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 | $3.32 | $3.38 | +1.8% | — | — | — |
| Q4 26 | $2.55 | $2.72 | +6.7% | — | — | — |
| Q3 26 | $3.05 | $3.12 | +2.3% | — | — | — |
| Q2 26 | $3.33 | $3.22 | -3.3% | — | — | — |
| Q1 26 | $3.15 | $3.19 | +1.3% | — | — | — |
| Q4 25 | $2.67 | $2.67 | 0.0% | — | — | — |
| Q3 25 | $2.86 | $2.83 | -1.0% | — | — | — |
| Q2 25 | $3.2 | $3.23 | +0.9% | — | — | — |
| Q1 25 | $3.07 | $2.97 | -3.3% | — | — | — |
| Q4 24 | $2.73 | $2.7 | -1.1% | — | — | — |
| Q3 24 | $2.83 | $2.95 | +4.2% | — | — | — |
| Q2 24 | $3 | $3.19 | +6.3% | — | — | — |
| Q1 24 | $2.79 | $3.17 | +13.6% | — | — | — |
| Q4 23 | $2.34 | $2.63 | +12.4% | — | — | — |
| Q3 23 | $2.46 | $2.59 | +5.3% | — | — | — |
| Q2 23 | $2.58 | $2.68 | +3.9% | — | — | — |
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 | — | $12.1 | — | — | $26.9B | — |
| FY24 | — | $11.5 | — | — | $25.9B | — |
| FY23 | — | $11.6 | — | — | $25.5B | — |
| FY22 | — | $8.45 | — | — | $23.2B |
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 | $24.6B | $22.8B | $21.3B | $21.4B | $19.2B | $23.2B | $23.2B | $25.5B | $25.9B | $26.9B |
| YoY change | -3.11% | -7.32% | -6.85% | +0.5% | -10.1% | +20.9% | -0.17% | +9.97% | +1.67% | +3.72% |
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 | 24.6B | 22.8B | 21.3B | 21.4B | 19.2B | 23.2B | 23.2B | 25.5B | 25.9B | 26.9B |
| Cost of revenue | 14.4B | 12.2B | 10.4B | 10.2B | 9.5B | 10.6B | 10B | 10.9B | 11.2B | 11.5B |
| Gross profit | 10.2B | 10.6B | 10.8B | 11.2B | 9.8B | 12.6B | 13.2B | 14.6B | 14.7B | 15.4B |
| Gross margin | 41.4% | 46.5% | 51% | 52.3% | 50.8% | 54.2% | 57% | 57.1% | 56.8% | 57.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.4B | 2.2B | 2B | 2B | 2.2B | 2.4B | 2.5B | 2.4B | 2.4B | 2.6B |
| Operating expenses | 2.4B | 2.2B | 2B | 2B | 2.2B | 2.4B | 2.5B | 2.4B | 2.4B | 2.6B |
| Operating income | 7.8B | 8.4B | 8.6B | 8.9B | 7.2B | 9.9B | 10.3B | 11.7B | 11.9B | 12.4B |
| Operating margin | 31.8% | 36.8% | 40.6% | 41.9% | 37.5% | 42.5% | 44.6% | 46.1% | 45.7% | 46.1% |
| Non-operating income, net | -73.7M | 1.1B | 160.2M | 153M | 134.5M | 432.3M | -1.4B | -48.9M | -104M | 2M |
| Pretax income | 6.9B | 8.6B | 7.8B | 8B | 6.1B | 9.1B | 7.8B | 10.5B | 10.3B | 10.9B |
| Income tax | 2.2B | 3.4B | 1.9B | 2B | 1.4B | 1.6B | 1.6B | 2.1B | 2.1B | 2.3B |
| Net income | 4.7B | 5.2B | 5.9B | 6B | 4.7B | 7.5B | 6.2B | 8.5B | 8.2B | 8.6B |
| Net margin | 19% | 22.8% | 27.9% | 28.2% | 24.6% | 32.5% | 26.6% | 33.2% | 31.7% | 31.9% |
| EBITDA | 9.4B | 9.9B | 10.2B | 10.7B | 9.1B | 11.9B | 11.9B | 14.1B | 14.3B | 14.9B |
| EPS | 5.73 | 6.54 | 7.72 | 8.07 | 6.35 | 10.1 | 8.45 | 11.6 | 11.5 | 12.1 |
| Diluted EPS | 5.44 | 6.37 | 7.54 | 7.88 | 6.31 | 10 | 8.33 | 11.6 | 11.4 | 11.9 |
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 | 6.7B | 6.4B | 6.2B | 6.5B | 6.9B | 6.4B | 6B | 6.8B | 7.1B | 7B | 6.5B | 7.1B |
| Cost of revenue | 2.8B | 2.8B | 2.7B | 2.8B | 3B | 2.7B | 2.6B | 2.9B | 3B | 3B | 2.9B | 3B |
| Gross profit | 3.9B | 3.7B | 3.4B | 3.7B | 3.9B | 3.7B | 3.3B | 4B | 4.1B | 4B | 3.6B | 4.1B |
| Gross margin | 57.7% | 57% | 55.7% | 57.3% | 56.4% | 57.6% | 56% | 57.9% | 58% | 57.5% | 55.9% | 58% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 584M | 730.9M | 622M | 590M | 536M | 664M | 575M | 595M | 664M | 749M | 648M | 706M |
| Operating expenses | 584M | 730.9M | 622M | 590M | 536M | 664M | 575M | 595M | 664M | 749M | 648M | 706M |
| Operating income | 3.2B | 2.8B | 2.7B | 3B | 3.2B | 2.9B | 2.7B | 3.3B | 3.3B | 3.2B | 2.9B | 3.3B |
| Operating margin | 47.6% | 44.2% | 44.1% | 46.6% | 47% | 45.1% | 44.6% | 47.7% | 46.9% | 45% | 44.3% | 46.5% |
| Non-operating income, net | 33M | -21.8M | 15M | -120M | -22M | 20M | 34M | -32M | 11M | -11M | 50M | 33M |
| Pretax income | 2.9B | 2.5B | 2.4B | 2.6B | 2.8B | 2.5B | 2.3B | 2.9B | 2.9B | 2.8B | 2.5B | 2.9B |
| Income tax | 606M | 476M | 479M | 533M | 588M | 521M | 461M | 608M | 671M | 594M | 559M | 574M |
| Net income | 2.3B | 2B | 1.9B | 2B | 2.3B | 2B | 1.9B | 2.3B | 2.3B | 2.2B | 2B | 2.4B |
| Net margin | 34.6% | 31.8% | 31.3% | 31.2% | 32.8% | 31.6% | 31.4% | 32.9% | 32.2% | 30.9% | 30.4% | 33.3% |
| EBITDA | 3.8B | 3.4B | 3.3B | 3.6B | 3.9B | 3.5B | 3.3B | 3.9B | 4B | 3.8B | 3.5B | 3.9B |
| EPS | 3.19 | 2.82 | 2.68 | 2.82 | 3.15 | 2.82 | 2.61 | 3.16 | 3.2 | 3.05 | 2.79 | 3.34 |
| Diluted EPS | 3.17 | 2.8 | 2.66 | 2.8 | 3.13 | 2.8 | 2.6 | 3.14 | 3.18 | 3.03 | 2.78 | 3.32 |
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 | 99.6B | 136.7B | 136.2B | 147.5B | 159.9B | 199.7B | 192.7B | 215.8B | 207.3B | 217.2B | 165.3B |
| Enterprise value | 124.4B | 163.8B | 166.4B | 194.1B | 208B | 244.3B | 238.8B | 264.3B | 258.2B | 271.2B | 221.1B |
| Shares outstanding | 818.5M | 794.1M | 767.1M | 746.3M | 745.4M | 744.8M | 731.3M | 727.9M | 715.2M | 710.6M | 710.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.3 | 26.3 | 23 | 24.5 | 33.8 | 26.5 | 31.2 | 25.5 | 25.2 | 25.4 | 19 |
| P/S | 4.05 | 5.99 | 6.41 | 6.9 | 8.33 | 8.6 | 8.31 | 8.47 | 8 | 8.08 | 5.97 |
| P/B | -45.2 | -41.8 | -21.8 | -18 | -20.4 | -43.4 | -32.1 | -45.9 | -54.6 | -121.3 | -161.4 |
| EV/EBITDA | 13.3 | 16.5 | 16.2 | 18.1 | 22.8 | 20.5 | 20.1 | 18.8 | 18.1 | 18.2 | 14.8 |
| EV/Sales | 5.05 | 7.18 | 7.83 | 9.09 | 10.8 | 10.5 | 10.3 | 10.4 | 9.96 | 10.1 | 7.98 |
| Earnings yield | 4.7% | 3.8% | 4.35% | 4.09% | 2.96% | 3.78% | 3.21% | 3.92% | 3.97% | 3.94% | 5.27% |
| FCF yield | 4.25% | 2.71% | 3.1% | 3.88% | 2.89% | 3.56% | 2.85% | 3.36% | 3.22% | 3.31% | 3.79% |
| PEG | — | — | — | — | — | — | — | — | — | — | 3.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.4% | 46.5% | 51% | 52.3% | 50.8% | 54.2% | 57% | 57.1% | 56.8% | 57.4% | 58% |
| Operating margin | 31.8% | 36.8% | 40.6% | 41.9% | 37.5% | 42.5% | 44.6% | 46.1% | 45.7% | 46.1% | 46.5% |
| Net margin | 19% | 22.8% | 27.9% | 28.2% | 24.6% | 32.5% | 26.6% | 33.2% | 31.7% | 31.9% | 31.7% |
| ROE | -212.6% | -158.9% | -94.7% | -73.4% | -60.5% | -164% | -102.9% | -179.9% | -216.6% | -478.1% | -478.1% |
| ROA | 15.1% | 15.4% | 18.1% | 12.7% | 8.99% | 14% | 12.2% | 15.1% | 14.9% | 14.4% | 13.3% |
| ROIC | 23.7% | 21.3% | 27.3% | 17.5% | 13.8% | 20.4% | 20.4% | 21.6% | 20% | 18.6% | 18.9% |
| Return on tangible assets | 17.8% | 17.9% | 21% | 14.3% | 10% | 15.6% | 13.8% | 16.9% | 16.8% | 16.2% | 16.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.4 | 1.84 | 1.36 | 0.98 | 1.01 | 1.78 | 1.43 | 1.16 | 1.19 | 0.95 | 1.08 |
| Quick ratio | 1.38 | 1.82 | 1.35 | 0.97 | 1 | 1.76 | 1.41 | 1.16 | 1.18 | 0.94 | 1.07 |
| Debt / equity | -11.8 | -9.04 | -4.97 | -5.79 | -6.58 | -10.7 | -8.11 | -11.3 | -13.7 | -30.6 | -0.53 |
| Debt / assets | 0.84 | 0.87 | 0.95 | 1 | 0.98 | 0.92 | 0.97 | 0.95 | 0.94 | 0.92 | 0.91 |
| Net debt / EBITDA | 2.64 | 2.73 | 2.95 | 4.34 | 5.27 | 3.75 | 3.89 | 3.44 | 3.57 | 3.62 | 3.54 |
| Interest coverage | 8.76 | 10.3 | 8.97 | 8.15 | 6.04 | 8.7 | 7.48 | 8.73 | 7.87 | 7.89 | 7.88 |
| Effective tax rate | 31.7% | 39.4% | 24.2% | 24.9% | 23% | 17.3% | 21.1% | 19.5% | 20.5% | 21.4% | 21.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.1 | 28.7 | 27.7 | 28.6 | 25.8 | 31.2 | 31.7 | 35 | 36.2 | 37.8 | 39 |
| EPS (basic) | 5.73 | 6.54 | 7.72 | 8.07 | 6.35 | 10.1 | 8.45 | 11.6 | 11.5 | 12.1 | 12.1 |
| EPS (diluted) | 5.44 | 6.37 | 7.54 | 7.88 | 6.31 | 10 | 8.33 | 11.6 | 11.4 | 11.9 | 12.3 |
| Book value per share | -2.69 | -4.12 | -8.16 | -11 | -10.5 | -6.18 | -8.21 | -6.47 | -5.31 | -2.52 | -1.45 |
| FCF per share | 5.18 | 4.66 | 5.51 | 7.68 | 6.2 | 9.53 | 7.5 | 9.97 | 9.33 | 10.1 | 10.9 |
| Cash per share | 1.49 | 3.1 | 1.13 | 1.2 | 4.63 | 6.32 | 3.53 | 6.29 | 1.52 | 1.09 | 1.16 |
| Capex per share | 0.1 | 0.21 | 0.21 | 0.2 | 0.04 | 0.14 | 0.05 | 0.13 | 0.17 | 4.74 | 5.04 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.34% | 0.73% | 0.75% | 0.71% | 0.14% | 0.46% | 0.17% | 0.37% | 0.47% | 12.5% | 12.9% |
| Capex / operating cash flow | 1.35% | 2.3% | 2.17% | 1.87% | 0.44% | 1.19% | 0.6% | 1% | 1.22% | 31.9% | 31.6% |
| Payout ratio | 65.3% | 59.5% | 55% | 59.4% | 79.3% | 51.9% | 67.5% | 53.5% | 59.2% | 59.7% | 59.7% |
| Dividend yield | 3.07% | 2.26% | 2.39% | 2.43% | 2.35% | 1.96% | 2.16% | 2.1% | 2.35% | 2.36% | 3.18% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $1.86 |
| Jun 2, 2026 | $1.86 |
| Mar 3, 2026 | $1.86 |
| — |
| FY21 | — | $10.1 | — | — | $23.2B | — |
| FY20 | — | $6.35 | — | — | $19.2B | — |
| FY19 | — | $8.07 | — | — | $21.4B | — |
| FY18 | — | $7.72 | — | — | $21.3B | — |
| FY17 | — | $6.54 | — | — | $22.8B | — |
| FY16 | — | $5.73 | — | — | $24.6B | — |
| 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 | $6.7B | $6.4B | $6.2B | $6.5B | $6.9B | $6.4B | $6B | $6.8B | $7.1B | $7B | $6.5B | $7.1B |
| YoY change | +14% | +8.09% | +4.59% | -0.11% | +2.72% | -0.28% | -3.47% | +5.44% | +2.95% | +9.71% | +9.44% | +3.76% |
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 | 1.2B | 2.5B | 866M | 898.5M | 3.4B | 4.7B | 2.6B | 4.6B | 1.1B | 774M |
| Receivables | 1.5B | 2B | 2.4B | 2.2B | 2.1B | 1.9B | 2.1B | 2.5B | 2.4B | 2.5B |
| Inventory | 58.9M | 58.8M | 51.1M | 50.2M | 51.1M | 55.6M | 52M | 52.8M | 56M | 61M |
| Total current assets | 4.8B | 5.3B | 4.1B | 3.6B | 6.2B | 7.1B | 5.4B | 8B | 4.6B | 4.2B |
| Property, plant & equipment | -678.6M | -1.7B | -2.5B | 10.8B | 10.3B | 9.4B | 7.4B | 5B | 4.7B | 5.1B |
| Goodwill & intangibles | 4.7B | 4.8B | 4.7B | 5.4B | 5.5B | 5.6B | 5.8B | 6.1B | 6.3B | 6.7B |
| Total assets | 31B | 33.8B | 32.8B | 47.5B | 52.6B | 53.9B | 50.4B | 56.1B | 55.2B | 59.5B |
| Accounts payable | 756M | 924.8M | 1.2B | 988.2M | 741.3M | 1B | 980.2M | 1.1B | 1B | 1.1B |
| Short-term debt | 77.2M | — | — | 680.1M | 2.9B | 705.5M | 661.1M | 2.9B | 636M | 694M |
| Total current liabilities | 3.5B | 2.9B | 3B | 3.6B | 6.2B | 4B | 3.8B | 6.9B | 3.9B | 4.4B |
| Long-term debt | 25.9B | 29.5B | 31.1B | 46.9B | 48.5B | 48.6B | 48B | 50.2B | 51.3B | 54.1B |
| Total liabilities | 33.2B | 37.1B | 39.1B | 55.7B | 60.5B | 58.5B | 56.4B | 60.9B | 59B | 61.3B |
| Shareholders' equity | -2.2B | -3.3B | -6.3B | -8.2B | -7.8B | -4.6B | -6B | -4.7B | -3.8B | -1.8B |
| Total debt | 26B | 29.5B | 31.1B | 47.6B | 51.5B | 49.3B | 48.7B | 53.1B | 51.9B | 54.8B |
| Net debt | 24.7B | 27.1B | 30.2B | 46.7B | 48B | 44.6B | 46.1B | 48.5B | 50.9B | 54B |
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 | 3.5B | 4.6B | 838M | 792M | 1.2B | 1.1B | 1.2B | 1.9B | 2.4B | 774M | 1.2B | 822M |
| Receivables | 2.2B | 2.5B | 2.2B | 2.4B | 2.5B | 2.4B | 2.4B | 2.5B | 2.6B | 2.5B | 2.4B | 2.5B |
| Inventory | 47.6M | 52.8M | 46M | 46M | 54M | 56M | 51M | 55M | 55M | 61M | 61M | 58M |
| Total current assets | 6.8B | 8B | 4.1B | 4.2B | 4.9B | 4.6B | 4.7B | 5.6B | 6.1B | 4.2B | 4.7B | 4.3B |
| Property, plant & equipment | 36.2B | 5B | 38B | 38B | 39.4B | 4.7B | 39.4B | 41.3B | 41.8B | 5.1B | 42.8B | 42.9B |
| Goodwill & intangibles | 5.9B | 6.1B | 6.1B | 6.1B | 6.4B | 6.3B | 6.4B | 6.6B | 6.6B | 6.7B | 6.7B | 6.7B |
| Total assets | 52.1B | 56.1B | 53.5B | 53.8B | 56.2B | 55.2B | 56.3B | 59.6B | 60.6B | 59.5B | 60B | 59.9B |
| Accounts payable | 862.4M | 1.1B | 936M | 949M | 944M | 1B | 882M | 838M | 972M | 1.1B | 1.1B | 1.1B |
| Short-term debt | 668.1M | 2.9B | 1.3B | 655M | 1.3B | 636M | 743M | 1.3B | 2.5B | 694M | 707M | 690M |
| Total current liabilities | 4B | 6.9B | 4.9B | 3.9B | 6.3B | 3.9B | 4B | 4.3B | 6.1B | 4.4B | 4.1B | 4B |
| Long-term debt | 49.1B | 50.2B | 49.6B | 51.3B | 52.1B | 51.3B | 52B | 54.6B | 53.3B | 54.1B | 54.2B | 53.9B |
| Total liabilities | 56.9B | 60.9B | 58.3B | 58.6B | 61.3B | 59B | 59.8B | 62.3B | 62.8B | 61.3B | 61.3B | 60.9B |
| Shareholders' equity | -4.9B | -4.7B | -4.8B | -4.8B | -5.2B | -3.8B | -3.5B | -2.8B | -2.2B | -1.8B | -1.3B | -1B |
| Total debt | 49.7B | 53.1B | 50.9B | 52B | 53.4B | 51.9B | 52.8B | 55.9B | 55.8B | 54.8B | 54.9B | 54.6B |
| Net debt | 46.3B | 48.5B | 50B | 51.2B | 52.2B | 50.9B | 51.5B | 54B | 53.4B | 54B | 53.7B | 53.8B |
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 | 4.7B | 5.2B | 5.9B | 6B | 4.7B | 7.5B | 6.2B | 8.5B | 8.2B | 8.6B |
| Depreciation & amortization | 1.5B | 1.4B | 1.5B | 1.6B | 1.8B | 1.9B | 1.9B | 2B | 2.1B | 2.2B |
| Stock-based compensation | 131.3M | 117.5M | 125.1M | 109.6M | 92.4M | 139.2M | 166.7M | 175.2M | 172M | 165M |
| Change in working capital | -41.1M | -437.7M | -351.9M | 129M | -212.9M | 170.2M | -773.9M | -314.2M | 71M | 191M |
| Operating cash flow | 6.2B | 7.2B | 7.4B | 8.1B | 6.3B | 9B | 6.5B | 9.5B | 10B | 10.6B |
| Capital expenditure | 82.9M | 166.8M | 160.4M | 151.2M | 27.4M | 106.2M | 38.9M | 94.9M | 122M | -3.4B |
| Investing cash flow | 839.5M | 2.4B | 286.6M | -677.4M | 95M | -125.7M | -778.9M | -827.1M | -2.6B | -4B |
| Dividends paid | -3.1B | -3.1B | -3.3B | -3.6B | -3.8B | -3.9B | -4.2B | -4.5B | -4.9B | -5.1B |
| Share repurchases | -11.2B | -4.7B | -5.2B | -5B | -907.8M | -845.5M | -3.9B | -3.1B | -2.8B | -2.1B |
| Financing cash flow | -11.6B | -5.8B | -6.4B | -5.3B | -2.5B | -5.9B | -6.8B | -4.6B | -7.8B | -7.4B |
| Net change in cash | -4.6B | 3.9B | 1.3B | 2.1B | 3.8B | 2.9B | -1.1B | 4B | -401M | -811M |
| Free cash flow | 4.2B | 3.7B | 4.2B | 5.7B | 4.6B | 7.1B | 5.5B | 7.3B | 6.7B | 7.2B |
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 | 2.3B | 2B | 1.9B | 2B | 2.3B | 2B | 1.9B | 2.3B | 2.3B | 2.2B | 2B | 2.4B |
| Depreciation & amortization | 498M | 497.5M | 510M | 502M | 532M | 553M | 520M | 544M | 559M | 576M | 566M | 565M |
| Stock-based compensation | 43M | 37.4M | 50M | 38M | 40M | 44M | 45M | 44M | 39M | 37M | 60M | 39M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 2.6B | 2.4B | 2.3B | 2.4B | 2.7B | 2.6B | 2.3B | 2B | 3.4B | 2.7B | 2.4B | 2.8B |
| Capital expenditure | 14M | 59.6M | 8M | 14M | 10M | 90M | 5M | -744M | -1B | -1.1B | -682M | -831M |
| Investing cash flow | -363M | -82.1M | -1.9B | -218M | -472M | 65M | -220M | -880M | -1.1B | -1.2B | -811M | -889M |
| Dividends paid | -1.1B | -1.2B | -1.2B | -1.2B | -1.2B | -1.3B | -1.3B | -1.3B | -1.3B | -1.3B | -1.3B | -1.3B |
| Share repurchases | -1.1B | -851.8M | -918M | -934M | -469M | -503M | -477M | -505M | -501M | -573M | -396M | -856M |
| Financing cash flow | -199M | -634.6M | -3.8B | -891M | -1.2B | -2B | -1.7B | -596M | -1.8B | -3.3B | -1.4B | -2.4B |
| Net change in cash | 2B | 1.7B | -3.4B | 1.2B | 966M | 704M | 407M | 522M | 479M | -1.8B | 248M | -483M |
| Free cash flow | 2.5B | 1.7B | 1.8B | 1.1B | 1.9B | 1.8B | 1.9B | 1.3B | 2.4B | 1.6B | 1.7B | 2B |
| Dec 1, 2025 |
| $1.86 |
| Sep 2, 2025 | $1.77 |
| Jun 2, 2025 | $1.77 |
| Mar 3, 2025 | $1.77 |
| Dec 2, 2024 | $1.77 |
| Date | Ratio |
|---|---|
| Mar 8, 1999 | 2:1 |
| Jun 27, 1994 | 2:1 |
| Jun 19, 1989 | 2:1 |
| Jun 23, 1987 | 3:2 |
| Jun 26, 1986 | 3:2 |
| Sep 25, 1984 | 3:2 |
| Oct 7, 1982 | 3:2 |
| Jun 6, 1972 | 2:1 |
| Jun 14, 1971 | 3:2 |