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 | $1.41 | $1.43 | +1.4% | — | — | — |
| Q4 26 | $1.56 | $1.59 | +1.9% | — | — | — |
| Q3 26 | $1.86 | $1.88 | +1.1% | — | — | — |
| Q2 26 | $1.9 | $1.99 | +4.7% | — | — | — |
| Q1 26 | $1.42 | $1.48 | +4.2% | — | — | — |
| Q4 25 | $1.53 | $1.54 | +0.7% | — | — | — |
| Q3 25 | $1.86 | $1.88 | +1.1% | — | — | — |
| Q2 25 | $1.9 | $1.93 | +1.6% | — | — | — |
| Q1 25 | $1.37 | $1.4 | +2.2% | — | — | — |
| Q4 24 | $1.41 | $1.52 | +7.8% | — | — | — |
| Q3 24 | $1.7 | $1.84 | +8.2% | — | — | — |
| Q2 24 | $1.72 | $1.83 | +6.4% | — | — | — |
| Q1 24 | $1.32 | $1.37 | +3.8% | — | — | — |
| Q4 23 | $1.32 | $1.37 | +3.8% | — | — | — |
| Q3 23 | $1.59 | $1.59 | 0.0% | — | — | — |
| Q2 23 | $1.55 | $1.57 | +1.3% | — | — | — |
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 | — | $6.75 | — | — | $87B | — |
| FY25 | — | $6.67 | — | — | $84.3B | — |
| FY24 | — | $6.18 | — | — | $84B | — |
| FY23 | — | $6.07 | — | — | $82B |
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 | $65.1B | $66.8B | $67.7B | $71B | $76.1B | $80.2B | $82B | $84B | $84.3B | $87B |
| YoY change | -0.37% | +2.73% | +1.27% | +4.83% | +7.28% | +5.35% | +2.27% | +2.48% | +0.29% | +3.26% |
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 | 65.1B | 66.8B | 67.7B | 71B | 76.1B | 80.2B | 82B | 84B | 84.3B | 87B |
| Cost of revenue | 32.6B | 34.4B | 34.8B | 35.3B | 37.1B | 42.2B | 42.8B | 40.8B | 41.2B | 43.4B |
| Gross profit | 32.4B | 32.4B | 32.9B | 35.7B | 39B | 38B | 39.2B | 43.2B | 43.1B | 43.7B |
| Gross margin | 49.8% | 48.5% | 48.6% | 50.3% | 51.2% | 47.4% | 47.9% | 51.4% | 51.2% | 50.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 18.7B | 19B | 19.1B | 20B | 21B | 20.2B | 21.1B | 23.3B | 22.7B | 23.9B |
| Operating expenses | 18.7B | 19B | 19.1B | 20B | 21B | 20.2B | 21.1B | 23.3B | 22.7B | 23.9B |
| Operating income | 13.8B | 13.4B | 13.8B | 15.7B | 18B | 17.8B | 18.1B | 19.9B | 20.5B | 19.7B |
| Operating margin | 21.2% | 20% | 20.4% | 22.1% | 23.6% | 22.2% | 22.1% | 23.7% | 24.3% | 22.7% |
| Non-operating income, net | -215M | 222M | -7.5B | 438M | 86M | 570M | 668M | -673M | 154M | 1.1B |
| Pretax income | 13.3B | 13.3B | 6.1B | 15.8B | 17.6B | 18B | 18.4B | 18.8B | 20.2B | 20.4B |
| Income tax | 3.1B | 3.5B | 2.1B | 2.7B | 3.3B | 3.2B | 3.6B | 3.8B | 4.1B | 4.2B |
| Net income | 15.4B | 9.9B | 4B | 13.1B | 14.4B | 14.8B | 14.7B | 15B | 16.1B | 16.1B |
| Net margin | 23.7% | 14.8% | 5.86% | 18.5% | 18.9% | 18.4% | 18% | 17.8% | 19.1% | 18.5% |
| EBITDA | 16.5B | 16.7B | 17.7B | 19.3B | 20.9B | 21.2B | 21.8B | 23.9B | 23.9B | 24.4B |
| EPS | 5.8 | 3.75 | 1.45 | 5.13 | 5.69 | 6 | 6.07 | 6.18 | 6.67 | 6.75 |
| Diluted EPS | 5.59 | 3.67 | 1.43 | 4.96 | 5.5 | 5.81 | 5.9 | 6.02 | 6.51 | 6.62 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.9B | 21.4B | 20.2B | 20.5B | 21.7B | 21.9B | 19.8B | 20.9B | 22.4B | 22.2B | 21.2B | 21.2B |
| Cost of revenue | 10.5B | 10.1B | 9.9B | 10.3B | 10.4B | 10.4B | 9.7B | 10.6B | 10.9B | 10.8B | 10.7B | 10.9B |
| Gross profit | 11.4B | 11.3B | 10.3B | 10.2B | 11.3B | 11.5B | 10.1B | 10.3B | 11.5B | 11.4B | 10.5B | 10.3B |
| Gross margin | 52% | 52.7% | 51.2% | 49.6% | 52.1% | 52.4% | 51% | 49.1% | 51.4% | 51.2% | 49.5% | 48.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5.6B | 5.5B | 5.9B | 6.3B | 5.5B | 5.7B | 5.5B | 5.9B | 5.6B | 6B | 5.9B | 6.3B |
| Operating expenses | 5.6B | 5.5B | 5.9B | 6.3B | 5.5B | 5.7B | 5.5B | 5.9B | 5.6B | 6B | 5.9B | 6.3B |
| Operating income | 5.8B | 5.8B | 4.5B | 3.9B | 5.8B | 5.7B | 4.6B | 4.4B | 5.9B | 5.4B | 4.6B | 4B |
| Operating margin | 26.4% | 26.9% | 22.1% | 18.9% | 26.7% | 26.2% | 23% | 20.8% | 26.2% | 24.2% | 21.6% | 18.6% |
| Non-operating income, net | 132M | -1.2B | 260M | 98M | -554M | 224M | 210M | 274M | 268M | 160M | 537M | 112M |
| Pretax income | 5.8B | 4.5B | 4.6B | 3.9B | 5.1B | 5.8B | 4.7B | 4.5B | 6B | 5.4B | 5B | 3.9B |
| Income tax | 1.2B | 1B | 812M | 726M | 1.2B | 1.2B | 868M | 895M | 1.3B | 1.1B | 1B | 852M |
| Net income | 4.6B | 3.5B | 3.8B | 3.1B | 4B | 4.7B | 3.8B | 3.6B | 4.8B | 4.3B | 4B | 3.1B |
| Net margin | 20.8% | 16.3% | 18.7% | 15.3% | 18.3% | 21.3% | 19.2% | 17.4% | 21.4% | 19.5% | 18.6% | 14.5% |
| EBITDA | 6.7B | 6.8B | 5.5B | 4.9B | 6.1B | 6.8B | 5.6B | 5.5B | 7B | 6.4B | 6B | 5B |
| EPS | 1.89 | 1.44 | 1.56 | 1.3 | 1.65 | 1.94 | 1.58 | 1.51 | 2 | 1.82 | 1.66 | 1.28 |
| Diluted EPS | 1.83 | 1.4 | 1.52 | 1.27 | 1.61 | 1.88 | 1.54 | 1.48 | 1.95 | 1.78 | 1.63 | 1.26 |
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 | 230.3B | 197.4B | 294.7B | 303.6B | 339.2B | 353.3B | 359.4B | 397.1B | 381.6B | 342.2B | 346.1B |
| Enterprise value | 246.7B | 216.9B | 314.5B | 323.1B | 361.8B | 378.4B | 386.5B | 420.9B | 407.5B | 367.3B | 366B |
| Shares outstanding | 2.6B | 2.5B | 2.7B | 2.5B | 2.5B | 2.5B | 2.4B | 2.4B | 2.4B | 2.3B | 2.3B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.9 | 20 | 74.3 | 23.2 | 23.6 | 23.9 | 24.4 | 26.5 | 23.8 | 21.2 | 22.1 |
| P/S | 3.54 | 2.95 | 4.35 | 4.28 | 4.46 | 4.41 | 4.38 | 4.72 | 4.53 | 3.93 | 3.9 |
| P/B | 4.13 | 3.73 | 6.19 | 6.48 | 7.27 | 7.54 | 7.64 | 7.85 | 7.3 | 6.3 | 6.37 |
| EV/EBITDA | 14.9 | 13 | 17.7 | 16.7 | 17.4 | 17.8 | 17.7 | 17.6 | 17 | 15 | 14.8 |
| EV/Sales | 3.79 | 3.25 | 4.65 | 4.55 | 4.75 | 4.72 | 4.71 | 5.01 | 4.83 | 4.22 | 4.21 |
| Earnings yield | 6.69% | 4.99% | 1.35% | 4.32% | 4.23% | 4.19% | 4.1% | 3.77% | 4.21% | 4.72% | 4.53% |
| FCF yield | 4.07% | 5.65% | 4.04% | 4.72% | 4.59% | 3.84% | 3.84% | 4.16% | 3.68% | 4.43% | 3.84% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.45 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.8% | 48.5% | 48.6% | 50.3% | 51.2% | 47.4% | 47.9% | 51.4% | 51.2% | 50.2% | 48.5% |
| Operating margin | 21.2% | 20% | 20.4% | 22.1% | 23.6% | 22.2% | 22.1% | 23.7% | 24.3% | 22.7% | 22.1% |
| Net margin | 23.7% | 14.8% | 5.86% | 18.5% | 18.9% | 18.4% | 18% | 17.8% | 19.1% | 18.5% | 18.4% |
| ROE | 27.6% | 18.6% | 8.34% | 28% | 30.8% | 31.6% | 31.3% | 29.6% | 30.7% | 29.7% | 30.3% |
| ROA | 12.8% | 8.33% | 3.45% | 10.9% | 12% | 12.6% | 12.2% | 12.2% | 12.8% | 12.8% | 10.7% |
| ROIC | 14.7% | 13.7% | 13.4% | 19.6% | 21.2% | 20.4% | 19.6% | 21.3% | 20.8% | 19.7% | 19.7% |
| Return on tangible assets | -88.7% | -49.7% | -28.6% | -196% | -146.1% | -154.9% | -183% | -642.4% | -850% | 1.5K% | 1.5K% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.88 | 0.83 | 0.75 | 0.85 | 0.7 | 0.65 | 0.63 | 0.73 | 0.7 | 0.68 | 0.68 |
| Quick ratio | 0.72 | 0.66 | 0.58 | 0.68 | 0.52 | 0.45 | 0.44 | 0.53 | 0.49 | 0.47 | 0.47 |
| Debt / equity | 0.57 | 0.59 | 0.63 | 0.76 | 0.7 | 0.69 | 0.75 | 0.66 | 0.68 | 0.64 | 0.64 |
| Debt / assets | 0.26 | 0.26 | 0.26 | 0.3 | 0.28 | 0.28 | 0.29 | 0.27 | 0.28 | 0.28 | 0.28 |
| Net debt / EBITDA | 0.99 | 1.17 | 1.12 | 1.01 | 1.08 | 1.18 | 1.25 | 1 | 1.08 | 1.03 | 1.03 |
| Interest coverage | 29.5 | 27.3 | 12.9 | 35.1 | 36.1 | 42 | 25.3 | 21.3 | 23.2 | 24.2 | 24.3 |
| Effective tax rate | 23.1% | 26% | 34.7% | 17.2% | 18.5% | 17.8% | 19.7% | 20.2% | 20.3% | 20.8% | 20.8% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 24.6 | 26.4 | 25.2 | 27.9 | 30.3 | 32.6 | 34.6 | 34.9 | 35.2 | 37.3 | 37.3 |
| EPS (basic) | 5.8 | 3.75 | 1.45 | 5.13 | 5.69 | 6 | 6.07 | 6.18 | 6.67 | 6.75 | 6.75 |
| EPS (diluted) | 5.59 | 3.67 | 1.43 | 4.96 | 5.5 | 5.81 | 5.9 | 6.02 | 6.51 | 6.62 | 6.62 |
| Book value per share | 21.1 | 20.9 | 17.7 | 18.5 | 18.6 | 19.1 | 19.9 | 21 | 21.8 | 23.3 | 22.9 |
| FCF per share | 3.55 | 4.41 | 4.43 | 5.64 | 6.2 | 5.52 | 5.82 | 6.86 | 5.86 | 6.49 | 6.28 |
| Cash per share | 5.73 | 4.69 | 3.83 | 6.37 | 4.09 | 2.94 | 3.48 | 3.94 | 3.99 | 4.26 | 4.28 |
| Capex per share | — | — | — | — | — | — | — | — | — | 1.89 | 1.83 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 5.07% | 5.07% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 22.5% | 22.5% |
| Payout ratio | 47% | 74.1% | 189.1% | 59.4% | 57.6% | 59.3% | 61.1% | 62.2% | 61.5% | 63.4% | 64.3% |
| Dividend yield | 3.14% | 3.7% | 2.54% | 2.57% | 2.44% | 2.48% | 2.5% | 2.35% | 2.59% | 2.99% | 2.92% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $1.089 |
| Apr 24, 2026 | $1.089 |
| Jan 23, 2026 | $1.057 |
| — |
| FY22 | — | $6 | — | — | $80.2B | — |
| FY21 | — | $5.69 | — | — | $76.1B | — |
| FY20 | — | $5.13 | — | — | $71B | — |
| FY19 | — | $1.45 | — | — | $67.7B | — |
| FY18 | — | $3.75 | — | — | $66.8B | — |
| FY17 | — | $5.8 | — | — | $65.1B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $21.9B | $21.4B | $20.2B | $20.5B | $21.7B | $21.9B | $19.8B | $20.9B | $22.4B | $22.2B | $21.2B | $21.2B |
| YoY change | +6.11% | +3.22% | +0.63% | -0.1% | -0.61% | +2.06% | -2.07% | +1.74% | +2.99% | +1.49% | +7.38% | +1.51% |
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 | 15.1B | 11.8B | 10.3B | 16.2B | 10.3B | 7.2B | 8.2B | 9.5B | 9.6B | 9.9B |
| Receivables | 4.6B | 4.7B | 5B | 4.2B | 4.7B | 5.1B | 5.5B | 6.1B | 6.2B | 6.1B |
| Inventory | 4.6B | 4.7B | 5B | 5.5B | 6B | 6.9B | 7.1B | 7B | 7.6B | 8.2B |
| Total current assets | 26.5B | 23.3B | 22.5B | 28B | 23.1B | 21.7B | 22.6B | 24.7B | 25.4B | 26.2B |
| Property, plant & equipment | 12.9B | 13.4B | 13.5B | 13B | 13.5B | 13.1B | 13.6B | 13.6B | 14.7B | 15.6B |
| Goodwill & intangibles | 137.8B | 138.2B | 129B | 127.4B | 129.1B | 126.8B | 128.9B | 124.7B | 127.1B | 125.4B |
| Total assets | 120.4B | 118.3B | 115.1B | 120.7B | 119.3B | 117.2B | 120.8B | 122.4B | 125.2B | 126.5B |
| Accounts payable | 9.6B | 10.3B | 11.3B | 12.1B | 13.7B | 14.9B | 14.6B | 15.4B | 15.2B | 16.3B |
| Short-term debt | 13.6B | 10.4B | 9.7B | 11.4B | 9.1B | 8.8B | 10.5B | 7.4B | 9.8B | 11.5B |
| Total current liabilities | 30.2B | 28.2B | 30B | 33B | 33.1B | 33.1B | 35.8B | 33.6B | 36.1B | 38.7B |
| Long-term debt | 18B | 20.9B | 20.4B | 24.2B | 23.7B | 23.4B | 25B | 25.9B | 25.7B | 23.5B |
| Total liabilities | 64.6B | 65.4B | 67.5B | 73.8B | 72.7B | 70.4B | 73.8B | 71.8B | 72.9B | 72.2B |
| Shareholders' equity | 55.8B | 52.9B | 47.6B | 46.9B | 46.7B | 46.9B | 47.1B | 50.6B | 52.3B | 54.3B |
| Total debt | 31.6B | 31.3B | 30.1B | 35.6B | 32.8B | 32.3B | 35.4B | 33.4B | 35.5B | 35B |
| Net debt | 26B | 28.7B | 25.9B | 19.4B | 22.6B | 25.1B | 27.2B | 23.9B | 25.9B | 25.1B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 9.7B | 7.9B | 6.8B | — | 12.2B | 10.2B | 9.1B | — | 11.2B | 10.8B | 12.3B | 9.9B |
| Receivables | 6.2B | 6.3B | 6.1B | — | 6.3B | 6.2B | 6.1B | — | 6.5B | 6.3B | 6.3B | 6.1B |
| Inventory | 7.1B | 7.2B | 7.1B | — | 7.3B | 7B | 7.4B | — | 7.8B | 7.8B | 7.9B | 8.2B |
| Total current assets | 24.9B | 23.1B | 22.5B | — | 27.4B | 25.6B | 24.4B | — | 27.1B | 26.6B | 28B | 26.2B |
| Property, plant & equipment | — | — | — | 37.5B | — | — | — | 40.1B | — | — | — | 15.6B |
| Goodwill & intangibles | 127.8B | 126.4B | 125.5B | — | 126B | 123.5B | 124.6B | — | 126.9B | 126.8B | 125.8B | 125.4B |
| Total assets | 122.5B | 120.7B | 119.6B | — | 126.5B | 122.6B | 123B | — | 127.6B | 127.3B | 128.4B | 126.5B |
| Accounts payable | 14.4B | 14.2B | 13.7B | — | 15.3B | 14.5B | 14.5B | — | 15.6B | 15.2B | 15B | 16.3B |
| Short-term debt | 11.8B | 10.6B | 7.7B | — | 10.4B | 9.4B | 9.9B | — | 11.6B | 11.1B | 13.2B | 11.5B |
| Total current liabilities | 37.2B | 36B | 32.3B | — | 36.4B | 33.8B | 34.2B | — | 38B | 36.7B | 38.2B | 38.7B |
| Long-term debt | 24.1B | 23.1B | 24.3B | — | 25.7B | 25.3B | 24.3B | — | 24.3B | 25.6B | 23.9B | 23.5B |
| Total liabilities | 74.5B | 71.9B | 69.3B | — | 74.3B | 71.2B | 70.4B | — | 74B | 74B | 73.6B | 72.2B |
| Shareholders' equity | 48B | 48.8B | 50.3B | — | 52.1B | 51.4B | 52.5B | — | 53.6B | 53.3B | 54.7B | 54.3B |
| Total debt | 35.9B | 33.7B | 32B | — | 36.2B | 34.7B | 34.1B | — | 35.9B | 36.6B | 37B | 35B |
| Net debt | 26.1B | 25.8B | 25.2B | — | 24B | 24.5B | 25B | — | 24.8B | 25.8B | 24.7B | 25.1B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 15.4B | 9.9B | 4B | 13.1B | 14.4B | 14.8B | 14.7B | 15B | 16.1B | 16.1B |
| Depreciation & amortization | 2.8B | 2.8B | 2.8B | 3B | 2.7B | 2.8B | 2.7B | 2.9B | 2.8B | 3.2B |
| Stock-based compensation | 351M | 395M | 515M | 558M | 540M | 528M | 545M | 562M | 476M | 524M |
| Change in working capital | -443M | 3B | 368M | 1.2B | 371M | -1.1B | -1.2B | -436M | -821M | 362M |
| Operating cash flow | 17.7B | 14.7B | 7.6B | 17.4B | 17.9B | 16.8B | 16.9B | 18.7B | 17.1B | 19.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -4.4B |
| Investing cash flow | -3.3B | 206M | -143M | 6.1B | -102M | -1.3B | -438M | -182M | -45M | -4.6B |
| Dividends paid | -7.2B | -7.3B | -7.5B | -7.8B | -8.3B | -8.8B | -9B | -9.3B | -9.9B | -10.2B |
| Share repurchases | -5.2B | -7B | -5B | -7.4B | -11B | -10B | -7.4B | -5B | -6.5B | -5B |
| Financing cash flow | -11B | -15.6B | -13.3B | -23.3B | -34.2B | -28.4B | -29.8B | -24.4B | -23.4B | -25.4B |
| Net change in cash | 3.4B | -649M | -5.9B | 185M | -16.4B | -12.8B | -13.3B | -5.9B | -6.4B | -10.4B |
| Free cash flow | 9.4B | 11.2B | 11.9B | 14.3B | 15.6B | 13.6B | 13.8B | 16.5B | 14B | 15.1B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 4.6B | 3.5B | 3.8B | 3.1B | 4B | 4.7B | 3.8B | 3.6B | 4.8B | 4.3B | 4B | 3.1B |
| Depreciation & amortization | 702M | 721M | 712M | 761M | 728M | 706M | 690M | 723M | 761M | 802M | 785M | 812M |
| Stock-based compensation | 125M | 150M | 158M | 129M | 105M | 136M | 123M | 112M | 121M | 141M | 132M | 130M |
| Change in working capital | -786M | -487M | -606M | 1.4B | -1.5B | -1.5B | -1.8B | 1.3B | 40M | -148M | -228M | 698M |
| Operating cash flow | 4.9B | 3.8B | 4.1B | 5.9B | 3.5B | 5.4B | 4.5B | 3.9B | 5.4B | 5B | 4B | 5.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | -1.2B | -1.2B | -1B | -1B |
| Investing cash flow | -297M | -185M | 35M | 265M | -115M | 4M | 133M | -67M | -1.5B | -1.2B | -665M | -1.2B |
| Dividends paid | -2.3B | -2.3B | -2.3B | -2.4B | -2.4B | -2.4B | -2.4B | -2.6B | -2.5B | -2.5B | -2.5B | -2.6B |
| Share repurchases | -1.5B | -1B | -987M | -1.5B | -1.9B | -2.5B | -1.4B | -700M | -1.3B | -2.3B | -625M | -875M |
| Financing cash flow | -4.3B | -10.3B | -6.5B | -3.6B | -2.4B | -9.1B | -5.9B | -7B | -4.2B | -8.8B | -5.1B | -10B |
| Net change in cash | 354M | -6.8B | -2.3B | 2.6B | 999M | -3.7B | -1.3B | -3.2B | -300M | -5B | -1.7B | -6B |
| Free cash flow | 4B | 4.3B | 3.3B | 5B | 3.3B | 3.9B | 2.8B | 4B | 4.2B | 3.8B | 3B | 4.1B |
| Oct 24, 2025 |
| $1.057 |
| Jul 18, 2025 | $1.057 |
| Apr 21, 2025 | $1.057 |
| Jan 24, 2025 | $1.0065 |
| Oct 18, 2024 | $1.0065 |
| Date | Ratio |
|---|---|
| Jun 21, 2004 | 2:1 |
| Sep 22, 1997 | 2:1 |
| Jun 15, 1992 | 2:1 |
| Nov 20, 1989 | 2:1 |
| Feb 22, 1983 | 2:1 |
| May 19, 1970 | 2:1 |