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 | $8.27 | $9.27 | +12.1% | — | $5.8B | — |
| Q3 26 | $7.83 | $8.17 | +4.3% | — | $5.5B | — |
| Q2 26 | $7.17 | $7.65 | +6.7% | — | $5.2B | — |
| Q1 26 | $6.62 | $7.22 | +9.1% | — | $5.1B | — |
| Q4 25 | $7.08 | $7.69 | +8.6% | — | $5.2B | — |
| Q3 25 | $6.72 | $6.94 | +3.3% | — | $5B | — |
| Q2 25 | $6.23 | $6.53 | +4.8% | — | $4.7B | — |
| Q1 25 | $6.14 | $6.2 | +1.0% | — | $4.9B | — |
| Q4 24 | $6.22 | $6.77 | +8.8% | — | $5.2B | — |
| Q3 24 | $6.11 | $6.51 | +6.5% | — | $5.1B | — |
| Q2 24 | $5.26 | $6.15 | +16.9% | — | $4.8B | — |
| Q1 24 | $5.31 | $5.96 | +12.2% | — | $4.8B | — |
| Q4 23 | $5.49 | $6.08 | +10.7% | — | $5.1B | — |
| Q3 23 | $5.02 | $5.93 | +18.1% | — | $5.1B | — |
| Q2 23 | $4.46 | $4.76 | +6.7% | — | $4.7B | — |
| Q1 23 | $4.18 | $4.74 | +13.4% | — | $4.2B | — |
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 | — | — | — | — | $21.5B | — |
| FY25 | — | $27.5 | — | — | $19.9B | — |
| FY24 | — | $22.1 | — | — | $19.9B | — |
| FY23 | — | $16.2 | — | — | $19.1B |
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 | $12B | $14.3B | $14.3B | $13.7B | $14.3B | $15.9B | $19.1B | $19.9B | $19.9B | $21.5B |
| YoY change | +5.88% | +18.9% | +0.13% | -4.36% | +4.76% | +10.6% | +20.2% | +4.53% | -0.4% | +8.31% |
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 | 12B | 14.3B | 14.3B | 13.7B | 14.3B | 15.9B | 19.1B | 19.9B | 19.9B | 21.5B |
| Cost of revenue | 9.1B | 10.7B | 10.7B | 10.3B | 9.6B | 10.6B | 12.6B | 12.8B | 12.5B | 13.4B |
| Gross profit | 2.9B | 3.6B | 3.6B | 3.4B | 4.7B | 5.3B | 6.4B | 7.1B | 7.3B | 8.1B |
| Gross margin | 24.2% | 24.9% | 25.4% | 24.8% | 33.1% | 33.5% | 33.7% | 35.8% | 36.9% | 37.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.4B | 1.6B | 1.5B | 1.7B | 2.4B | 2.5B | 3.3B | 3.3B | 3.3B | 3.5B |
| Operating expenses | 1.4B | 1.6B | 1.5B | 1.7B | 2.4B | 2.5B | 3.3B | 3.3B | 3.3B | 3.5B |
| Operating income | 1.5B | 1.9B | 2.1B | 1.7B | 2.3B | 2.8B | 3.1B | 3.8B | 4.1B | 4.6B |
| Operating margin | 12.4% | 13.5% | 14.6% | 12.8% | 16.1% | 17.7% | 16.5% | 19.1% | 20.5% | 21.6% |
| Non-operating income, net | -6.4M | -8.5M | 52.2M | 68.3M | 179.3M | -937.8M | 65.5M | 273.6M | 445M | 316M |
| Pretax income | 1.3B | 1.7B | 1.9B | 1.5B | 2.2B | 1.6B | 2.7B | 3.6B | 4.1B | 4.6B |
| Income tax | 344.8M | 641M | 424.4M | 304.5M | 500.1M | 298M | 596.1M | 749.7M | 575M | 914M |
| Net income | 983.8M | 1.1B | 1.5B | 1.2B | 1.7B | 1.3B | 2.1B | 2.8B | 3.5B | 3.6B |
| Net margin | 8.18% | 7.42% | 10.6% | 8.78% | 12.2% | 8.3% | 10.9% | 14.3% | 17.8% | 17% |
| EBITDA | 1.8B | 2.4B | 2.6B | 2.4B | 3B | 2.4B | 4.1B | 5B | 5.2B | 5.8B |
| EPS | 7.37 | 7.98 | 11.5 | 9.39 | 13.5 | 10.2 | 16.2 | 22.1 | 27.5 | — |
| Diluted EPS | 7.25 | 7.83 | 11.5 | 9.29 | 13.3 | 10.1 | 16 | 21.8 | 27.1 | — |
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 | 4.8B | 4.8B | 5.1B | 5.2B | 4.9B | 4.7B | 5B | 5.2B | 5.1B | 5.2B | 5.5B | 5.8B |
| Cost of revenue | 3.1B | 3.1B | 3.3B | 3.3B | 3.1B | 3B | 3.1B | 3.3B | 3.2B | 3.2B | 3.5B | 3.5B |
| Gross profit | 1.8B | 1.7B | 1.8B | 1.9B | 1.8B | 1.7B | 1.8B | 2B | 1.9B | 1.9B | 2B | 2.2B |
| Gross margin | 36.1% | 35.7% | 35.4% | 35.9% | 36.8% | 36.3% | 36.9% | 37.3% | 37.5% | 37.3% | 36.8% | 39% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 873.7M | 789.8M | 816.3M | 818.3M | 848.8M | 782.4M | 784.4M | 839.4M | 873M | 837M | 884M | 874M |
| Operating expenses | 873.7M | 789.8M | 816.3M | 818.3M | 848.8M | 782.4M | 784.4M | 839.4M | 873M | 837M | 884M | 874M |
| Operating income | 876.4M | 929.2M | 978.4M | 1B | 957.5M | 937.9M | 1B | 1.1B | 1B | 1.1B | 1.1B | 1.4B |
| Operating margin | 18.1% | 19.3% | 19.3% | 20.2% | 19.5% | 19.8% | 21.1% | 21.3% | 20.3% | 21.1% | 20.7% | 23.9% |
| Non-operating income, net | 78.5M | 66M | 62M | 52.6M | 28M | 326.3M | 41.3M | 49.4M | 102M | 74M | 83M | 57M |
| Pretax income | 820.4M | 868.2M | 920M | 986M | 875.2M | 1.2B | 994.8M | 1.1B | 1B | 1.1B | 1.1B | 1.3B |
| Income tax | 169.4M | 186.1M | 193.3M | 200.9M | 176.7M | 217.2M | 33.6M | 147.5M | 232M | 219M | 215M | 248M |
| Net income | 651.1M | 682.1M | 726.7M | 785.1M | 698.5M | 948.6M | 961.2M | 923.6M | 808M | 845M | 904M | 1.1B |
| Net margin | 13.4% | 14.1% | 14.3% | 15.1% | 14.2% | 20% | 19.4% | 17.6% | 15.9% | 16.3% | 16.5% | 19% |
| EBITDA | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.7B |
| EPS | 5.07 | 5.31 | 5.65 | 6.1 | 5.43 | 7.37 | 7.48 | 7.25 | 6.39 | 6.69 | 7.16 | 8.66 |
| Diluted EPS | 4.99 | 5.23 | 5.56 | 6.01 | 5.34 | 7.25 | 7.37 | 7.15 | 6.29 | 6.6 | 7.06 | 8.54 |
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 | 21.3B | 20.7B | 22.1B | 23.5B | 39.6B | 31.6B | 50.1B | 65B | 89.6B | — | 122.3B |
| Enterprise value | 26.3B | 24.8B | 25.8B | 31.2B | 45.4B | 42.5B | 62.1B | 75.1B | 98.4B | — | 131.6B |
| Shares outstanding | 133.4M | 133M | 130M | 128.4M | 129M | 128.5M | 128.4M | 128.5M | 128.3M | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.7 | 19.5 | 14.5 | 19.6 | 22.7 | 24 | 24 | 22.8 | 25.4 | — | 34.1 |
| P/S | 1.77 | 1.45 | 1.54 | 1.72 | 2.76 | 1.99 | 2.63 | 3.26 | 4.51 | — | 5.69 |
| P/B | 4.05 | 3.53 | 3.7 | 3.77 | 4.71 | 3.57 | 4.84 | 5.38 | 6.55 | — | 7.94 |
| EV/EBITDA | 14.6 | 10.4 | 10 | 13.3 | 15.3 | 17.5 | 15 | 15.1 | 18.9 | — | 23.2 |
| EV/Sales | 2.18 | 1.74 | 1.8 | 2.28 | 3.17 | 2.68 | 3.26 | 3.77 | 4.96 | — | 6.12 |
| Earnings yield | 4.62% | 5.12% | 6.9% | 5.11% | 4.41% | 4.16% | 4.16% | 4.38% | 3.94% | — | 2.93% |
| FCF yield | 5.15% | 6.51% | 6.95% | 7.81% | 5.97% | 6.99% | 5.19% | 4.59% | 3.73% | — | 2.42% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.75 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.2% | 24.9% | 25.4% | 24.8% | 33.1% | 33.5% | 33.7% | 35.8% | 36.9% | 37.7% | 39% |
| Operating margin | 12.4% | 13.5% | 14.6% | 12.8% | 16.1% | 17.7% | 16.5% | 19.1% | 20.5% | 21.6% | 23.5% |
| Net margin | 8.18% | 7.42% | 10.6% | 8.78% | 12.2% | 8.3% | 10.9% | 14.3% | 17.8% | 17% | 17% |
| ROE | 18.7% | 18.1% | 25.6% | 19.3% | 20.8% | 14.9% | 20.2% | 23.5% | 25.8% | 23.7% | 25.1% |
| ROA | 6.35% | 6.93% | 8.68% | 6.05% | 8.59% | 5.07% | 6.95% | 9.71% | 12% | 11.8% | 9.79% |
| ROIC | 10.9% | 12% | 16.8% | 9.99% | 12.6% | 11.6% | 10.9% | 13.6% | 15.5% | 15.8% | 15.8% |
| Return on tangible assets | -329.2% | 378.8% | 49.2% | -34.9% | -62% | 31.4% | -25.4% | -38.7% | -53.2% | -61.8% | -61.8% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.41 | 1.59 | 2.43 | 1.6 | 1.81 | 2.06 | 0.88 | 0.93 | 1.19 | 1.26 | 1.26 |
| Quick ratio | 0.95 | 1.08 | 1.9 | 0.98 | 1.14 | 1.68 | 0.51 | 0.55 | 0.71 | 0.74 | 0.74 |
| Debt / equity | 1.11 | 0.85 | 1.19 | 1.36 | 0.78 | 1.3 | 1.21 | 0.87 | 0.68 | 0.55 | 0.57 |
| Debt / assets | 0.38 | 0.32 | 0.4 | 0.43 | 0.32 | 0.44 | 0.42 | 0.36 | 0.31 | 0.28 | 0.28 |
| Net debt / EBITDA | 2.74 | 1.73 | 1.45 | 3.28 | 1.96 | 4.48 | 2.91 | 2.04 | 1.69 | 1.37 | 1.37 |
| Interest coverage | 9.18 | 8.96 | 11.3 | 5.89 | 9.99 | 7.32 | 5.67 | 8.1 | 11 | 12.4 | 12.4 |
| Effective tax rate | 26% | 37.7% | 21.8% | 20.2% | 22.3% | 18.5% | 22.2% | 20.9% | 14% | 20% | 20% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 90.2 | 107.5 | 110.2 | 106.6 | 111.2 | 123.4 | 148.5 | 155.1 | 154.7 | — | 170.2 |
| EPS (basic) | 7.37 | 7.98 | 11.5 | 9.39 | 13.5 | 10.2 | 16.2 | 22.1 | 27.5 | — | — |
| EPS (diluted) | 7.25 | 7.83 | 11.5 | 9.29 | 13.3 | 10.1 | 16 | 21.8 | 27.1 | — | 28.5 |
| Book value per share | 39.5 | 44.1 | 45.9 | 48.6 | 65.2 | 68.9 | 80.5 | 94 | 106.7 | — | 122.2 |
| FCF per share | 8.22 | 10.1 | 11.8 | 14.3 | 18.3 | 17.2 | 20.2 | 23.2 | 26 | — | 30.6 |
| Cash per share | 6.93 | 6.43 | 25.9 | 5.89 | 5.99 | 4.39 | 3.77 | 3.28 | 3.64 | — | 3.98 |
| Capex per share | 0.11 | 0.62 | 0.36 | 0.21 | 1.09 | 0.31 | 0.1 | 0.07 | 3.39 | — | 3.59 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.12% | 0.57% | 0.33% | 0.19% | 0.98% | 0.25% | 0.07% | 0.05% | 2.19% | 2.13% | 2.13% |
| Capex / operating cash flow | 1.07% | 5.33% | 2.64% | 1.16% | 5.36% | 2.75% | 0.44% | 0.25% | 11.5% | 10.5% | 10.5% |
| Payout ratio | 35.1% | 34.4% | 27% | 37.7% | 27.2% | 43.3% | 33.8% | 27.5% | 24.4% | 25.7% | 26% |
| Dividend yield | 1.62% | 1.76% | 1.87% | 1.93% | 1.2% | 1.8% | 1.41% | 1.2% | 0.96% | — | 0.82% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $2.00 |
| May 8, 2026 | $2.00 |
| Feb 6, 2026 | $1.80 |
| — |
| FY22 | — | $10.2 | — | — | $15.9B | — |
| FY21 | — | $13.5 | — | — | $14.3B | — |
| FY20 | — | $9.39 | — | — | $13.7B | — |
| FY19 | — | $11.5 | — | — | $14.3B | — |
| FY18 | — | $7.98 | — | — | $14.3B | — |
| FY17 | — | $7.37 | — | — | $12B | — |
| 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 | $4.8B | $4.8B | $5.1B | $5.2B | $4.9B | $4.7B | $5B | $5.2B | $5.1B | $5.2B | $5.5B | $5.8B |
| YoY change | +14.5% | +3.13% | +0.25% | +1.78% | +1.17% | -1.63% | -2.25% | +1.08% | +3.67% | +9.1% | +10.6% | +9.76% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 924.2M | 855.1M | 3.4B | 756.3M | 772.2M | 563.7M | 483.6M | 422M | 467M | 501M |
| Receivables | 1.9B | 2.1B | 2.1B | 1.9B | 2.2B | 2.3B | 2.8B | 2.9B | 2.9B | 3.2B |
| Inventory | 1.5B | 1.6B | 1.7B | 2B | 2.1B | 2.2B | 2.9B | 2.8B | 2.8B | 3.2B |
| Total current assets | 4.8B | 5.1B | 7.7B | 5B | 5.6B | 12B | 6.8B | 6.8B | 7B | 7.7B |
| Property, plant & equipment | 361.8M | 277.5M | 201.2M | 519.7M | 418.3M | 339M | 813.5M | 746.3M | 696M | 766M |
| Goodwill & intangibles | 15.8B | 15B | 14.5B | 23.3B | 23.2B | 21.8B | 38.2B | 36.6B | 36.1B | 36.8B |
| Total assets | 15.5B | 15.3B | 17.6B | 19.9B | 20.3B | 25.9B | 30B | 29.3B | 29.5B | 30.9B |
| Accounts payable | 1.3B | 1.4B | 1.4B | 1.1B | 1.7B | 1.7B | 2.1B | 2B | 2.1B | 2.4B |
| Short-term debt | 1B | 638.5M | 587M | 809.5M | 2.8M | 1.7B | 3.8B | 3.4B | 1.8B | 1.8B |
| Total current liabilities | 3.4B | 3.2B | 3.2B | 3.1B | 3.1B | 5.9B | 7.7B | 7.3B | 5.8B | 6.1B |
| Long-term debt | 4.9B | 4.3B | 6.5B | 7.7B | 6.6B | 9.8B | 8.8B | 7.2B | 7.5B | 6.8B |
| Total liabilities | 10.2B | 9.5B | 11.6B | 13.6B | 11.9B | 17.1B | 19.6B | 17.2B | 15.8B | 15.5B |
| Shareholders' equity | 5.3B | 5.9B | 6B | 6.2B | 8.4B | 8.9B | 10.3B | 12.1B | 13.7B | 15.4B |
| Total debt | 5.9B | 5B | 7.1B | 8.5B | 6.6B | 11.5B | 12.6B | 10.6B | 9.3B | 8.5B |
| Net debt | 5B | 4.1B | 3.9B | 7.8B | 5.9B | 10.9B | 12.1B | 10.1B | 8.8B | 8B |
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 | 456.9M | 393.9M | 415.5M | 422M | 371.1M | 395.5M | 408.7M | 467M | 473M | 427M | 476M | 501M |
| Receivables | 2.7B | 2.6B | 2.9B | 2.9B | 2.7B | 2.4B | 2.9B | 2.9B | 2.9B | 2.8B | 3.2B | 3.2B |
| Inventory | 3B | 3.1B | 3B | 2.8B | 2.9B | 2.8B | 2.8B | 2.8B | 3.1B | 3.2B | 3.2B | 3.2B |
| Total current assets | 6.8B | 6.7B | 6.9B | 6.8B | 7B | 6.3B | 6.8B | 7B | 7.2B | 7.2B | 7.6B | 7.7B |
| Property, plant & equipment | -4B | -4.2B | -4.2B | 746.3M | -4.3B | -4.2B | -4.3B | 696M | -4.5B | -4.6B | -4.6B | 766M |
| Goodwill & intangibles | 37.4B | 37.7B | 37.1B | 36.6B | 36.7B | 35.6B | 35.7B | 36.1B | 37.8B | 37.5B | 37B | 36.8B |
| Total assets | 29.6B | 29.7B | 29.6B | 29.3B | 29.6B | 28.3B | 28.9B | 29.5B | 30.7B | 30.5B | 30.7B | 30.9B |
| Accounts payable | 2B | 2B | 2B | 2B | 2B | 1.8B | 2B | 2.1B | 2.1B | 2.1B | 2.3B | 2.4B |
| Short-term debt | 3.6B | 3.7B | 4.1B | 3.4B | 3.5B | 2.4B | 2B | 1.8B | 2.8B | 2.4B | 2.8B | 1.8B |
| Total current liabilities | 7.7B | 7.5B | 8B | 7.3B | 7.3B | 6B | 5.6B | 5.8B | 6.8B | 6.1B | 6.7B | 6.1B |
| Long-term debt | 8.6B | 8.1B | 7.3B | 7.2B | 6.7B | 6.7B | 7.4B | 7.5B | 7.5B | 7.5B | 6.8B | 6.8B |
| Total liabilities | 19B | 18.4B | 18B | 17.2B | 16.7B | 15.1B | 15.5B | 15.8B | 16.9B | 16.2B | 16.1B | 15.5B |
| Shareholders' equity | 10.6B | 11.3B | 11.6B | 12.1B | 12.9B | 13.1B | 13.4B | 13.7B | 13.8B | 14.3B | 14.6B | 15.4B |
| Total debt | 12.2B | 11.8B | 11.4B | 10.6B | 10.2B | 9B | 9.4B | 9.3B | 10.3B | 9.9B | 9.6B | 8.5B |
| Net debt | 11.7B | 11.4B | 11B | 10.1B | 9.8B | 8.6B | 9B | 8.8B | 9.9B | 9.4B | 9.1B | 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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 983.8M | 1.1B | 1.5B | 1.2B | 1.7B | 1.3B | 2.1B | 2.8B | 3.5B | 3.6B |
| Depreciation & amortization | 355.2M | 466.1M | 436.2M | 537.5M | 595.4M | 571.8M | 818.1M | 927.1M | 907M | 937M |
| Stock-based compensation | 80.3M | 118.8M | 104.1M | 111.4M | 121.5M | 137.1M | 142.7M | 155.2M | 159M | 179M |
| Change in working capital | -89.9M | -69.5M | -334.1M | 393.6M | 198M | -311.1M | -163M | -371.6M | -107M | -157M |
| Operating cash flow | 1.4B | 1.5B | 1.8B | 2.3B | 2.6B | 1.4B | 3B | 3.6B | 3.8B | 4.4B |
| Capital expenditure | 14.6M | 81.9M | 46.6M | 26.3M | 140.6M | 39.4M | 13.2M | 9.1M | -435M | -459M |
| Investing cash flow | -3.2B | 271.3M | -23.4M | -4.8B | 209.9M | -188.8M | -7.8B | 101.5M | 192M | -1.4B |
| Dividends paid | -345.4M | -365.3M | -412.5M | -453.8M | -475.2M | -569.9M | -704.1M | -782M | -861M | -936M |
| Share repurchases | -338.1M | -381M | -860.1M | -216M | -218.8M | -460.1M | -297.3M | -332.1M | -1.8B | -1.3B |
| Financing cash flow | 1.8B | -1.7B | 899.8M | 446.7M | -2.6B | 3.9B | -974.5M | -3.1B | -4.3B | -3.7B |
| Net change in cash | -12.5M | 121M | 2.6B | -2.1B | 206.5M | 5.2B | -5.8B | 596.5M | -377M | -737M |
| Free cash flow | 1.1B | 1.3B | 1.5B | 1.8B | 2.4B | 2.2B | 2.6B | 3B | 3.3B | 3.9B |
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 | 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 | 651.1M | 682.1M | 726.7M | 785.1M | 698.5M | 949.2M | 961.4M | 923.6M | 808M | 845M | 904M | 1.1B |
| Depreciation & amortization | 240.4M | 227.8M | 228.3M | 230.7M | 229M | 225.9M | 222.7M | 229.3M | 232M | 233M | 235M | 237M |
| Stock-based compensation | 77.9M | 30.2M | 20.6M | 26.5M | 75.8M | 30.5M | 23.8M | 29.2M | 80M | 28M | 37M | 34M |
| Change in working capital | -239.9M | 26.1M | -325M | 165.3M | -142.1M | 98.5M | -14.4M | 99.4M | -140M | -194M | -334M | 484M |
| Operating cash flow | 680.4M | 946.3M | 702.4M | 1.3B | 837.9M | 1.4B | 887.6M | 1.5B | 782M | 862M | 984M | 1.7B |
| Capital expenditure | 710K | 650K | 7.5M | 160K | 13.3M | 259K | 18.9M | -130.8M | -89M | -94M | -103M | -173M |
| Investing cash flow | 41.8M | 31.2M | 18.5M | 12.5M | 8.7M | 620.5M | 20.8M | -120.8M | -1.1B | -94M | -98M | -154M |
| Dividends paid | -190.4M | -190.7M | -190.5M | -210.5M | -209.9M | -210.1M | -210.2M | -230.8M | -228M | -228M | -227M | -253M |
| Share repurchases | -79.3M | -59M | -102.6M | -91.2M | -93.8M | -98.3M | -667.9M | -906.1M | -522M | -145M | -340M | -255M |
| Financing cash flow | -788.8M | -518.3M | -701.6M | -1.1B | -1.1B | -1.4B | -780.7M | -1.5B | 306M | -846M | -841M | -2.3B |
| Net change in cash | -66.7M | 459.2M | 19.4M | 186.8M | -233.5M | 599.2M | 127.8M | -111.9M | 4M | -78M | 45M | -720M |
| Free cash flow | 552.2M | 595.7M | 715.9M | 1.1B | 648.7M | 813.2M | 541.6M | 1.3B | 693M | 768M | 881M | 1.6B |
| Nov 7, 2025 |
| $1.80 |
| Sep 2, 2025 | $1.80 |
| May 9, 2025 | $1.80 |
| Feb 7, 2025 | $1.63 |
| Nov 8, 2024 | $1.63 |
| Date | Ratio |
|---|---|
| Oct 2, 2007 | 3:2 |
| Sep 8, 1997 | 3:2 |
| Jun 2, 1995 | 3:2 |
| Jun 9, 1986 | 3:2 |