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 26 | $0.37 | $0.56 | +51.4% | — | $4.4B | — |
| Q1 26 | $0.19 | $0.27 | +42.1% | — | $3.9B | — |
| Q4 25 | $0.5 | $0.71 | +42.0% | — | $5.1B | — |
| Q3 25 | $0.32 | $0.41 | +28.1% | — | $4.3B | — |
| Q2 25 | $0.29 | $0.42 | +44.8% | — | $4.3B | — |
| Q1 25 | $0.14 | $0.28 | +100.0% | — | $4.1B | — |
| Q4 24 | $0.48 | $0.53 | +10.4% | — | $6B | — |
| Q3 24 | $0.35 | $0.32 | -8.6% | — | $5.1B | — |
| Q2 24 | $0.23 | $0.32 | +39.1% | — | $4.5B | — |
| Q1 24 | $0.26 | $0.26 | 0.0% | — | $4.1B | — |
| Q4 23 | $0.57 | $0.41 | -28.1% | — | $5.1B | — |
| Q3 23 | $0.32 | $0.33 | +3.1% | — | $4.5B | — |
| Q2 23 | $0.3 | $0.28 | -6.7% | — | $4.5B | — |
| Q1 23 | — | $0.24 | — | — | $4.2B | — |
| Q4 22 | — | $0.42 | — | — | $5.4B | — |
| Q3 22 | — | $0.25 | — | — | $4.3B | — |
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 | — | $0.94 | — | — | $17.8B | — |
| FY24 | — | -$0.75 | — | — | $21.3B | — |
| FY23 | — | -$0.47 | — | — | $18.2B | — |
| FY22 | — | -$1.68 | — | — | $17.8B |
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 | $17.4B | $17.8B | $18.1B | $17.1B | $17.3B | $17.2B | $17.8B | $18.2B | $21.3B | $17.8B |
| YoY change | +3.66% | +2.06% | +1.92% | -5.37% | +0.96% | -0.9% | +3.91% | +1.92% | +17.2% | -16.2% |
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 | 17.4B | 17.8B | 18.1B | 17.1B | 17.3B | 17.2B | 17.8B | 18.2B | 21.3B | 17.8B |
| Cost of revenue | 9.5B | 9.6B | 9.6B | 9.2B | 9.5B | 10B | 10.6B | 10.7B | 12.1B | 9.8B |
| Gross profit | 7.9B | 8.2B | 8.6B | 7.9B | 7.8B | 7.2B | 7.2B | 7.4B | 9.2B | 8.1B |
| Gross margin | 45.6% | 46% | 47.2% | 46.1% | 45.2% | 41.8% | 40.4% | 41% | 43.1% | 45.2% |
| Research & development | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 2.1B | 1.9B | 2.1B | 1.7B |
| Selling, general & administrative | 4.8B | 5B | 5.1B | 4.7B | 4.7B | 4.9B | 5.3B | 5.1B | 6B | 5B |
| Operating expenses | 6.5B | 6.8B | 6.9B | 6.5B | 6.4B | 6.5B | 7.4B | 7.6B | 8.6B | 6.6B |
| Operating income | 1.5B | 1.4B | 1.7B | 1.4B | 1.4B | 623M | -177M | -168M | 606.1M | 1.4B |
| Operating margin | 8.42% | 7.99% | 9.13% | 8.11% | 8.11% | 3.63% | -0.99% | -0.92% | 2.85% | 8.12% |
| Non-operating income, net | -12M | 160M | 67M | 45M | -13M | 22M | -1.3B | -92M | -157.1M | -50M |
| Pretax income | 1B | 1.4B | 1.5B | 1.2B | 1.2B | 509M | -1.7B | -526M | 145.3M | 1.2B |
| Income tax | 203M | 349M | 193M | 258M | 212M | -103M | -113M | -73M | 1.1B | 282M |
| Net income | 1.5B | 1.9B | 1.1B | 1.2B | 1.2B | 3.3B | -1.6B | -463M | -824.7M | 897M |
| Net margin | 8.56% | 10.5% | 6.05% | 6.84% | 6.9% | 19.4% | -9% | -2.55% | -3.87% | 5.03% |
| EBITDA | 2.4B | 2.5B | 2.7B | 2.8B | 2.9B | 2B | 1.4B | 1B | 2.2B | 2.6B |
| EPS | 1.43 | 1.61 | 1.07 | 1.17 | 1.21 | 3.4 | -1.68 | -0.47 | -0.75 | 0.94 |
| Diluted EPS | 1.42 | 1.59 | 1.05 | 1.16 | 1.19 | 3.38 | -1.68 | -0.47 | -0.75 | 0.94 |
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 | 4.5B | 5.1B | 4.1B | 4.5B | 5.1B | 6B | 4.1B | 4.3B | 4.3B | 5.1B | 3.9B | 4.4B |
| Cost of revenue | 2.5B | 3.3B | 2.3B | 2.5B | 2.7B | 3.6B | 2.2B | 2.3B | 2.4B | 2.8B | 2.1B | 2.2B |
| Gross profit | 1.9B | 1.8B | 1.8B | 2B | 2.3B | 2.3B | 1.8B | 2B | 1.9B | 2.3B | 1.8B | 2.1B |
| Gross margin | 43.2% | 35.5% | 43.9% | 44.6% | 45.8% | 38.9% | 45.1% | 46.4% | 44.4% | 44.9% | 45.2% | 49.3% |
| Research & development | 445M | 449M | 419M | 424M | 500.8M | 557.6M | 457M | 402M | 414M | 427M | 394M | 484M |
| Selling, general & administrative | 1.3B | 1.4B | 1.2B | 1.3B | 1.4B | 1.6B | 1.2B | 1.2B | 1.2B | 1.3B | 1.2B | 1.2B |
| Operating expenses | 1.7B | 1.8B | 2.6B | 1.2B | 1.9B | 2.1B | 1.7B | 1.6B | 1.6B | 1.7B | 1.5B | 1.5B |
| Operating income | 223M | -30M | -823M | 816M | 390.9M | 216.2M | 155M | 401M | 330M | 565M | 242M | 610M |
| Operating margin | 4.99% | -0.59% | -19.9% | 18.3% | 7.72% | 3.63% | 3.78% | 9.24% | 7.67% | 11.1% | 6.2% | 14% |
| Non-operating income, net | -19M | -20M | -1M | -93M | -24.3M | -21.3M | -1M | -6M | 2M | -44M | -4M | -1M |
| Pretax income | 130M | -94M | -894M | 656M | 285.7M | 135.9M | 104M | 337M | 275M | 466M | 190M | 546M |
| Income tax | 32M | -132M | 105M | 345M | 75.2M | 530.5M | 27M | 95M | 87M | 74M | 44M | 160M |
| Net income | 90M | 38M | -998M | 452M | 209.3M | -393.4M | 72M | 240M | 187M | 398M | 146M | 386M |
| Net margin | 2.01% | 0.75% | -24.1% | 10.1% | 4.14% | -6.6% | 1.76% | 5.53% | 4.35% | 7.81% | 3.74% | 8.85% |
| EBITDA | 221M | -56M | -800M | 1.1B | 406M | 203.2M | 462M | 683M | 656M | 800M | 538M | 1B |
| EPS | 0.09 | 0.04 | -1.06 | 0.5 | 0.2 | -0.36 | 0.08 | 0.25 | 0.19 | 0.42 | 0.16 | 0.4 |
| Diluted EPS | 0.09 | 0.04 | -1.06 | 0.5 | 0.2 | -0.36 | 0.08 | 0.25 | 0.19 | 0.42 | 0.16 | 0.4 |
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 | 29.9B | 37.3B | 34.5B | 46.9B | 51.3B | 34.7B | 13.8B | 22.1B | — | — | 24.5B |
| Enterprise value | 33B | 39.5B | 36.3B | 50.7B | 54B | 38.5B | 19.9B | 27.8B | — | — | 34.3B |
| Shares outstanding | 976.5M | 987.9M | 981.8M | 960.5M | 946.3M | 942.7M | 919.1M | 947.6M | 1.1B | 948.2M | 948.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20 | 20 | 31.4 | 40 | 42.9 | 10.5 | — | — | — | — | 19.2 |
| P/S | 1.71 | 2.1 | 1.9 | 2.73 | 2.96 | 2.02 | 0.77 | 1.22 | — | — | 1.38 |
| P/B | 2.22 | 3.11 | 2.84 | 3.71 | 4.31 | 2.4 | 1.04 | 1.83 | — | — | 1.86 |
| EV/EBITDA | 13.9 | 15.9 | 13.3 | 18.3 | 18.9 | 19.5 | 13.8 | 26.9 | — | — | 12.5 |
| EV/Sales | 1.9 | 2.22 | 2 | 2.96 | 3.12 | 2.24 | 1.12 | 1.53 | — | — | 1.7 |
| Earnings yield | 4.99% | 5.01% | 3.18% | 2.5% | 2.33% | 9.57% | — | — | — | — | 5.2% |
| FCF yield | 1.39% | 2.71% | 2.72% | 1.84% | 3.15% | 2.49% | -7.11% | 6.75% | — | — | 7.09% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45.6% | 46% | 47.2% | 46.1% | 45.2% | 41.8% | 40.4% | 41% | 43.1% | 45.2% | 49.3% |
| Operating margin | 8.42% | 7.99% | 9.13% | 8.11% | 8.11% | 3.63% | -0.99% | -0.92% | 2.85% | 8.12% | 14% |
| Net margin | 8.56% | 10.5% | 6.05% | 6.84% | 6.9% | 19.4% | -9% | -2.55% | -3.87% | 5.03% | 6.31% |
| ROE | 11.1% | 15.6% | 9.05% | 9.29% | 10% | 23% | -12.1% | -3.84% | -5.8% | 8.16% | 10.2% |
| ROA | 4.62% | 7.39% | 4.22% | 4.34% | 4.31% | 10.7% | -5.23% | -1.57% | -2.41% | 3.33% | 4.07% |
| ROIC | 7.09% | 7.48% | 10.4% | 6.7% | 7.92% | 3.42% | -0.91% | -0.94% | 0% | 6.89% | 7.67% |
| Return on tangible assets | 20.2% | 58.3% | 59.7% | 42.3% | 21% | 139.4% | -50.8% | -14.1% | -31.1% | 27.5% | 50.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.34 | 1.47 | 1.21 | 1.36 | 1.45 | 1.39 | 1.29 | 1.2 | 1.23 | 1.32 | 1.26 |
| Quick ratio | 1.02 | 1.13 | 0.87 | 0.96 | 1.06 | 0.93 | 0.78 | 0.78 | 0.84 | 0.94 | 0.82 |
| Debt / equity | 0.42 | 0.34 | 0.32 | 0.42 | 0.5 | 0.42 | 0.55 | 0.63 | 0.62 | 0.71 | 0.65 |
| Debt / assets | 0.17 | 0.16 | 0.15 | 0.19 | 0.21 | 0.2 | 0.24 | 0.26 | 0.26 | 0.29 | 0.28 |
| Net debt / EBITDA | 1.33 | 0.87 | 0.66 | 1.39 | 0.95 | 1.9 | 4.26 | 5.55 | 2.74 | 1.9 | 1.88 |
| Interest coverage | 4.01 | 6.64 | 8.4 | 6.72 | 7.65 | 4.1 | -6.09 | -0.72 | 1.36 | 5.02 | 5.73 |
| Effective tax rate | 19.6% | 25.3% | 12.8% | 20.7% | 17.5% | 0% | 0% | 0% | 100% | 23.9% | 24.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.8 | 18 | 18.5 | 17.9 | 18.3 | 18.2 | 19.4 | 19.2 | 19.3 | 18.8 | 18.6 |
| EPS (basic) | 1.43 | 1.61 | 1.07 | 1.17 | 1.21 | 3.4 | -1.68 | -0.47 | -0.75 | 0.94 | 0.94 |
| EPS (diluted) | 1.42 | 1.59 | 1.05 | 1.16 | 1.19 | 3.38 | -1.68 | -0.47 | -0.75 | 0.94 | 1.3 |
| Book value per share | 13.8 | 12.2 | 12.3 | 13.1 | 12.6 | 15.4 | 14.5 | 12.7 | 12.9 | 11.6 | 13.4 |
| FCF per share | 0.42 | 1.02 | 0.95 | 0.9 | 1.71 | 0.92 | -1.07 | 1.57 | 0.96 | 0.53 | 1.66 |
| Cash per share | 2.49 | 1.96 | 2.16 | 1.48 | 3.41 | 2.45 | 1.29 | 1.98 | 2.57 | 2.95 | 1.83 |
| Capex per share | 0.02 | 0.18 | 0.05 | 0.06 | 0.02 | 0.04 | 0.02 | 0.09 | 0.01 | 0.56 | 0.57 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.09% | 0.98% | 0.25% | 0.35% | 0.11% | 0.19% | 0.1% | 0.5% | 0.07% | 2.98% | 3.11% |
| Capex / operating cash flow | 1.09% | 7.83% | 2.36% | 2.28% | 0.66% | 1.72% | -1.77% | 3.71% | 0.72% | 45.4% | 24.1% |
| Payout ratio | 22.1% | 20.5% | 36.6% | 38.6% | 0.08% | 14.5% | -25.7% | -0.43% | -0.14% | 36.6% | 76.2% |
| Dividend yield | 1.11% | 1.03% | 1.16% | 0.97% | 0% | 1.39% | 2.99% | 0.01% | — | — | 4.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 13, 2026 | $1.013 |
| May 13, 2025 | $0.967 |
| May 12, 2022 | $0.9121 |
| May 10, 2021 | $1.034 |
| May 13, 2019 | $0.9612 |
| May 7, 2018 | $0.9394 |
| May 12, 2017 | $0.7629 |
| May 13, 2016 | $0.7662 |
| — |
| FY21 | — | $3.4 | — | — | $17.2B | — |
| FY20 | — | $1.21 | — | — | $17.3B | — |
| FY19 | — | $1.17 | — | — | $17.1B | — |
| FY18 | — | $1.07 | — | — | $18.1B | — |
| FY17 | — | $1.61 | — | — | $17.8B | — |
| FY16 | — | $1.43 | — | — | $17.4B | — |
| 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 | $4.5B | $5.1B | $4.1B | $4.5B | $5.1B | $6B | $4.1B | $4.3B | $4.3B | $5.1B | $3.9B | $4.4B |
| YoY change | +3.74% | -6.64% | -0.7% | -0.18% | +13.2% | +17.7% | -0.99% | -2.78% | -15% | -14.5% | -4.69% | +0.51% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.4B | 1.9B | 2.1B | 1.4B | 3.2B | 2.3B | 1.2B | 1.9B | 2.8B | 2.8B |
| Receivables | 5.3B | 3.6B | 3.8B | 4.6B | 3.9B | 3.6B | 3.8B | 3.7B | 4.2B | 3.3B |
| Inventory | 3.4B | 2.4B | 2.7B | 2.8B | 3B | 3.5B | 4B | 3.5B | 3.8B | 2.9B |
| Total current assets | 14.1B | 10.1B | 9.6B | 9.5B | 11.2B | 10.3B | 10.3B | 9.9B | 11.8B | 9.9B |
| Property, plant & equipment | 3.9B | 2.7B | 1.7B | 2.9B | 2.7B | 2.7B | 2.6B | — | 2.9B | 2.2B |
| Goodwill & intangibles | 24.9B | 22.1B | 24.2B | 24.2B | 22B | 28.6B | 27.5B | 26.1B | 31.6B | 23.7B |
| Total assets | 32.3B | 25.3B | 26B | 27B | 27.7B | 31B | 30.7B | 29.4B | 34.2B | 26.9B |
| Accounts payable | 2.8B | 2.1B | 2.3B | 2.1B | 2.1B | 1.9B | 2B | 1.9B | 2.2B | 1.9B |
| Short-term debt | 1.6B | 623M | 688M | 382M | 359M | 310M | 325M | 654M | 523.4M | 1B |
| Total current liabilities | 10.5B | 6.9B | 7.9B | 7B | 7.7B | 7.4B | 7.9B | 8.3B | 9.6B | 7.5B |
| Long-term debt | 4B | 3.5B | 3.2B | 4.9B | 5.6B | 5.7B | 7B | 7B | 8.3B | 6.8B |
| Total liabilities | 18.8B | 13.3B | 13.9B | 14.4B | 15.8B | 16.5B | 17.4B | 17.3B | 20B | 16B |
| Shareholders' equity | 13.5B | 12B | 12.1B | 12.6B | 11.9B | 14.5B | 13.3B | 12.1B | 14.2B | 11B |
| Total debt | 5.6B | 4.1B | 3.9B | 5.3B | 5.9B | 6B | 7.3B | 7.6B | 8.9B | 7.8B |
| Net debt | 3.3B | 2.2B | 2.2B | 3.8B | 2.7B | 3.7B | 6.2B | 5.7B | 6B | 5B |
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 | Q4 22 | Q2 23 | Q4 23 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.2B | 968M | 1.9B | 1.8B | 2.1B | 2.8B | 1.2B | 1.8B | 1.9B | 2.8B | 2.6B | 1.8B |
| Receivables | 3.8B | 3.6B | 3.7B | 3.8B | — | 4.2B | 3.4B | 3.3B | 3.3B | 3.3B | 3.3B | 3.5B |
| Inventory | 4B | 4.1B | 3.5B | 3.6B | — | 3.8B | 3.3B | 3.2B | 3.3B | 2.9B | 3.1B | 3.2B |
| Total current assets | 10.3B | 9.7B | 9.9B | 10.1B | — | 11.8B | 8.7B | 9.1B | 9.3B | 9.9B | 9.8B | 9.3B |
| Property, plant & equipment | 2.6B | — | — | — | — | 2.9B | — | — | — | 2.2B | — | — |
| Goodwill & intangibles | 27.5B | 26.7B | 26.1B | 26.7B | — | 31.6B | 26B | 24.1B | 23.8B | 23.7B | 24.6B | 24.5B |
| Total assets | 30.7B | 29.5B | 29.4B | 29.5B | — | 34.2B | 27.2B | 26.4B | 26.3B | 26.9B | 27.3B | 26.7B |
| Accounts payable | 2B | 1.6B | 1.9B | 1.9B | — | 2.2B | 1.8B | 1.8B | 1.7B | 1.9B | 2B | 2.1B |
| Short-term debt | 325M | 1B | 654M | 1.1B | — | 523.4M | 513M | 1.2B | 1.1B | 1B | 1.2B | 1.1B |
| Total current liabilities | 7.9B | 8.1B | 8.3B | 8.8B | — | 9.6B | 6.8B | 7.2B | 7B | 7.5B | 7.4B | 7.4B |
| Long-term debt | 7B | 7.2B | 7B | 7.1B | — | 8.3B | 7.1B | 7.2B | 7.2B | 6.8B | 6.9B | 6.3B |
| Total liabilities | 17.4B | 17.3B | 17.3B | 17.6B | — | 20B | 15.4B | 16B | 15.8B | 16B | 15.8B | 15.2B |
| Shareholders' equity | 13.3B | 12.2B | 12.1B | 11.9B | 13.7B | 14.2B | 11.7B | 10.4B | 10.6B | 11B | 11.4B | 11.5B |
| Total debt | 7.3B | 8.2B | 7.6B | 8.3B | — | 8.9B | 7.6B | 8.4B | 8.4B | 7.8B | 8.1B | 7.5B |
| Net debt | 6.2B | 7.3B | 5.7B | 6.5B | — | 6B | 6.4B | 6.6B | 6.5B | 5B | 5.5B | 5.7B |
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 | 831M | 1B | 1.3B | 990M | 999M | 612M | -1.6B | -453M | -992.4M | 901M |
| Depreciation & amortization | 976M | 1B | 1.1B | 1.3B | 1.5B | 1.3B | 1.6B | 1.3B | 1.6B | 1.1B |
| Stock-based compensation | — | 116M | 97M | 96M | 112M | 108M | 95M | 88M | 113.4M | 141M |
| Change in working capital | -959M | -690M | -811M | -283M | -149M | 13M | -1.1B | 1.3B | -111.1M | -1.2B |
| Operating cash flow | 1.4B | 2.2B | 2B | 2.6B | 2.9B | 1.9B | -1B | 2.4B | 2.1B | 1.2B |
| Capital expenditure | 15M | 175M | 46M | 60M | 19M | 33M | 18M | 90M | 15.4M | -532M |
| Investing cash flow | -336M | -2.3B | -643M | 439M | -372M | -2.9B | -681M | 8M | 121.7M | -610M |
| Dividends paid | -330M | -384M | -401M | -453M | -1M | -482M | -412M | -2M | -1.2M | -328M |
| Share repurchases | -606M | -642M | -1B | -1.4B | -343M | -1.6B | -187M | -662M | -485.6M | 0 |
| Financing cash flow | -1.6B | 55M | -1.2B | -1.7B | 483M | -2.3B | 500M | -848M | -586M | 107M |
| Net change in cash | -601M | -51M | 118M | 1.4B | 3B | -3.3B | -1.2B | 1.6B | 1.7B | 669M |
| Free cash flow | 414M | 1B | 937M | 862M | 1.6B | 866M | -979M | 1.5B | 1.1B | 504M |
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 | Q4 16 | Q3 23 | Q4 23 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 550M | — | — | 311M | — | — | 78M | 242M | 188M | 394M | 146M | 386M |
| Depreciation & amortization | 352M | — | — | 343M | — | — | 276M | 266M | 303M | 278M | 265M | 381M |
| Stock-based compensation | — | — | — | 13M | — | — | 48M | 32M | 32M | 30M | 30M | 50M |
| Change in working capital | -223M | — | — | -971M | — | — | -1.3B | -225M | -240M | 581M | -263M | -329M |
| Operating cash flow | 846M | — | — | 92M | — | — | -823M | 488M | 327M | 1.4B | 188M | 376M |
| Capital expenditure | 15M | — | — | 7M | — | — | 2M | 2M | -135M | -148M | -136M | -130M |
| Investing cash flow | 23M | — | — | -4M | — | — | 4M | -66M | -138M | -154M | -382M | 5M |
| Dividends paid | 0 | — | — | — | — | — | — | -295M | -33M | 0 | — | -321M |
| Share repurchases | -86M | — | — | -113M | — | — | — | — | 0 | 0 | — | -68M |
| Financing cash flow | -519M | — | — | 395M | — | — | -111M | 367M | -132M | -26M | -78M | -2B |
| Net change in cash | 350M | — | — | 483M | — | — | -930M | 789M | 57M | 1.2B | -272M | -1.6B |
| Free cash flow | 828M | 307M | 1.2B | -71M | 502M | 1B | -1.1B | 228M | 169M | 1.2B | 25M | 219M |
| Date | Ratio |
|---|
| Jun 30, 2020 | 1:1 |
| Aug 1, 2000 | 97:100 |
| Apr 18, 2000 | 4:1 |