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 | $4.12 | $4.15 | +0.7% | — | — | — |
| Q4 26 | $4.27 | $4.33 | +1.4% | — | — | — |
| Q3 26 | $4.18 | $4.2 | +0.5% | — | — | — |
| Q2 26 | $4.18 | $4.21 | +0.7% | — | — | — |
| Q1 26 | $4.04 | $4.09 | +1.2% | — | — | — |
| Q4 25 | $3.92 | $3.95 | +0.8% | — | — | — |
| Q3 25 | $3.92 | $3.97 | +1.3% | — | — | — |
| Q2 25 | $3.91 | $3.94 | +0.8% | — | — | — |
| Q1 25 | $3.79 | $3.85 | +1.6% | — | — | — |
| Q4 24 | $3.67 | $3.75 | +2.2% | — | — | — |
| Q3 24 | $3.5 | $3.59 | +2.6% | — | — | — |
| Q2 24 | $3.57 | $3.63 | +1.7% | — | — | — |
| Q1 24 | $3.49 | $3.57 | +2.3% | — | — | — |
| Q4 23 | $3.14 | $3.42 | +8.9% | — | — | — |
| Q3 23 | $2.89 | $3.16 | +9.3% | — | — | — |
| Q2 23 | $2.93 | $3.1 | +5.8% | — | — | — |
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 | — | $14.7 | — | — | $34B | — |
| FY24 | — | $13.7 | — | — | $33B | — |
| FY23 | — | $12.7 | — | — | $32.9B | — |
| FY22 | — | $8.3 | — | — | $33.4B |
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 | $10.5B | $11.4B | $14.8B | $28.2B | $27.2B | $30.8B | $33.4B | $32.9B | $33B | $34B |
| YoY change | -2.25% | +7.82% | +30.6% | +90.3% | -3.49% | +13% | +8.35% | -1.53% | +0.46% | +2.97% |
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 | 10.5B | 11.4B | 14.8B | 28.2B | 27.2B | 30.8B | 33.4B | 32.9B | 33B | 34B |
| Cost of revenue | 5.9B | 6.4B | 9B | 16.6B | 15.4B | 17.5B | 19.4B | 17.5B | 17.1B | 17.4B |
| Gross profit | 4.7B | 5B | 5.8B | 11.6B | 11.9B | 13.3B | 13.9B | 15.4B | 15.9B | 16.6B |
| Gross margin | 44.4% | 43.8% | 39.2% | 41% | 43.5% | 43% | 41.7% | 46.8% | 48.1% | 48.8% |
| Research & development | 92M | 93M | 113M | 184M | 152M | 143M | 143M | 146M | 150M | 147M |
| Selling, general & administrative | 1.1B | 1.2B | 1.6B | 3.5B | 3.2B | 3B | 2.9B | 3.1B | 3.3B | 3.4B |
| Operating expenses | 1.3B | 1.4B | 2.1B | 4.2B | 3.3B | 3.1B | 3B | 3.3B | 3.5B | 3.6B |
| Operating income | 2.3B | 2.5B | 2.2B | 3.3B | 3.9B | 5.5B | 6.7B | 8.3B | 8.6B | 9.3B |
| Operating margin | 22% | 21.9% | 15.1% | 11.6% | 14.3% | 17.8% | 20.1% | 25.2% | 26% | 27.2% |
| Non-operating income, net | -82M | -44M | 3B | -303M | -390M | -299M | -1.1B | -81M | 230M | -102M |
| Pretax income | 2B | 2.3B | 5B | 2.9B | 3.4B | 5.1B | 5.5B | 8B | 8.6B | 8.9B |
| Income tax | 551M | 1B | 817M | 769M | 847M | 1.3B | 1.4B | 1.8B | 2B | 2B |
| Net income | 1.5B | 1.3B | 4.4B | 2.4B | 2.6B | 4B | 4.3B | 6.3B | 6.7B | 7.1B |
| Net margin | 14.6% | 11.5% | 29.7% | 8.43% | 9.64% | 12.9% | 12.8% | 19.3% | 20.4% | 20.8% |
| EBITDA | 3.4B | 3.7B | 3.9B | 7.7B | 8.4B | 10B | 11B | 12.3B | 12.9B | 13.6B |
| EPS | 5.25 | 4.36 | 13.3 | 4.22 | 4.75 | 7.4 | 8.3 | 12.7 | 13.7 | 14.7 |
| Diluted EPS | 5.21 | 4.32 | 13.1 | 4.19 | 4.71 | 7.33 | 8.23 | 12.6 | 13.6 | 14.6 |
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 | 8.2B | 8.3B | 8.1B | 8.3B | 8.4B | 8.3B | 8.1B | 8.5B | 8.6B | 8.8B | 8.8B | 9.3B |
| Cost of revenue | 4.3B | 4.4B | 4.2B | 4.3B | 4.4B | 4.3B | 4.2B | 4.3B | 4.4B | 4.5B | 4.5B | 4.9B |
| Gross profit | 3.8B | 3.9B | 3.9B | 4B | 4B | 4B | 4B | 4.2B | 4.2B | 4.2B | 4.3B | 4.4B |
| Gross margin | 47.1% | 46.6% | 48% | 48.6% | 47.9% | 47.8% | 48.8% | 49.3% | 49.2% | 48.1% | 48.5% | 47.7% |
| Research & development | 36M | 39M | 38M | 36M | 37M | 39M | 38M | 38M | 36M | 35M | 38M | 37M |
| Selling, general & administrative | 808M | 668M | 810M | 840M | 823M | 814M | 786M | 870M | 897M | 880M | 893M | 891M |
| Operating expenses | 844M | 707M | 848M | 876M | 860M | 853M | 824M | 908M | 933M | 915M | 931M | 928M |
| Operating income | 2B | 2.2B | 2.1B | 2.2B | 2.2B | 2.2B | 2.2B | 2.3B | 2.3B | 2.4B | 2.4B | 2.5B |
| Operating margin | 25% | 26.7% | 25.8% | 26.4% | 26.1% | 26.5% | 27.4% | 27.5% | 27.2% | 26.8% | 27.1% | 27.3% |
| Non-operating income, net | 49M | -148M | 58M | 51M | -49M | 120M | 19M | 74M | 82M | -277M | 117M | 70M |
| Pretax income | 2B | 2B | 2.1B | 2.2B | 2.1B | 2.3B | 2.2B | 2.3B | 2.4B | 2B | 2.4B | 2.5B |
| Income tax | 487M | 459M | 463M | 508M | 498M | 533M | 511M | 573M | 424M | 481M | 571M | 610M |
| Net income | 1.6B | 1.6B | 1.7B | 1.7B | 1.6B | 1.8B | 1.7B | 1.8B | 2B | 1.6B | 1.9B | 2B |
| Net margin | 19.6% | 19% | 20.6% | 20.6% | 19.2% | 21.4% | 21% | 21.3% | 22.9% | 17.9% | 21.6% | 21.2% |
| EBITDA | 3B | 3.2B | 3.1B | 3.2B | 3.1B | 3.5B | 3.1B | 3.4B | 3.4B | 3.2B | 3.4B | 3.6B |
| EPS | 3.21 | 3.19 | 3.38 | 3.46 | 3.24 | — | 3.53 | 3.75 | 4.11 | 3.28 | 4 | 4.17 |
| Diluted EPS | 3.19 | 3.16 | 3.35 | 3.44 | 3.22 | — | 3.51 | 3.73 | 4.09 | 3.26 | 3.98 | 4.15 |
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 | 33.5B | 44.3B | — | — | 138.8B | 179.1B | 163B | 200.5B | 200.4B | 200.2B | 217.6B |
| Enterprise value | 42.5B | 52.7B | — | — | 152.3B | 191.5B | 176.4B | 216.2B | 218.2B | 223.2B | 241.3B |
| Shares outstanding | 285.7M | 286.3M | 330.4M | 541.1M | 526.7M | 516.9M | 499.7M | 488.2M | 478.8M | 469.5M | 469.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.8 | 33.9 | — | — | 52.9 | 45.2 | 38.1 | 31.6 | 29.8 | 28.4 | 30.4 |
| P/S | 3.18 | 3.9 | — | — | 5.09 | 5.82 | 4.89 | 6.1 | 6.07 | 5.89 | 6.13 |
| P/B | 6.14 | 6.79 | — | — | 2.8 | 3.94 | 3.94 | 4.88 | 5.08 | 5.04 | 5.56 |
| EV/EBITDA | 12.4 | 14.3 | — | — | 18.2 | 19.2 | 16 | 17.6 | 16.9 | 16.5 | 17.5 |
| EV/Sales | 4.03 | 4.64 | — | — | 5.59 | 6.22 | 5.29 | 6.58 | 6.61 | 6.57 | 6.81 |
| Earnings yield | 4.59% | 2.95% | — | — | 1.89% | 2.21% | 2.63% | 3.16% | 3.36% | 3.53% | 3.29% |
| FCF yield | 3.95% | 3.91% | — | — | 2.9% | 3.71% | 3.49% | 2.75% | 2.46% | 2.54% | 1.91% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.71 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.4% | 43.8% | 39.2% | 41% | 43.5% | 43% | 41.7% | 46.8% | 48.1% | 48.8% | 47.7% |
| Operating margin | 22% | 21.9% | 15.1% | 11.6% | 14.3% | 17.8% | 20.1% | 25.2% | 26% | 27.2% | 28.1% |
| Net margin | 14.6% | 11.5% | 29.7% | 8.43% | 9.64% | 12.9% | 12.8% | 19.3% | 20.4% | 20.8% | 20.4% |
| ROE | 28.2% | 20.1% | 7.72% | 4.61% | 5.3% | 8.72% | 10.3% | 15.4% | 17.1% | 17.8% | 18.4% |
| ROA | 7.96% | 6.4% | 4.72% | 2.75% | 2.98% | 4.85% | 5.37% | 7.85% | 8.41% | 8.13% | 7.16% |
| ROIC | 11.7% | 9.22% | 2.77% | 3.77% | 4.62% | 7.12% | 9.07% | 11.3% | 11.5% | 11.4% | 11.7% |
| Return on tangible assets | 12.9% | 10.5% | 61.2% | 793.7% | -485.4% | -5.3K% | 134.5% | 252.5% | 120% | 97.7% | 79.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.16 | 0.99 | 1.33 | 0.85 | 0.8 | 0.74 | 0.79 | 0.8 | 0.89 | 0.88 | 0.88 |
| Quick ratio | 0.94 | 0.81 | 1.21 | 0.71 | 0.67 | 0.62 | 0.67 | 0.67 | 0.76 | 0.74 | 0.75 |
| Debt / equity | 1.75 | 1.38 | 0.27 | 0.29 | 0.35 | 0.33 | 0.45 | 0.49 | 0.57 | 0.71 | 0.69 |
| Debt / assets | 0.49 | 0.44 | 0.16 | 0.17 | 0.2 | 0.19 | 0.24 | 0.25 | 0.28 | 0.32 | 0.32 |
| Net debt / EBITDA | 2.62 | 2.28 | 2.79 | 1.59 | 1.61 | 1.24 | 1.21 | 1.27 | 1.38 | 1.7 | 1.7 |
| Interest coverage | 11.8 | 12.3 | 17.7 | 12.9 | 14.3 | 31 | 26.8 | 20.3 | 18.6 | 20.2 | 21.3 |
| Effective tax rate | 26.9% | 44.9% | 16.2% | 26.3% | 25% | 24.7% | 25.9% | 22.7% | 23.4% | 22.4% | 22.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 36.9 | 39.7 | 44.9 | 52.2 | 51.7 | 59.6 | 66.8 | 67.3 | 68.9 | 72.4 | 76.2 |
| EPS (basic) | 5.25 | 4.36 | 13.3 | 4.22 | 4.75 | 7.4 | 8.3 | 12.7 | 13.7 | 14.7 | 14.7 |
| EPS (diluted) | 5.21 | 4.32 | 13.1 | 4.19 | 4.71 | 7.33 | 8.23 | 12.6 | 13.6 | 14.6 | 15.5 |
| Book value per share | 19.1 | 22.8 | 172.8 | 95.4 | 94.1 | 87.9 | 82.8 | 84.2 | 82.5 | 84.6 | 84.8 |
| FCF per share | 4.63 | 6.04 | 5.51 | 4.63 | 7.65 | 12.8 | 11.4 | 11.3 | 10.3 | 10.8 | 10.7 |
| Cash per share | 1.83 | 2.16 | 13.5 | 4.99 | 7.13 | 5.46 | 10.9 | 9.55 | 10.1 | 10.8 | 10.6 |
| Capex per share | — | — | — | — | — | — | — | — | — | 11.2 | 11.9 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 15.5% | 15.6% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 50.8% | 52.6% |
| Payout ratio | 55.7% | 68.9% | 26.5% | 79.4% | 77.2% | 55.3% | 54.8% | 39.1% | 39.4% | 39.8% | 40% |
| Dividend yield | 2.56% | 2.03% | — | — | 1.46% | 1.22% | 1.44% | 1.24% | 1.32% | 1.4% | 1.36% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 3, 2026 | $1.60 |
| Jun 4, 2026 | $1.60 |
| Mar 11, 2026 | $1.60 |
| Dec 3, 2025 | $1.50 |
| Sep 4, 2025 | $1.50 |
| Jun 4, 2025 | $1.50 |
| Mar 13, 2025 | $1.50 |
| Dec 3, 2024 | $1.39 |
| Date | Ratio |
|---|---|
| Dec 16, 2003 | 2:1 |
| — |
| FY21 | — | $7.4 | — | — | $30.8B | — |
| FY20 | — | $4.75 | — | — | $27.2B | — |
| FY19 | — | $4.22 | — | — | $28.2B | — |
| FY18 | — | $13.3 | — | — | $14.8B | — |
| FY17 | — | $4.36 | — | — | $11.4B | — |
| FY16 | — | $5.25 | — | — | $10.5B | — |
| 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 | $8.2B | $8.3B | $8.1B | $8.3B | $8.4B | $8.3B | $8.1B | $8.5B | $8.6B | $8.8B | $8.8B | $9.3B |
| YoY change | -7.3% | +5.1% | -1.14% | +0.77% | +2.46% | -0.24% | +0.15% | +2.76% | +3.1% | +5.82% | +8.25% | +9.35% |
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 | 524M | 617M | 4.5B | 2.7B | 3.8B | 2.8B | 5.4B | 4.7B | 4.8B | 5.1B |
| Receivables | 1.6B | 1.8B | 4.4B | 4.3B | 4.2B | 4.5B | 4.6B | 4.7B | 4.6B | 5B |
| Inventory | 550M | 614M | 1.7B | 1.7B | 1.7B | 1.7B | 2B | 2.1B | 1.9B | 2.1B |
| Total current assets | 2.9B | 3.3B | 17.3B | 10.4B | 10.9B | 10.2B | 13B | 12.6B | 12.9B | 13.3B |
| Property, plant & equipment | 10.4B | 10.6B | 26.6B | 26.9B | 26.5B | 23.8B | 21.4B | 22.2B | 22.4B | 25.5B |
| Goodwill & intangibles | 7.4B | 8B | 86.2B | 86.3B | 88.8B | 81.7B | 76.5B | 78.3B | 74.5B | 79.6B |
| Total assets | 19.3B | 20.4B | 93.4B | 86.6B | 88.2B | 81.6B | 79.7B | 80.8B | 80.1B | 86.8B |
| Accounts payable | 906M | 922M | 3.2B | 3.3B | 3.1B | 3.5B | 3B | 3B | 2.5B | 2.8B |
| Short-term debt | 598M | 1.2B | 3B | 3.5B | 4.3B | 3.1B | 5.9B | 6.2B | 6.5B | 6.6B |
| Total current liabilities | 2.5B | 3.3B | 13B | 12.2B | 13.7B | 13.6B | 16.5B | 15.7B | 14.5B | 15.2B |
| Long-term debt | 8.9B | 7.8B | 12.3B | 11.4B | 12.9B | 12.1B | 12.9B | 14.1B | 16.1B | 21.5B |
| Total liabilities | 13.9B | 13.9B | 36.3B | 35B | 38.6B | 36.2B | 38.3B | 39.7B | 40.7B | 47.1B |
| Shareholders' equity | 5.5B | 6.5B | 57.1B | 51.6B | 49.6B | 45.4B | 41.4B | 41.1B | 39.5B | 39.7B |
| Total debt | 9.5B | 9B | 15.3B | 14.9B | 17.2B | 15.2B | 18.8B | 20.3B | 22.6B | 28.1B |
| Net debt | 9B | 8.4B | 10.8B | 12.2B | 13.5B | 12.4B | 13.4B | 15.7B | 17.8B | 23B |
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 | 3.9B | 4.7B | 4.8B | 4.6B | 5.2B | 4.8B | 5.3B | 4.8B | 4.5B | 5.1B | 4B | 4.9B |
| Receivables | 4.7B | 4.7B | 5B | 5B | 4.9B | 4.6B | 5B | 5.2B | 5.3B | 5B | 5.3B | 5.6B |
| Inventory | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 1.9B | 2B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B |
| Total current assets | 11.7B | 12.6B | 13.1B | 12.8B | 13.5B | 12.9B | 13.6B | 13.6B | 13.3B | 13.3B | 12.8B | 14.2B |
| Property, plant & equipment | — | 22.2B | — | — | — | 22.4B | — | — | — | 25.5B | — | — |
| Goodwill & intangibles | 76.1B | 78.3B | 76.6B | 76.4B | 78.4B | 74.5B | 76.1B | 79.8B | 79.5B | 79.6B | 79.1B | 79B |
| Total assets | 77.8B | 80.8B | 80.3B | 80.2B | 82.5B | 80.1B | 82.7B | 86.1B | 86B | 86.8B | 86.3B | 88.3B |
| Accounts payable | 2.8B | 3B | 2.9B | 2.9B | 2.8B | 2.5B | 2.4B | 2.6B | 2.6B | 2.8B | 2.7B | 2.8B |
| Short-term debt | 4.8B | 6.2B | 5.1B | 4.6B | 4.8B | 6.5B | 6.3B | 6.2B | 7.3B | 6.6B | 6.5B | 7.3B |
| Total current liabilities | 14.2B | 15.7B | 14.4B | 13.5B | 14B | 14.5B | 14.5B | 14.7B | 16.2B | 15.2B | 15.4B | 16.1B |
| Long-term debt | 13.2B | 14.1B | 15.2B | 16.9B | 17.5B | 16.1B | 17.6B | 19.7B | 18.6B | 21.5B | 19.9B | 20.7B |
| Total liabilities | 37.6B | 39.7B | 40.1B | 40.7B | 41.9B | 40.7B | 43.2B | 46.1B | 45.9B | 47.1B | 46.2B | 47.7B |
| Shareholders' equity | 40.2B | 41.1B | 40.2B | 39.6B | 40.6B | 39.5B | 39.5B | 40B | 40.1B | 39.7B | 40.1B | 40.6B |
| Total debt | 18B | 20.3B | 20.3B | 21.5B | 22.3B | 22.6B | 23.9B | 25.9B | 25.9B | 28.1B | 26.3B | 28B |
| Net debt | 14.1B | 15.7B | 15.5B | 16.9B | 17.1B | 17.8B | 18.6B | 21.1B | 21.4B | 23B | 22.4B | 23.1B |
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 | 1.5B | 1.3B | 4.4B | 2.3B | 2.5B | 3.8B | 4.1B | 6.2B | 6.7B | 7.1B |
| Depreciation & amortization | 1.1B | 1.2B | 1.8B | 4.7B | 4.6B | 4.6B | 4.2B | 3.8B | 3.8B | 3.8B |
| Stock-based compensation | 39M | 59M | 62M | 95M | 133M | 128M | 107M | 141M | 160M | 164M |
| Change in working capital | -24M | -46M | -181M | 86M | 127M | 625M | -460M | -381M | -513M | -147M |
| Operating cash flow | 2.7B | 3.2B | 6.2B | 6.5B | 7.2B | 9.2B | 8.7B | 9.4B | 9.8B | 10.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -5.3B |
| Investing cash flow | -305M | -3M | 7.2B | 4.9B | 414M | 79M | 85M | -883M | -147M | -5.7B |
| Dividends paid | -856M | -901M | -1.2B | -1.9B | -2B | -2.2B | -2.3B | -2.5B | -2.7B | -2.8B |
| Share repurchases | -228M | -12M | -599M | -2.7B | -2.5B | -4.6B | -5.2B | -4B | -4.5B | -4.6B |
| Financing cash flow | -659M | -1.7B | -5B | -9B | -3.3B | -7.6B | -3.1B | -5.4B | -4.4B | -4.6B |
| Net change in cash | 1.7B | 1.5B | 8.4B | 2.3B | 4.3B | 1.7B | 5.7B | 3.1B | 5.2B | 75M |
| Free cash flow | 1.3B | 1.7B | 1.8B | 2.5B | 4B | 6.6B | 5.7B | 5.5B | 4.9B | 5.1B |
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 | 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 | 1.6B | 1.5B | 1.7B | 1.6B | 1.6B | 1.9B | 1.7B | 1.7B | 1.9B | 1.7B | 1.9B | 1.9B |
| Depreciation & amortization | 959M | 949M | 949M | 958M | 960M | 913M | 910M | 942M | 961M | 950M | 951M | 963M |
| Stock-based compensation | 36M | 39M | 38M | 40M | 42M | 40M | 42M | 46M | 45M | 31M | 41M | 19M |
| Change in working capital | -155M | -83M | -482M | -152M | 158M | -37M | -337M | -30M | -25M | 245M | -592M | -436M |
| Operating cash flow | 2.3B | 2.6B | 2.1B | 2.3B | 2.7B | 2.7B | 2.3B | 2.2B | 2.9B | 3B | 2.2B | 2.3B |
| Capital expenditure | — | — | — | — | — | — | — | -1.3B | -1.3B | -1.5B | -1.3B | -1.4B |
| Investing cash flow | 2M | -75M | 7M | -137M | 109M | -126M | -99M | -1.4B | -1.4B | -1.5B | -1.4B | -1.7B |
| Dividends paid | -620M | -616M | -669M | -665M | -662M | -659M | -708M | -704M | -701M | -698M | -741M | -738M |
| Share repurchases | -1.2B | -1B | -1B | -1.4B | -667M | -1.3B | -1.1B | -1.1B | -989M | -1.4B | -807M | -871M |
| Financing cash flow | -964M | -780M | -668M | -808M | -1.3B | -1.6B | -388M | -1.4B | -1.8B | -1B | -2B | 321M |
| Net change in cash | 1.3B | 1.7B | 1.4B | 1.3B | 1.6B | 965M | 1.9B | -559M | -268M | 551M | -1.1B | 933M |
| Free cash flow | 1.6B | 1.6B | 906M | 796M | 1.7B | 1.6B | 891M | 954M | 1.7B | 1.6B | 898M | 833M |