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 % |
|---|---|---|---|---|---|---|
| Q2 27 | $4.22 | $4.4 | +4.3% | — | $26B | — |
| Q1 27 | $2.97 | $3.03 | +2.0% | — | $23.1B | — |
| Q4 26 | $1.94 | $1.98 | +2.1% | — | $20.6B | — |
| Q3 26 | $2.95 | $3.06 | +3.7% | — | $20.8B | — |
| Q2 26 | $4.24 | $4.33 | +2.1% | — | $24B | — |
| Q1 26 | $2.88 | $2.92 | +1.4% | — | $20.9B | — |
| Q4 25 | $1.84 | $1.93 | +4.9% | — | $18.6B | — |
| Q3 25 | $2.81 | $2.89 | +2.8% | — | $20.2B | — |
| Q2 25 | $4 | $4.1 | +2.5% | — | $23.6B | — |
| Q1 25 | $2.95 | $3.06 | +3.7% | — | $21.4B | — |
| Q4 24 | $1.68 | $1.77 | +5.4% | — | $18.6B | — |
| Q3 24 | $3.03 | $3.06 | +1.0% | — | $20.5B | — |
| Q2 24 | $4.48 | $4.56 | +1.8% | — | $25B | — |
| Q1 24 | $3.45 | $3.67 | +6.4% | — | $22.3B | — |
| Q4 23 | $2.21 | $2.28 | +3.2% | — | $22.4B | — |
| Q3 23 | $3.09 | $3.27 | +5.8% | — | $23.5B | — |
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 | — | $11.9 | — | — | $86.3B | — |
| FY25 | — | $12.3 | — | — | $83.7B | — |
| FY24 | — | $13.2 | — | — | $86.4B | — |
| FY23 | — | $10.2 | — | — | $97.1B |
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 | $65B | $68.6B | $71.3B | $72.1B | $89.6B | $96.3B | $97.1B | $86.4B | $83.7B | $86.3B |
| YoY change | +10.1% | +5.54% | +3.92% | +1.18% | +24.2% | +7.43% | +0.84% | -11% | -3.13% | +3.12% |
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 | 65B | 68.6B | 71.3B | 72.1B | 89.6B | 96.3B | 97.1B | 86.4B | 83.7B | 86.3B |
| Cost of revenue | 43.3B | 46.2B | 48.4B | 49.2B | 60B | 64.2B | 64.8B | 57.5B | 55.8B | 57.4B |
| Gross profit | 21.7B | 22.4B | 22.9B | 22.9B | 29.6B | 32.1B | 32.3B | 28.8B | 27.9B | 28.9B |
| Gross margin | 33.3% | 32.7% | 32.1% | 31.8% | 33% | 33.3% | 33.2% | 33.4% | 33.3% | 33.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 14.4B | 14.4B | 17.4B | 15.4B | 18.5B | 18.3B | 20.3B | 15.6B | 15.7B | 16.8B |
| Operating expenses | 14.4B | 14.4B | 17.4B | 15.4B | 18.5B | 18.3B | 20.3B | 15.6B | 15.7B | 16.8B |
| Operating income | 5.8B | 6.6B | 4B | 6.3B | 9.6B | 12.1B | 10.2B | 11.6B | 10.5B | 10.2B |
| Operating margin | 8.99% | 9.6% | 5.63% | 8.75% | 10.8% | 12.6% | 10.5% | 13.4% | 12.5% | 11.8% |
| Non-operating income, net | — | -464M | — | — | -1.1B | — | — | — | — | — |
| Pretax income | 5.2B | 5.5B | 3.4B | 5.6B | 7.7B | 11.2B | 9B | 10.2B | 9.2B | 8.7B |
| Income tax | 2.1B | 2B | 1.1B | 1.3B | 1.9B | 2.8B | 2.6B | 2.4B | 2.2B | 2.1B |
| Net income | 3.1B | 3.4B | 2.3B | 4.3B | 5.8B | 8.4B | 6.4B | 7.7B | 7B | 6.7B |
| Net margin | 4.76% | 5.02% | 3.25% | 5.93% | 6.51% | 8.77% | 6.63% | 8.94% | 8.31% | 7.71% |
| EBITDA | 7.4B | 8.1B | 5.7B | 7.8B | 11.3B | 14B | 12.2B | 13.6B | 12.6B | 12.5B |
| EPS | 3.48 | 4.09 | 2.84 | 5.49 | 7.77 | 12.1 | 10.2 | 13.2 | 12.3 | 11.9 |
| Diluted EPS | 3.47 | 4.09 | 2.84 | 5.49 | 7.75 | 12 | 10.2 | 13.2 | 12.2 | 11.8 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.5B | 18.6B | 21.4B | 23.6B | 20.2B | 18.6B | 20.9B | 24B | 20.8B | 20.6B | 23.1B | 26B |
| Cost of revenue | 13.6B | 12.6B | 14.3B | 15.7B | 13.4B | 12.5B | 13.9B | 15.9B | 13.7B | 13.9B | 15.5B | 17.4B |
| Gross profit | 6.9B | 6B | 7.1B | 7.9B | 6.8B | 6.1B | 7B | 8.1B | 7.1B | 6.7B | 7.5B | 8.6B |
| Gross margin | 33.7% | 32.4% | 33.2% | 33.5% | 33.7% | 32.9% | 33.4% | 33.8% | 34.2% | 32.5% | 32.7% | 33% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.8B | 3.9B | 4B | 4B | 3.8B | 3.8B | 4B | 4.2B | 4.2B | 4.4B | 4.4B | 4.5B |
| Operating expenses | 3.8B | 3.9B | 4B | 4B | 3.8B | 3.8B | 4B | 4.2B | 4.2B | 4.4B | 4.4B | 4.5B |
| Operating income | 2.7B | 1.7B | 2.7B | 3.4B | 2.5B | 1.8B | 2.5B | 3.5B | 2.5B | 1.7B | 2.6B | 3.5B |
| Operating margin | 13.2% | 9.07% | 12.4% | 14.6% | 12.6% | 9.86% | 11.9% | 14.5% | 11.9% | 8.3% | 11.1% | 13.7% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 2.4B | 1.3B | 2.3B | 3.1B | 2.2B | 1.5B | 2.2B | 3.2B | 2.1B | 1.3B | 2.2B | 3.2B |
| Income tax | 578M | 319M | 546M | 747M | 524M | 378M | 516M | 758M | 513M | 304M | 527M | 776M |
| Net income | 1.8B | 1B | 1.8B | 2.4B | 1.7B | 1.1B | 1.6B | 2.4B | 1.6B | 1B | 1.6B | 2.4B |
| Net margin | 8.66% | 5.48% | 8.21% | 10.1% | 8.4% | 6.06% | 7.84% | 10% | 7.76% | 4.86% | 7.05% | 9.24% |
| EBITDA | 3.2B | 2.2B | 3.2B | 4B | 3.1B | 2.4B | 3B | 4B | 3.1B | 2.4B | 3.2B | 4.2B |
| EPS | 3.07 | 1.77 | 3.06 | 4.18 | 2.99 | 2 | 2.93 | 4.28 | 2.88 | 1.78 | 2.9 | 4.28 |
| Diluted EPS | 3.06 | 1.77 | 3.06 | 4.17 | 2.99 | 1.99 | 2.92 | 4.27 | 2.88 | 1.78 | 2.9 | 4.27 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 64.3B | 87.9B | 78B | 90.3B | 124.8B | 165.2B | 131B | 123.9B | 147.4B | 149.3B | 105.3B |
| Enterprise value | 79.4B | 104.3B | 93.5B | 113.2B | 145.8B | 193.2B | 167.6B | 163.1B | 185.4B | 193B | 145.1B |
| Shares outstanding | 880M | 839M | 811M | 777M | 748M | 696M | 629M | 582M | 567M | 559M | 559M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.8 | 25.5 | 33.7 | 21.1 | 21.4 | 19.6 | 20.3 | 16 | 21.2 | 22.4 | 16 |
| P/S | 0.99 | 1.28 | 1.09 | 1.25 | 1.39 | 1.72 | 1.35 | 1.43 | 1.76 | 1.73 | 1.17 |
| P/B | 10 | 15 | 21.4 | 45.8 | 86.9 | -34.3 | -9.19 | -8.23 | -10.4 | -15.1 | -14.1 |
| EV/EBITDA | 10.7 | 12.8 | 16.5 | 14.6 | 12.9 | 13.8 | 13.8 | 12 | 14.7 | 15.5 | 11.4 |
| EV/Sales | 1.22 | 1.52 | 1.31 | 1.57 | 1.63 | 2.01 | 1.73 | 1.89 | 2.22 | 2.24 | 1.6 |
| Earnings yield | 4.81% | 3.92% | 2.97% | 4.74% | 4.68% | 5.11% | 4.91% | 6.24% | 4.72% | 4.46% | 6.25% |
| FCF yield | 6.92% | 4.49% | 6.44% | 3.11% | 7.42% | 5% | 5.16% | 4.99% | 5.22% | 5.13% | 4.38% |
| PEG | — | — | — | — | — | — | — | — | — | — | 14.5 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.3% | 32.7% | 32.1% | 31.8% | 33% | 33.3% | 33.2% | 33.4% | 33.3% | 33.5% | 33% |
| Operating margin | 8.99% | 9.6% | 5.63% | 8.75% | 10.8% | 12.6% | 10.5% | 13.4% | 12.5% | 11.8% | 13.4% |
| Net margin | 4.76% | 5.02% | 3.25% | 5.93% | 6.51% | 8.77% | 6.63% | 8.94% | 8.31% | 7.71% | 7.35% |
| ROE | 48.1% | 58.7% | 63.5% | 217.1% | 406.1% | -175.3% | -45.2% | -51.3% | -48.9% | -67.1% | -66.9% |
| ROA | 8.99% | 9.77% | 6.71% | 10.8% | 12.5% | 18.9% | 14.7% | 18.5% | 16.1% | 12.3% | 12.5% |
| ROIC | 16.1% | 18.6% | 14.3% | 19.3% | 32.4% | 39.3% | 32.3% | 36.3% | 33.6% | 22.9% | 24.8% |
| Return on tangible assets | 9.59% | 10.5% | 6.83% | 11% | 12.8% | 19.5% | 14.7% | 18.5% | 16.1% | 19.3% | 18.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1 | 1.06 | 0.98 | 1.01 | 1.19 | 1.02 | 1.1 | 1.23 | 1.09 | 1.08 | 1.1 |
| Quick ratio | 0.13 | 0.11 | 0.11 | 0.14 | 0.33 | 0.12 | 0.15 | 0.14 | 0.16 | 0.19 | 0.27 |
| Debt / equity | 2.44 | 2.89 | 4.45 | 12 | 18.2 | -6.1 | -2.67 | -2.67 | -2.79 | -4.51 | -0.06 |
| Debt / assets | 0.46 | 0.48 | 0.47 | 0.6 | 0.56 | 0.66 | 0.87 | 0.96 | 0.92 | 0.83 | 0.75 |
| Net debt / EBITDA | 2.03 | 2.01 | 2.74 | 2.95 | 1.87 | 2 | 3.01 | 2.89 | 3.01 | 3.5 | 3.03 |
| Interest coverage | 8.92 | 9.46 | 6.21 | 8.83 | 9.88 | 13.5 | 8.79 | 7.86 | 7.22 | 6.73 | 6.44 |
| Effective tax rate | 40.5% | 37.2% | 31.8% | 23.9% | 24.6% | 24.7% | 28.8% | 24.1% | 24% | 23.9% | 24.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 73.9 | 81.8 | 87.9 | 92.9 | 119.8 | 138.3 | 154.3 | 148.4 | 147.6 | 154.4 | 161.8 |
| EPS (basic) | 3.48 | 4.09 | 2.84 | 5.49 | 7.77 | 12.1 | 10.2 | 13.2 | 12.3 | 11.9 | 11.9 |
| EPS (diluted) | 3.47 | 4.09 | 2.84 | 5.49 | 7.75 | 12 | 10.2 | 13.2 | 12.2 | 11.8 | 11.8 |
| Book value per share | 7.31 | 7 | 4.49 | 2.54 | 1.92 | -6.92 | -22.7 | -25.9 | -25.1 | -17.7 | -13.3 |
| FCF per share | 5.06 | 4.7 | 6.19 | 3.62 | 12.4 | 11.9 | 10.7 | 10.6 | 13.6 | 13.7 | 12.5 |
| Cash per share | 0.66 | 0.72 | 0.9 | 1.13 | 6.95 | 2.02 | 2.14 | 1.58 | 3.11 | 1.76 | 5.65 |
| Capex per share | 0.04 | 0.05 | 0.09 | 0.21 | 0.12 | 0.16 | 0.07 | 0.09 | 0.19 | 3.96 | 4.04 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.06% | 0.07% | 0.11% | 0.23% | 0.1% | 0.12% | 0.05% | 0.06% | 0.13% | 2.56% | 2.5% |
| Capex / operating cash flow | 0.7% | 0.95% | 1.62% | 3.9% | 0.91% | 1.12% | 0.74% | 0.65% | 1.07% | 22.4% | 24.4% |
| Payout ratio | 36.2% | 37.4% | 62.9% | 37.8% | 29.2% | 23.5% | 36.8% | 32.8% | 36.9% | 39.6% | 41% |
| Dividend yield | 1.74% | 1.47% | 1.87% | 1.79% | 1.37% | 1.2% | 1.81% | 2.04% | 1.74% | 1.77% | 2.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 22, 2026 | $1.25 |
| Apr 22, 2026 | $1.20 |
| Jan 21, 2026 | $1.20 |
| — |
| FY22 | — | $12.1 | — | — | $96.3B | — |
| FY21 | — | $7.77 | — | — | $89.6B | — |
| FY20 | — | $5.49 | — | — | $72.1B | — |
| FY19 | — | $2.84 | — | — | $71.3B | — |
| FY18 | — | $4.09 | — | — | $68.6B | — |
| FY17 | — | $3.48 | — | — | $65B | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $20.5B | $18.6B | $21.4B | $23.6B | $20.2B | $18.6B | $20.9B | $24B | $20.8B | $20.6B | $23.1B | $26B |
| YoY change | -12.8% | -17.1% | -4.4% | -5.49% | -1.47% | -0.26% | -2.03% | +1.58% | +3.19% | +10.9% | +10.3% | +8.34% |
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 | 577M | 604M | 729M | 876M | 5.2B | 1.4B | 1.3B | 921M | 1.8B | 982M |
| Receivables | — | — | — | — | — | — | — | — | — | 1.1B |
| Inventory | 10.5B | 11.4B | 12.6B | 13.2B | 16.2B | 17.6B | 18.5B | 16.9B | 17.4B | 17.3B |
| Total current assets | 12B | 12.8B | 14.2B | 15.3B | 22.3B | 20.1B | 21.4B | 19.1B | 20.4B | 21B |
| Property, plant & equipment | 12.8B | 11.7B | 10.5B | 15.2B | 4.9B | 4.7B | 3.3B | 3.3B | 3B | 3.7B |
| Goodwill & intangibles | 2.2B | 2.6B | 606M | 606M | 1.1B | 1.4B | — | — | — | 19.7B |
| Total assets | 34.4B | 35.3B | 34.5B | 39.5B | 46.7B | 44.6B | 43.7B | 41.8B | 43.1B | 54.1B |
| Accounts payable | 6.7B | 6.6B | 8.3B | 7.7B | 10.9B | 11.4B | 10.5B | 8.7B | 9.3B | 9.8B |
| Short-term debt | 1.3B | 1.4B | 1.8B | 3B | 1.7B | 1.5B | 1.6B | 1B | 3.1B | 3.1B |
| Total current liabilities | 12B | 12.1B | 14.5B | 15.2B | 18.7B | 19.7B | 19.5B | 15.6B | 18.8B | 19.5B |
| Long-term debt | 14.4B | 15.6B | 14.4B | 20.7B | 24.6B | 27.9B | 36.4B | 39.1B | 36.5B | 41.5B |
| Total liabilities | 28B | 29.4B | 30.9B | 37.5B | 45.3B | 49.5B | 58B | 56.8B | 57.3B | 64.1B |
| Shareholders' equity | 6.4B | 5.9B | 3.6B | 2B | 1.4B | -4.8B | -14.3B | -15.1B | -14.2B | -9.9B |
| Total debt | 15.7B | 17B | 16.2B | 23.8B | 26.2B | 29.4B | 38B | 40.1B | 39.7B | 44.7B |
| Net debt | 15.1B | 16.4B | 15.7B | 23B | 21.5B | 28.3B | 36.6B | 39.2B | 37.9B | 43.7B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.2B | 921M | 3.2B | 4.4B | 3.3B | 1.8B | 3.1B | 4.9B | 621M | 982M | 786M | 3.2B |
| Receivables | — | — | — | — | — | — | — | — | 1.2B | 1.1B | 1.2B | 1.2B |
| Inventory | 17.5B | 16.9B | 18.2B | 16.8B | 17.6B | 17.4B | 18.3B | 16.3B | 17.2B | 17.3B | 18.4B | 17.7B |
| Total current assets | 20B | 19.1B | 22.8B | 22.3B | 22B | 20.4B | 22.7B | 22.6B | 20.2B | 21B | 22.2B | 23.3B |
| Property, plant & equipment | 38.7B | 3.3B | 21.4B | 21.3B | 21.4B | 3B | 21.4B | 21.6B | 22.7B | 3.7B | 22.4B | 22.3B |
| Goodwill & intangibles | — | — | — | — | — | — | — | 3.3B | 20B | 19.7B | 19.5B | 19.3B |
| Total assets | 42.5B | 41.8B | 45.4B | 44.9B | 44.7B | 43.1B | 45.4B | 46.6B | 53.5B | 54.1B | 54.9B | 55.9B |
| Accounts payable | 9.9B | 8.7B | 11.7B | 10.3B | 10.6B | 9.3B | 11.2B | 9.5B | 10.2B | 9.8B | 12B | 11.1B |
| Short-term debt | 1.1B | 1B | 1.8B | 1.8B | 3.1B | 3.1B | 4.7B | 4.7B | 3.1B | 3.1B | 1.9B | 3.1B |
| Total current liabilities | 16.5B | 15.6B | 19.5B | 18.2B | 19.4B | 18.8B | 22.4B | 21.6B | 19.5B | 19.5B | 20.3B | 21.1B |
| Long-term debt | 39B | 39.1B | 38.4B | 38.4B | 36.6B | 36.5B | 34.2B | 34.3B | 41.6B | 41.5B | 40.7B | 38.9B |
| Total liabilities | 57.7B | 56.8B | 60B | 58.7B | 58.2B | 57.3B | 58.6B | 58B | 63.8B | 64.1B | 64.2B | 63.3B |
| Shareholders' equity | -15.1B | -15.1B | -14.6B | -13.8B | -13.4B | -14.2B | -13.3B | -11.4B | -10.4B | -9.9B | -9.3B | -7.4B |
| Total debt | 40.1B | 40.1B | 40.2B | 40.2B | 39.7B | 39.7B | 39B | 39.1B | 44.7B | 44.7B | 42.5B | 42B |
| Net debt | 38.8B | 39.2B | 37B | 35.9B | 36.4B | 37.9B | 35.9B | 34.2B | 44.1B | 43.7B | 41.8B | 38.9B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 3.1B | 3.4B | 2.3B | 4.3B | 5.8B | 8.4B | 6.4B | 7.7B | 7B | 6.7B |
| Depreciation & amortization | 1.6B | 1.5B | 1.6B | 1.4B | 1.6B | 1.9B | 2B | 1.9B | 2B | 2.2B |
| Stock-based compensation | 90M | 99M | 74M | 98M | 155M | 230M | 223M | 210M | 221M | 247M |
| Change in working capital | 371M | -496M | 767M | -2.3B | 1.9B | -1.1B | -2.9B | -2.2B | 118M | -112M |
| Operating cash flow | 5.3B | 4.7B | 4.7B | 4.2B | 9.8B | 10.1B | 6B | 8.1B | 9.8B | 9.9B |
| Capital expenditure | 37M | 45M | 76M | 163M | 90M | 113M | 45M | 53M | 105M | -2.2B |
| Investing cash flow | -2.2B | -318M | 94M | 115M | -103M | 207M | 520M | 63M | 189M | -12.3B |
| Dividends paid | -1.1B | -1.3B | -1.5B | -1.6B | -1.7B | -2B | -2.4B | -2.5B | -2.6B | -2.6B |
| Share repurchases | -3.6B | -3.2B | -3B | -4.3B | -5B | -13B | -14.1B | -6.1B | -4.1B | -211M |
| Financing cash flow | -2.2B | -3.7B | -5.2B | -2.9B | -5.3B | -12.1B | -7.2B | -6.8B | -7.2B | 1.5B |
| Net change in cash | 837M | 678M | -459M | 1.4B | 4.4B | -1.9B | -630M | 1.4B | 2.8B | -1B |
| Free cash flow | 4.5B | 3.9B | 5B | 2.8B | 9.3B | 8.3B | 6.8B | 6.2B | 7.7B | 7.7B |
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 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.8B | 1B | 1.8B | 2.4B | 1.7B | 1.1B | 1.6B | 2.4B | 1.6B | 1B | 1.6B | 2.4B |
| Depreciation & amortization | 486M | 496M | 486M | 481M | 494M | 511M | 507M | 515M | 535M | 637M | 644M | 648M |
| Stock-based compensation | 47M | 50M | 55M | 55M | 54M | 57M | 58M | 59M | 60M | 70M | 65M | 67M |
| Change in working capital | -1.4B | -653M | 1.7B | 215M | -962M | -842M | 896M | 1.2B | -1.7B | -547M | 637M | 403M |
| Operating cash flow | 978M | 1.1B | 4.3B | 3.2B | 1.3B | 997M | 3.4B | 4.2B | 687M | 1.6B | 3.4B | 3.7B |
| Capital expenditure | 12M | 24M | 15M | 7M | 32M | 51M | 2M | -495M | -597M | -603M | -521M | -542M |
| Investing cash flow | -12M | 25M | 4M | 4M | 62M | 130M | -15M | -501M | -9.4B | -634M | -507M | -257M |
| Dividends paid | -642M | -632M | -633M | -629M | -654M | -650M | -645M | -645M | -673M | -673M | -674M | -672M |
| Share repurchases | -1.6B | -201M | -923M | -1B | -751M | -1.4B | -112M | -1M | -98M | 0 | -363M | -3M |
| Financing cash flow | -2.8B | -864M | -1.6B | -1.7B | -1.9B | -2.1B | -1.6B | -683M | -2.6B | -696M | -3B | -704M |
| Net change in cash | -1.8B | 236M | 2.7B | 1.5B | -479M | -940M | 1.8B | 3B | -11.2B | 237M | -204M | 2.7B |
| Free cash flow | 485M | 488M | 3.9B | 2.7B | 728M | 363M | 2.9B | 3.7B | 90M | 964M | 2.8B | 3.1B |
| Oct 22, 2025 |
| $1.20 |
| Jul 23, 2025 | $1.20 |
| Apr 23, 2025 | $1.15 |
| Jan 22, 2025 | $1.15 |
| Oct 23, 2024 | $1.15 |
| Date | Ratio |
|---|---|
| Jul 3, 2006 | 2:1 |
| Jul 2, 2001 | 2:1 |
| Jun 29, 1998 | 2:1 |
| Apr 4, 1994 | 2:1 |
| Jun 29, 1992 | 2:1 |