 9.3 | 7.9 | 11.8 | 9.02 | 10.5 |
| Effective tax rate | 30.6% | 25.9% | 26% | 21.7% | 23.1% | 21.5% | 21.2% | 22.4% | 19.3% | 29.2% | 32.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 50.9 | 51.9 | 53.1 | 53.7 | 56.2 | 57.7 | 59.8 | 60.5 | 59.7 | 49.6 | 49.9 |
| EPS (basic) | 6.03 | 6.44 | 4.05 | 6.28 | 6.9 | 5.38 | 5.73 | 5.22 | 7.58 | 6.09 | 6.09 |
| EPS (diluted) | 5.99 | 6.4 | 4.03 | 6.24 | 6.87 | 5.35 | 5.73 | 5.21 | 7.55 | 6.07 | 5.06 |
| Book value per share | 0.33 | 2.49 | -0.13 | 0.56 | 2.55 | 2.19 | 2.07 | 3.16 | 2.9 | 4.91 | 5.26 |
| FCF per share | 6.85 | 6.06 | 6.01 | 4.45 | 7.37 | 5.12 | 5.5 | 8.21 | 7.48 | 4.94 | 5.46 |
| Cash per share | 2.57 | 1.74 | 1.55 | 1.29 | 0.89 | 0.8 | 1.27 | 3.23 | 3.04 | 2.33 | 2.88 |
| Capex per share | 0.06 | 0.01 | 0.15 | 0.7 | 0.09 | 0.13 | 0.04 | — | — | 3.43 | 4.54 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.13% | 0.02% | 0.28% | 1.31% | 0.16% | 0.22% | 0.06% | — | — | 6.92% | 9.12% |
| Capex / operating cash flow | 0.73% | 0.09% | 1.91% | 8.3% | 0.88% | 1.57% | 0.45% | — | — | 41% | 45.4% |
| Payout ratio | 59.1% | 58.6% | 95.9% | 64.1% | 60.6% | 82.2% | 79.4% | 90% | 63.1% | 81% | 100.4% |
| Dividend yield | 3.2% | 3.18% | 3.49% | 2.98% | 3.16% | 3.15% | 3.4% | 3.87% | 3.7% | 4.96% | 5.18% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $1.28 |
| Jun 5, 2026 | $1.28 |
| Mar 6, 2026 | $1.28 |
| — |
| FY21 | — | $5.38 | — | — | $19.4B | — |
| FY20 | — | $6.9 | — | — | $19.1B | — |
| FY19 | — | $6.28 | — | — | $18.4B | — |
| FY18 | — | $4.05 | — | — | $18.5B | — |
| FY17 | — | $6.44 | — | — | $18.3B | — |
| FY16 | — | $6.03 | — | — | $18.3B | — |
| 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 | $5.1B | $5B | $5.1B | $5B | $5B | $4.9B | $4.8B | $4.2B | $4.2B | $4.1B | $4.2B | $4.2B |
| YoY change | +1.56% | +0.12% | -0.89% | -2.05% | -3.51% | -0.85% | -6% | -17.2% | -16.2% | -17.2% | -14% | +0.62% |
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 | 923M | 616M | 539M | 442M | 303M | 270M | 427M | 1.1B | 1B | 774M |
| Receivables | 2.1B | 2.2B | 2B | 2.1B | 2.1B | 2.1B | 2.2B | 2.1B | 1.9B | 1.8B |
| Inventory | 1.7B | 1.8B | 1.8B | 1.8B | 1.9B | 2.2B | 2.3B | 2B | 1.8B | 1.5B |
| Total current assets | 5.1B | 5.2B | 5B | 5.1B | 5.2B | 5.6B | 5.7B | 5.7B | 5.6B | 5.3B |
| Property, plant & equipment | 4.6B | 4.6B | 4.4B | 4.6B | 5.1B | 5.1B | 4.8B | 4.8B | 4.6B | 4.4B |
| Goodwill & intangibles | 3B | 3.2B | 2.9B | 3B | 5.5B | 5.3B | 5.8B | 4.6B | 4.1B | 3.8B |
| Total assets | 14.6B | 15.2B | 14.5B | 15.3B | 17.5B | 17.8B | 18B | 17.3B | 16.5B | 17.1B |
| Accounts payable | 2.6B | 2.8B | 3.2B | 3.1B | 3.3B | 3.8B | 3.8B | 3.7B | 3.7B | 3.4B |
| Short-term debt | 1.1B | 953M | 1.2B | 1.7B | 619M | 563M | 971M | 697M | 699M | 822M |
| Total current liabilities | 5.8B | 5.9B | 6.5B | 6.9B | 6.4B | 6.7B | 7.3B | 6.9B | 7B | 7.1B |
| Long-term debt | 6.4B | 6.5B | 6.2B | 6.2B | 7.9B | 8.1B | 7.6B | 7.4B | 6.9B | 6.5B |
| Total liabilities | 14.5B | 14.3B | 14.6B | 15.1B | 16.7B | 17.1B | 17.3B | 16.3B | 15.6B | 15.5B |
| Shareholders' equity | 117M | 882M | -46M | 194M | 869M | 737M | 700M | 1.1B | 975M | 1.6B |
| Total debt | 7.6B | 7.4B | 7.5B | 7.9B | 8.5B | 8.7B | 8.5B | 8.1B | 7.6B | 7.3B |
| Net debt | 6.6B | 6.8B | 6.9B | 7.4B | 8.2B | 8.4B | 8.1B | 7B | 6.6B | 6.6B |
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 | 814M | 1.1B | 853M | 1.2B | 1.1B | 1B | 563M | 634M | 617M | 774M | 542M | 956M |
| Receivables | 2.3B | 2.1B | 2.4B | 2.3B | 2.2B | 1.9B | 2.2B | 2B | 2B | 1.8B | 2B | 1.9B |
| Inventory | 2B | 2B | 1.9B | 1.9B | 1.9B | 1.8B | 1.9B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B |
| Total current assets | 5.7B | 5.7B | 5.6B | 5.9B | 5.8B | 5.6B | 5.3B | 5.6B | 5.5B | 5.3B | 5.3B | 6.4B |
| Property, plant & equipment | 4.7B | 4.8B | 4.7B | 4.6B | 4.6B | 4.6B | 4.6B | 3.9B | 4.1B | 4.4B | 4.5B | 4.6B |
| Goodwill & intangibles | 4.5B | 4.6B | 4.5B | 4.4B | 4.3B | 4.1B | 4.1B | 3.8B | 3.8B | 3.8B | 3.8B | 3.8B |
| Total assets | 17.2B | 17.3B | 17.1B | 17.3B | 17.2B | 16.5B | 16.3B | 16.8B | 16.9B | 17.1B | 17.2B | 18.6B |
| Accounts payable | 3.5B | 3.7B | 3.5B | 3.6B | 3.6B | 3.7B | 3.6B | 3.3B | 3.2B | 3.4B | 3.2B | 3.4B |
| Short-term debt | 687M | 697M | 809M | 806M | 569M | 699M | 766M | 771M | 834M | 822M | 609M | 43M |
| Total current liabilities | 6.8B | 6.9B | 6.9B | 7B | 7.1B | 7B | 6.9B | 7.2B | 7.1B | 7.1B | 6.9B | 7B |
| Long-term debt | 7.4B | 7.4B | 7.2B | 7.2B | 6.9B | 6.9B | 6.5B | 6.5B | 6.5B | 6.5B | 6.5B | 6.5B |
| Total liabilities | 16.3B | 16.3B | 15.9B | 16B | 15.7B | 15.6B | 15.1B | 15.4B | 15.4B | 15.5B | 15.3B | 16.7B |
| Shareholders' equity | 840M | 1.1B | 1.2B | 1.3B | 1.4B | 975M | 1.2B | 1.4B | 1.5B | 1.6B | 1.9B | 1.9B |
| Total debt | 8.1B | 8.1B | 8B | 8B | 7.5B | 7.6B | 7.2B | 7.2B | 7.3B | 7.3B | 7.1B | 6.5B |
| Net debt | 7.3B | 7B | 7.1B | 6.8B | 6.3B | 6.6B | 6.7B | 6.6B | 6.7B | 6.6B | 6.5B | 5.6B |
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 | 2.2B | 2.3B | 1.4B | 2.2B | 2.4B | 1.8B | 2B | 1.8B | 2.6B | 2B |
| Depreciation & amortization | 705M | 724M | 882M | 917M | 796M | 766M | 754M | 753M | 781M | 805M |
| Stock-based compensation | 77M | 76M | 41M | 96M | 147M | 26M | 150M | 169M | 131M | 140M |
| Change in working capital | 187M | 130M | 210M | -293M | 189M | 174M | -129M | 335M | 182M | -35M |
| Operating cash flow | 3.1B | 3.2B | 2.7B | 2.9B | 3.5B | 2.7B | 2.7B | 2.7B | 3.6B | 2.8B |
| Capital expenditure | 23M | 3M | 51M | 242M | 31M | 43M | 12M | — | — | -1.1B |
| Investing cash flow | 39M | -66M | -25M | 167M | -1.1B | -6M | 103M | 348M | 621M | -951M |
| Dividends paid | -1.3B | -1.4B | -1.4B | -1.4B | -1.5B | -1.5B | -1.6B | -1.6B | -1.6B | -1.7B |
| Share repurchases | -739M | -911M | -800M | -800M | -700M | -400M | -100M | -320M | -1B | -141M |
| Financing cash flow | -2.3B | -2.5B | -2.2B | -2B | -1.8B | -1.8B | -1.9B | -2.5B | -3.3B | -2.2B |
| Net change in cash | 878M | 550M | 470M | 1.1B | 656M | 977M | 938M | 606M | 950M | -393M |
| Free cash flow | 2.5B | 2.1B | 2.1B | 1.5B | 2.5B | 1.7B | 1.9B | 2.8B | 2.5B | 1.6B |
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 | 591M | 512M | 658M | 553M | 915M | 452M | 573M | 512M | 454M | 510M | 675M | 350M |
| Depreciation & amortization | 189M | 187M | 185M | 188M | 191M | 217M | 218M | 222M | 176M | 189M | 193M | 167M |
| Stock-based compensation | 60M | 38M | 32M | 39M | 39M | 21M | 32M | 41M | 42M | 25M | 23M | 41M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 793M | 737M | 859M | 726M | 1.1B | 743M | 829M | 770M | 708M | 972M | 745M | 908M |
| Capital expenditure | 1M | — | — | — | — | — | — | -197M | -340M | -397M | -424M | -352M |
| Investing cash flow | -30M | 284M | 13M | -37M | 630M | 15M | 85M | -193M | -338M | -301M | -355M | -410M |
| Dividends paid | -399M | -399M | -398M | -411M | -411M | -408M | -405M | -419M | -418M | -418M | -418M | -425M |
| Share repurchases | -32M | -177M | -54M | -102M | -596M | -248M | -61M | -59M | -20M | -1M | 0 | 0 |
| Financing cash flow | -469M | -754M | -488M | -551M | -1.6B | -694M | -713M | -506M | -392M | -608M | -527M | -1B |
| Net change in cash | 294M | 267M | 384M | 138M | 182M | 64M | 201M | 71M | -22M | 63M | -137M | -526M |
| Free cash flow | 767M | 998M | 244M | 863M | 798M | 608M | 123M | 573M | 368M | 575M | 321M | 556M |
| Dec 5, 2025 |
| $1.26 |
| Sep 5, 2025 | $1.26 |
| Jun 6, 2025 | $1.26 |
| Mar 7, 2025 | $1.26 |
| Dec 6, 2024 | $1.22 |
| Date | Ratio |
|---|---|
| Nov 3, 2014 | 1043:1000 |
| Apr 3, 1997 | 2:1 |
| Dec 1, 1995 | 1:1 |
| Jan 3, 1992 | 2:1 |
| May 26, 1987 | 2:1 |
| May 25, 1984 | 2:1 |