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 | $7.2 | $7.94 | +10.3% | — | — | — |
| Q3 26 | $5.75 | $5.8 | +0.9% | — | — | — |
| Q2 26 | $6.36 | $6.95 | +9.3% | — | — | — |
| Q1 26 | $6.42 | $1.46 | -77.3% | — | — | — |
| Q4 25 | $6.35 | $7.28 | +14.6% | — | — | — |
| Q3 25 | $6.6 | $2.22 | -66.4% | — | — | — |
| Q2 25 | $6.48 | $6.8 | +4.9% | — | — | — |
| Q1 25 | $6.45 | $7.11 | +10.2% | — | — | — |
| Q4 24 | $5.85 | $6.39 | +9.2% | — | — | — |
| Q3 24 | $7.25 | $7.58 | +4.6% | — | — | — |
| Q2 24 | $6.65 | $6.73 | +1.2% | — | — | — |
| Q1 24 | $6.45 | $6.73 | +4.3% | — | — | — |
| Q4 23 | $6.04 | $6.61 | +9.4% | — | — | — |
| Q3 23 | $7.37 | $7.79 | +5.7% | — | — | — |
| Q2 23 | $6.72 | $6.87 | +2.2% | — | — | — |
| Q1 23 | $6.39 | $6.32 | -1.1% | — | — | — |
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 | — | $21.6 | — | — | $75B | — |
| FY24 | — | $22.4 | — | — | $71B | — |
| FY23 | — | $27.6 | — | — | $67.6B | — |
| FY22 | — | $21.7 | — | — | $66B |
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 | $47.3B | $50B | $53.8B | $59.8B | $65.4B | $67B | $66B | $67.6B | $71B | $75B |
| YoY change | +16.7% | +5.65% | +7.61% | +11.3% | +9.34% | +2.52% | -1.58% | +2.41% | +5.14% | +5.64% |
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 | 47.3B | 50B | 53.8B | 59.8B | 65.4B | 67B | 66B | 67.6B | 71B | 75B |
| Cost of revenue | 41.9B | 43.6B | 46.5B | 51.4B | 56.7B | 58B | 57.7B | 59.1B | 64.1B | 67.4B |
| Gross profit | 5.4B | 6.4B | 7.3B | 8.4B | 8.7B | 9.1B | 8.3B | 8.5B | 6.9B | 7.6B |
| Gross margin | 11.4% | 12.8% | 13.5% | 14% | 13.2% | 13.5% | 12.6% | 12.5% | 9.75% | 10.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | -487M | -373M | -60M | -178M | 10M | -62M | -61M | -28M | -83M | -112M |
| Operating income | 5.4B | 6.4B | 7.3B | 8.5B | 8.6B | 9.1B | 8.3B | 8.5B | 7B | 7.7B |
| Operating margin | 11.4% | 12.8% | 13.6% | 14.3% | 13.2% | 13.6% | 12.7% | 12.6% | 9.87% | 10.3% |
| Non-operating income, net | 16M | -474M | -828M | -651M | 182M | -1B | -1B | 507M | 243M | -691M |
| Pretax income | 4.8B | 5.2B | 5.8B | 7.2B | 8.2B | 7.5B | 6.7B | 8.1B | 6.2B | 5.9B |
| Income tax | 1.1B | 3.4B | 792M | 1B | 1.3B | 1.2B | 948M | 1.2B | 884M | 905M |
| Net income | 5.2B | 2B | 5B | 6.2B | 6.8B | 6.3B | 5.7B | 6.9B | 5.3B | 5B |
| Net margin | 10.9% | 3.93% | 9.39% | 10.4% | 10.4% | 9.42% | 8.69% | 10.2% | 7.51% | 6.69% |
| EBITDA | 6.6B | 7.1B | 7.7B | 9.1B | 10.1B | 9.5B | 8.7B | 10.4B | 8.8B | 8.7B |
| EPS | 17.7 | 6.96 | 17.7 | 22.1 | 24.4 | 22.9 | 21.7 | 27.6 | 22.4 | 21.6 |
| Diluted EPS | 17.5 | 6.89 | 17.6 | 21.9 | 24.3 | 22.8 | 21.7 | 27.6 | 22.3 | 21.5 |
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 | 16.9B | 18.9B | 17.2B | 18.1B | 17.1B | 18.6B | 18B | 18.2B | 18.6B | 20.3B | 18B | 20.1B |
| Cost of revenue | 14.8B | 16.6B | 15.2B | 16B | 15B | 17.9B | 15.6B | 17.4B | 16.4B | 18B | 15.9B | 17.6B |
| Gross profit | 2B | 2.3B | 2B | 2.1B | 2.1B | 690M | 2.3B | 734M | 2.2B | 2.3B | 2.1B | 2.4B |
| Gross margin | 12.1% | 12.2% | 11.6% | 11.8% | 12.4% | 3.71% | 12.9% | 4.04% | 12% | 11.4% | 11.5% | 12.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | -16M | -15M | — | — | — | 99M | — | — | — | — |
| Operating expenses | 6M | 2M | -52M | -33M | -23M | -6M | -49M | 85M | -40M | -9M | 15M | -33M |
| Operating income | 2B | 2.3B | 2B | 2.2B | 2.1B | 696M | 2.4B | 748M | 2.3B | 2.3B | 2.1B | 2.5B |
| Operating margin | 12.1% | 12.1% | 11.9% | 11.9% | 12.5% | 3.74% | 13.2% | 4.12% | 12.3% | 11.5% | 11.4% | 12.4% |
| Non-operating income, net | 148M | 106M | 45M | 46M | 34M | 87M | -68M | -57M | -56M | -510M | -20M | -35M |
| Pretax income | 2B | 2.1B | 1.8B | 1.9B | 1.9B | 519M | 2B | 417M | 1.9B | 1.5B | 1.8B | 2.2B |
| Income tax | 269M | 279M | 290M | 307M | 295M | -8M | 324M | 75M | 319M | 187M | 286M | 342M |
| Net income | 1.7B | 1.9B | 1.5B | 1.6B | 1.6B | 527M | 1.7B | 342M | 1.6B | 1.3B | 1.5B | 1.8B |
| Net margin | 9.98% | 9.89% | 8.99% | 9.06% | 9.49% | 2.83% | 9.53% | 1.88% | 8.7% | 6.61% | 8.26% | 9.15% |
| EBITDA | 2.5B | 2.8B | 2.4B | 2.6B | 2.6B | 1.2B | 2.7B | 1.1B | 2.7B | 2.3B | 2.4B | 2.8B |
| EPS | 6.75 | 7.61 | 6.42 | 6.87 | 6.83 | 2.23 | 7.3 | 1.46 | 6.98 | 5.82 | 6.47 | 7.98 |
| Diluted EPS | 6.73 | 7.58 | 6.39 | 6.85 | 6.8 | 2.22 | 7.28 | 1.46 | 6.95 | 5.8 | 6.44 | 7.94 |
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 | 74.8B | 92.4B | 74.5B | 109.8B | 99.4B | 98.2B | 128.3B | 113.4B | 115.8B | 112.6B | 119.6B |
| Enterprise value | 87.3B | 103.8B | 87.8B | 120.9B | 108.4B | 106.3B | 141.3B | 129.5B | 133.6B | 130.1B | 136.3B |
| Shares outstanding | 299.3M | 287.8M | 284.5M | 282M | 280M | 276.4M | 263.7M | 250.3M | 238.3M | 232.7M | 232.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.5 | 47.1 | 14.8 | 17.6 | 14.5 | 15.6 | 22.4 | 16.4 | 21.7 | 22.4 | 19.2 |
| P/S | 1.58 | 1.85 | 1.39 | 1.84 | 1.52 | 1.47 | 1.94 | 1.68 | 1.63 | 1.5 | 1.55 |
| P/B | 46.6 | -119.1 | 51.4 | 34.6 | 16.5 | 8.96 | 13.8 | 16.6 | 18.3 | 16.7 | 13.6 |
| EV/EBITDA | 13.2 | 14.6 | 11.5 | 13.3 | 10.7 | 11.2 | 16.2 | 12.4 | 15.2 | 14.9 | 14.1 |
| EV/Sales | 1.85 | 2.08 | 1.63 | 2.02 | 1.66 | 1.59 | 2.14 | 1.92 | 1.88 | 1.73 | 1.77 |
| Earnings yield | 6.92% | 2.12% | 6.77% | 5.67% | 6.87% | 6.43% | 4.47% | 6.1% | 4.61% | 4.46% | 5.22% |
| FCF yield | 5.52% | 5.73% | 2.5% | 5.31% | 6.46% | 7.84% | 4.78% | 5.49% | 4.57% | 6.14% | 4.65% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.04 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.4% | 12.8% | 13.5% | 14% | 13.2% | 13.5% | 12.6% | 12.5% | 9.75% | 10.2% | 12.2% |
| Operating margin | 11.4% | 12.8% | 13.6% | 14.3% | 13.2% | 13.6% | 12.7% | 12.6% | 9.87% | 10.3% | 12% |
| Net margin | 10.9% | 3.93% | 9.39% | 10.4% | 10.4% | 9.42% | 8.69% | 10.2% | 7.51% | 6.69% | 8.16% |
| ROE | 322.1% | -253% | 348.2% | 196.5% | 113.2% | 57.6% | 61.9% | 101.2% | 84.3% | 74.6% | 89.2% |
| ROA | 10.8% | 4.21% | 11.2% | 13.1% | 13.5% | 12.4% | 10.8% | 13.2% | 9.59% | 8.38% | 8.64% |
| ROIC | 29.6% | 21.6% | 42.9% | 51.4% | 48.1% | 40.1% | 32.2% | 31.8% | 24.9% | 27% | 30.4% |
| Return on tangible assets | 28.6% | 11.3% | 30.9% | 31.3% | 29.6% | 26.5% | 21.7% | 26.2% | 18.1% | 17.5% | 17.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.2 | 1.36 | 1.12 | 1.22 | 1.39 | 1.42 | 1.32 | 1.21 | 1.13 | 1.09 | 1.19 |
| Quick ratio | 0.83 | 1.13 | 0.91 | 0.96 | 1.14 | 1.2 | 1.13 | 1.03 | 0.95 | 0.94 | 1.01 |
| Debt / equity | 8.89 | -18.4 | 9.73 | 3.99 | 2.02 | 1.07 | 1.68 | 2.55 | 3.2 | 3.23 | 2.34 |
| Debt / assets | 0.3 | 0.31 | 0.31 | 0.27 | 0.24 | 0.23 | 0.29 | 0.33 | 0.36 | 0.36 | 0.33 |
| Net debt / EBITDA | 1.88 | 1.61 | 1.74 | 1.23 | 0.89 | 0.85 | 1.49 | 1.53 | 2.02 | 2.01 | 1.64 |
| Interest coverage | 8.17 | 9.06 | 9.74 | 12.1 | 14.9 | 14.3 | 11.7 | 9.84 | 7 | 6.3 | 7.68 |
| Effective tax rate | 23% | 64% | 13.6% | 14% | 16.4% | 16.4% | 14.2% | 14.5% | 14.2% | 15.3% | 15.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 158 | 173.6 | 189 | 212.1 | 233.6 | 242.6 | 250.2 | 270 | 298.1 | 322.5 | 333.8 |
| EPS (basic) | 17.7 | 6.96 | 17.7 | 22.1 | 24.4 | 22.9 | 21.7 | 27.6 | 22.4 | 21.6 | 21.6 |
| EPS (diluted) | 17.5 | 6.89 | 17.6 | 21.9 | 24.3 | 22.8 | 21.7 | 27.6 | 22.3 | 21.5 | 27 |
| Book value per share | 5.37 | -2.7 | 5.09 | 11.2 | 21.6 | 39.6 | 35.1 | 27.3 | 26.6 | 28.9 | 38.1 |
| FCF per share | 13.8 | 18.4 | 6.54 | 20.7 | 22.9 | 27.9 | 23.3 | 24.9 | 22.2 | 29.7 | 37.8 |
| Cash per share | 6.14 | 9.94 | 2.71 | 5.37 | 11.3 | 13 | 9.66 | 5.76 | 10.4 | 17.7 | 16.4 |
| Capex per share | — | — | — | — | — | — | — | — | — | 7.09 | 7.24 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 2.2% | 2.17% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 19.3% | 16.1% |
| Payout ratio | 39.6% | 110.2% | 46.5% | 41% | 40.5% | 46.6% | 52.6% | 44.2% | 57.3% | 62.4% | 50.3% |
| Dividend yield | 2.74% | 2.34% | 3.15% | 2.33% | 2.78% | 2.99% | 2.35% | 2.69% | 2.64% | 2.78% | 2.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $3.45 |
| Jun 1, 2026 | $3.45 |
| Mar 2, 2026 | $3.45 |
| — |
| FY21 | — | $22.9 | — | — | $67B | — |
| FY20 | — | $24.4 | — | — | $65.4B | — |
| FY19 | — | $22.1 | — | — | $59.8B | — |
| FY18 | — | $17.7 | — | — | $53.8B | — |
| FY17 | — | $6.96 | — | — | $50B | — |
| FY16 | — | $17.7 | — | — | $47.3B | — |
| 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 | $16.9B | $18.9B | $17.2B | $18.1B | $17.1B | $18.6B | $18B | $18.2B | $18.6B | $20.3B | $18B | $20.1B |
| YoY change | +1.78% | -0.62% | +13.7% | +8.56% | +1.34% | -1.34% | +4.47% | +0.18% | +8.8% | +9.12% | +0.32% | +10.5% |
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 | 1.8B | 2.9B | 772M | 1.5B | 3.2B | 3.6B | 2.5B | 1.4B | 2.5B | 4.1B |
| Receivables | 8.2B | 2.3B | 2.4B | 2.3B | 2B | 2B | 2.5B | 2.1B | 2.4B | 3.9B |
| Inventory | 4.7B | 2.9B | 3B | 3.6B | 3.5B | 3B | 3.1B | 3.1B | 3.5B | 3.5B |
| Total current assets | 15.1B | 17.5B | 16.1B | 17.1B | 19.4B | 19.8B | 21B | 20.5B | 21.8B | 25.4B |
| Property, plant & equipment | -836M | -626M | -429M | -422M | -212M | -406M | -580M | -679M | -898M | -1.3B |
| Goodwill & intangibles | 29.7B | 29.2B | 28.5B | 27.6B | 27.6B | 27B | 26.5B | 26B | 26.2B | 31.2B |
| Total assets | 47.8B | 46.6B | 44.9B | 47.5B | 50.7B | 50.9B | 52.9B | 52.5B | 55.6B | 59.8B |
| Accounts payable | 1.7B | 1.5B | 2.4B | 1.3B | 880M | 780M | 2.1B | 2.3B | 2.2B | 3.6B |
| Short-term debt | — | 750M | 1.5B | 1.3B | 500M | 6M | 118M | 168M | 643M | 1.2B |
| Total current liabilities | 12.5B | 12.9B | 14.4B | 14B | 13.9B | 14B | 15.9B | 16.9B | 19.4B | 23.3B |
| Long-term debt | 14.3B | 13.5B | 12.6B | 11.4B | 11.7B | 11.7B | 15.4B | 17.3B | 19.6B | 20.5B |
| Total liabilities | 46.2B | 47.4B | 43.4B | 44.4B | 44.7B | 39.9B | 43.6B | 45.6B | 49.3B | 53.1B |
| Shareholders' equity | 1.6B | -776M | 1.4B | 3.2B | 6B | 11B | 9.3B | 6.8B | 6.3B | 6.7B |
| Total debt | 14.3B | 14.3B | 14.1B | 12.7B | 12.2B | 11.7B | 15.5B | 17.5B | 20.3B | 21.7B |
| Net debt | 12.4B | 11.4B | 13.3B | 11.1B | 9B | 8.1B | 13B | 16B | 17.8B | 17.6B |
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 | 3.6B | 1.4B | 2.8B | 2.5B | 3.2B | 2.5B | 1.8B | 1.3B | 3.5B | 4.1B | 1.9B | 3.8B |
| Receivables | 2.4B | 2.1B | 2.3B | 2.9B | 2.1B | 2.4B | 2B | 3.3B | 3.8B | 3.9B | 2.3B | 3.4B |
| Inventory | 3.3B | 3.1B | 3.3B | 3.1B | 3.2B | 3.5B | 3.6B | 3.7B | 3.7B | 3.5B | 4.3B | 4.4B |
| Total current assets | 23.3B | 20.5B | 23B | 23B | 23.2B | 21.8B | 22.8B | 24B | 25.9B | 25.4B | 25.1B | 28.4B |
| Property, plant & equipment | — | -679M | — | — | — | -898M | — | — | — | -1.3B | — | — |
| Goodwill & intangibles | 26.1B | 26B | 25.9B | 25.7B | 25.6B | 26.2B | 26.1B | 26.6B | 26.5B | 31.2B | 26.3B | 26.2B |
| Total assets | 56.7B | 52.5B | 55B | 55.1B | 55.5B | 55.6B | 56.7B | 58.9B | 60.3B | 59.8B | 59.2B | 62.5B |
| Accounts payable | 3.8B | 2.3B | 3.5B | 3.3B | 3.2B | 2.2B | 3.8B | 3.7B | 3.8B | 3.6B | 4.7B | 4.9B |
| Short-term debt | 168M | 168M | 168M | 142M | 142M | 643M | 1.6B | 3.1B | 1.7B | 1.2B | 168M | — |
| Total current liabilities | 17.2B | 16.9B | 17.7B | 18.5B | 17.8B | 19.4B | 21.2B | 24.4B | 23B | 23.3B | 22.1B | 23.8B |
| Long-term debt | 17.2B | 17.3B | 19.3B | 19.1B | 19.2B | 19.6B | 18.7B | 18.5B | 20.5B | 20.5B | 20.5B | 20.5B |
| Total liabilities | 47.4B | 45.6B | 48.3B | 48.9B | 48.3B | 49.3B | 50B | 53.5B | 54.1B | 53.1B | 51.7B | 53.7B |
| Shareholders' equity | 9.3B | 6.8B | 6.7B | 6.2B | 7.2B | 6.3B | 6.7B | 5.3B | 6.2B | 6.7B | 7.5B | 8.8B |
| Total debt | 17.4B | 17.5B | 19.4B | 19.3B | 19.3B | 20.3B | 20.3B | 21.6B | 22.2B | 21.7B | 20.7B | 20.5B |
| Net debt | 13.8B | 16B | 16.6B | 16.7B | 16.2B | 17.8B | 18.5B | 20.3B | 18.7B | 17.6B | 18.8B | 16.7B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.2B | 2B | 5B | 6.2B | 6.8B | 6.3B | 5.7B | 6.9B | 5.3B | 5B |
| Depreciation & amortization | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B | 1.4B | 1.6B | 1.7B |
| Stock-based compensation | 149M | 158M | 173M | 189M | 221M | 227M | 238M | 265M | 277M | 304M |
| Change in working capital | 202M | 889M | -5B | -672M | 101M | -258M | -733M | 317M | -294M | 441M |
| Operating cash flow | 6.2B | 8B | 2.1B | 7.5B | 8.1B | 7.5B | 6.1B | 8B | 6.8B | 8.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -1.6B |
| Investing cash flow | 78M | 30M | 203M | 243M | -244M | 361M | -119M | -3M | -107M | -2B |
| Dividends paid | -2B | -2.2B | -2.3B | -2.6B | -2.8B | -2.9B | -3B | -3.1B | -3.1B | -3.1B |
| Share repurchases | -2.1B | -2B | -1.5B | -1.2B | -1.1B | -4.1B | -7.9B | -6B | -3.7B | -3B |
| Financing cash flow | -3.5B | -4.3B | -4.9B | -5.9B | -4.5B | -7.6B | -7.1B | -7.3B | -4.1B | -4.9B |
| Net change in cash | 2.9B | 3.7B | -2.6B | 1.8B | 3.3B | 220M | -1.1B | 627M | 2.5B | 1.6B |
| Free cash flow | 4.1B | 5.3B | 1.9B | 5.8B | 6.4B | 7.7B | 6.1B | 6.2B | 5.3B | 6.9B |
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 | 1.9B | 1.5B | 1.6B | 1.6B | 527M | 1.7B | 342M | 1.6B | 1.3B | 1.5B | 1.8B |
| Depreciation & amortization | 350M | 421M | 351M | 359M | 390M | 459M | 397M | 399M | 428M | 463M | 398M | 400M |
| Stock-based compensation | 75M | 44M | 61M | 93M | 75M | 48M | 60M | 81M | 74M | 89M | 83M | 97M |
| Change in working capital | 743M | 171M | 59M | -482M | 123M | 27M | 81M | -2.2B | 901M | 2B | -1.5B | 256M |
| Operating cash flow | 3B | 2.3B | 1.6B | 1.8B | 2.4B | 958M | 1.4B | 223M | 3.7B | 3.2B | 220M | 3.2B |
| Capital expenditure | — | — | — | — | — | — | — | — | -381M | -463M | -511M | -318M |
| Investing cash flow | -34M | 1M | 6M | -2M | 145M | -256M | 24M | -364M | -319M | -513M | -541M | -349M |
| Dividends paid | -747M | -767M | -780M | -752M | -749M | -778M | -796M | -771M | -765M | -799M | -816M | -796M |
| Share repurchases | -1.8B | -3B | -1B | -850M | -850M | -1B | -750M | -500M | -1B | -750M | 0 | 0 |
| Financing cash flow | -2.6B | -3.8B | 85M | -1.6B | -1.6B | -853M | -1.7B | -1.4B | 217M | -2.1B | -1.9B | -989M |
| Net change in cash | 323M | -1.4B | 1.7B | 184M | 938M | -151M | -226M | -1.6B | 3.6B | 651M | -2.2B | 1.9B |
| Free cash flow | 2.5B | 1.7B | 1.3B | 1.5B | 2.1B | 441M | 955M | -150M | 3.3B | 2.8B | -291M | 2.9B |
| Dec 1, 2025 |
| $3.45 |
| Sep 2, 2025 | $3.30 |
| Jun 2, 2025 | $3.30 |
| Mar 3, 2025 | $3.30 |
| Dec 2, 2024 | $3.30 |
| Date | Ratio |
|---|---|
| Jan 4, 1999 | 2:1 |
| Mar 16, 1995 | 163:100 |
| Sep 9, 1983 | 3:1 |