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 | $2.25 | $2.23 | -0.9% | — | — | — |
| Q3 26 | $1.77 | $1.83 | +3.4% | — | — | — |
| Q2 26 | $1.36 | $1.52 | +11.8% | — | — | — |
| Q1 26 | $2.22 | $2.22 | 0.0% | — | — | — |
| Q4 25 | $1.62 | $1.72 | +6.2% | — | — | — |
| Q3 25 | $1.63 | $1.61 | -1.2% | — | — | — |
| Q2 25 | $2.15 | $2.13 | -0.9% | — | — | — |
| Q1 25 | $2.48 | $2.5 | +0.8% | — | — | — |
| Q4 24 | $1.86 | $1.86 | 0.0% | — | — | — |
| Q3 24 | $1.5 | $1.53 | +2.0% | — | — | — |
| Q2 24 | $1.94 | $2.07 | +6.7% | — | — | — |
| Q1 24 | $2.14 | $2.25 | +5.1% | — | — | — |
| Q4 23 | $1.54 | $1.82 | +18.2% | — | — | — |
| Q3 23 | $1.13 | $1.22 | +8.0% | — | — | — |
| Q2 23 | $1.65 | $1.66 | +0.6% | — | — | — |
| Q1 23 | $1.73 | $1.81 | +4.6% | — | — | — |
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 | — | $6.96 | — | — | $15.9B | — |
| FY24 | — | $4.77 | — | — | $15.8B | — |
| FY23 | — | $5.38 | — | — | $18.2B | — |
| FY22 | — | $4.34 | — | — | $17.7B |
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 | $14.3B | $14.7B | $15.4B | $15.1B | $13.8B | $16.8B | $17.7B | $18.2B | $15.8B | $15.9B |
| YoY change | +0.2% | +3.35% | +4.24% | -1.48% | -8.66% | +21.5% | +5.06% | +3.37% | -13.2% | +0.19% |
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 | 14.3B | 14.7B | 15.4B | 15.1B | 13.8B | 16.8B | 17.7B | 18.2B | 15.8B | 15.9B |
| Cost of revenue | 7.7B | 8.2B | 9B | 8.7B | 7.8B | 10.3B | 11.1B | 10.7B | 9.3B | 9.3B |
| Gross profit | 6.6B | 6.5B | 6.4B | 6.5B | 6.1B | 6.5B | 6.6B | 7.5B | 6.6B | 6.6B |
| Gross margin | 46.3% | 44.3% | 41.5% | 42.9% | 43.8% | 38.8% | 37.1% | 41.1% | 41.6% | 41.3% |
| Research & development | 453M | 451M | 441M | 432M | 379M | 439M | 448M | 433M | 423M | 423M |
| Selling, general & administrative | 4.5B | 3.6B | 3.6B | 3.6B | 3.4B | 3.8B | 3.8B | 4.5B | 3.4B | 3.4B |
| Operating expenses | 5B | 4.1B | 4B | 4B | 3.8B | 4.2B | 4.3B | 4.9B | 3.8B | 3.9B |
| Operating income | 1.2B | 2B | 1.9B | 2B | 1.8B | 1.7B | 1.7B | 2.1B | 2.3B | 2.2B |
| Operating margin | 8.42% | 13.7% | 12.2% | 12.9% | 12.9% | 10.1% | 9.76% | 11.3% | 14.4% | 13.7% |
| Non-operating income, net | -323M | 65M | -84M | -193M | -310M | 209M | -228M | -204M | -371M | -36M |
| Pretax income | 779M | 2B | 1.7B | 1.7B | 1.4B | 1.8B | 1.4B | 1.7B | 1.9B | 2B |
| Income tax | 214M | 615M | 353M | 392M | 291M | 374M | 325M | 439M | 475M | 458M |
| Net income | 895M | 1.6B | 1.4B | 1.3B | 1.1B | 1.5B | 1.1B | 1.3B | 1.1B | 1.6B |
| Net margin | 6.27% | 11% | 8.83% | 8.38% | 7.76% | 8.69% | 5.97% | 7.17% | 7.25% | 10% |
| EBITDA | 1.5B | 2.5B | 2.3B | 2.5B | 2.3B | 2.5B | 2.4B | 2.8B | 2.9B | 2.8B |
| EPS | 3.3 | 6.22 | 5.5 | 5.25 | 4.47 | 6.06 | 4.34 | 5.38 | 4.77 | 6.96 |
| Diluted EPS | 3.28 | 6.18 | 5.47 | 5.22 | 4.45 | 6.01 | 4.32 | 5.35 | 4.75 | 6.94 |
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 | 4.6B | 4.3B | 4.3B | 4.8B | 4.6B | 2.2B | 3.7B | 4.2B | 4.1B | 3.9B | 3.9B | 4.5B |
| Cost of revenue | 2.8B | 2.5B | 2.4B | 2.7B | 2.7B | 1.4B | 2.1B | 2.4B | 2.4B | 2.3B | 2.3B | 2.7B |
| Gross profit | 1.9B | 1.8B | 1.9B | 2.1B | 1.9B | 755M | 1.5B | 1.8B | 1.7B | 1.6B | 1.7B | 1.8B |
| Gross margin | 40.7% | 41.8% | 43.3% | 43% | 41.8% | 34.9% | 41.9% | 42% | 40.6% | 40.8% | 42.1% | 40.2% |
| Research & development | 108M | 111M | 109M | 111M | 105M | 98M | 102M | 106M | 106M | 109M | 113M | 107M |
| Selling, general & administrative | 1B | 1.2B | 1.1B | 1.1B | 1.1B | 188M | 838M | 872M | 824M | 905M | 885M | 931M |
| Operating expenses | 1.2B | 1.3B | 1.2B | 1.2B | 1.2B | 286M | 940M | 978M | 930M | 1B | 998M | 1B |
| Operating income | 595M | 405M | 552M | 738M | 616M | 381M | 481M | 650M | 588M | 450M | 525M | 636M |
| Operating margin | 12.8% | 9.31% | 12.8% | 15.4% | 13.5% | 17.6% | 13.1% | 15.5% | 14.4% | 11.5% | 13.4% | 14.1% |
| Non-operating income, net | -13M | -200M | -1M | -28M | 14M | -356M | 34M | -34M | -9M | -27M | 16M | -38M |
| Pretax income | 557M | 192M | 538M | 693M | 611M | 10M | 502M | 598M | 556M | 389M | 517M | 569M |
| Income tax | 121M | 89M | 129M | 156M | 137M | 53M | 122M | 140M | 118M | 78M | 132M | 127M |
| Net income | 436M | 103M | 409M | 537M | 474M | -271M | 378M | 458M | 447M | 309M | 385M | 440M |
| Net margin | 9.39% | 2.37% | 9.49% | 11.2% | 10.4% | -12.5% | 10.3% | 10.9% | 11% | 7.89% | 9.8% | 9.79% |
| EBITDA | 763M | 600M | 734M | 889M | 828M | 155M | 679M | 795M | 759M | 581M | 710M | 774M |
| EPS | 1.8 | 0.38 | 1.7 | 2.25 | 2.01 | -1.2 | 1.63 | 1.98 | 2.01 | 1.34 | 1.71 | 1.96 |
| Diluted EPS | 1.79 | 0.38 | 1.69 | 2.24 | 2 | -1.2 | 1.63 | 1.98 | 2 | 1.33 | 1.7 | 1.95 |
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 | 25.2B | 29.9B | 24.9B | 31.6B | 34.2B | 41B | 29.7B | 35.3B | 27.9B | 23.2B | 23.8B |
| Enterprise value | 27.7B | 32.6B | 29B | 36.2B | 38.8B | 47.4B | 36.2B | 40.6B | 33B | 28.9B | 29.9B |
| Shares outstanding | 265.6M | 256.1M | 243.9M | 236.9M | 236.8M | 237.6M | 236.1M | 236M | 233.8M | 226.3M | 226.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 28.1 | 18.5 | 18.4 | 24.9 | 31.8 | 28.1 | 28.2 | 27 | 24.3 | 14.6 | 15.4 |
| P/S | 1.76 | 2.03 | 1.62 | 2.09 | 2.47 | 2.44 | 1.68 | 1.93 | 1.76 | 1.46 | 1.45 |
| P/B | 5.12 | 5.27 | 5.27 | 5.85 | 5.87 | 6.39 | 4.42 | 4.4 | 4.01 | 2.86 | 2.83 |
| EV/EBITDA | 18.7 | 13 | 12.4 | 14.6 | 17.1 | 19.1 | 15.2 | 14.7 | 11.2 | 10.1 | 11.1 |
| EV/Sales | 1.94 | 2.21 | 1.89 | 2.39 | 2.81 | 2.82 | 2.05 | 2.22 | 2.08 | 1.82 | 1.82 |
| Earnings yield | 3.56% | 5.4% | 5.45% | 4.01% | 3.14% | 3.56% | 3.55% | 3.71% | 4.11% | 6.87% | 6.5% |
| FCF yield | 3.86% | 4.04% | 4.24% | 5.27% | 5.35% | 2.91% | 1.5% | 5.28% | 2.5% | 5.02% | 4.64% |
| PEG | — | — | — | — | — | — | — | — | — | — | -15.2 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.3% | 44.3% | 41.5% | 42.9% | 43.8% | 38.8% | 37.1% | 41.1% | 41.6% | 41.3% | 40.2% |
| Operating margin | 8.42% | 13.7% | 12.2% | 12.9% | 12.9% | 10.1% | 9.76% | 11.3% | 14.4% | 13.7% | 14% |
| Net margin | 6.27% | 11% | 8.83% | 8.38% | 7.76% | 8.69% | 5.97% | 7.17% | 7.25% | 10% | 9.57% |
| ROE | 18.2% | 28.5% | 28.7% | 23.5% | 18.5% | 22.8% | 15.7% | 16.3% | 16.5% | 19.7% | 19.3% |
| ROA | 5.67% | 9.77% | 8.48% | 7.17% | 5.49% | 6.84% | 5.08% | 6.05% | 5.91% | 7.2% | 6.05% |
| ROIC | 11.7% | 16.9% | 16.9% | 15% | 13.4% | 10.5% | 9.98% | 11.6% | 14.2% | 12.2% | 11.8% |
| Return on tangible assets | 19.2% | 35.4% | 34.5% | 28.2% | 23.1% | 44.4% | 28% | 29.8% | 27.3% | 27.2% | 25.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.55 | 1.66 | 1.36 | 1.41 | 1.41 | 1.42 | 1.52 | 1.47 | 1.31 | 1.62 | 1.58 |
| Quick ratio | 1.19 | 1.22 | 0.96 | 1.02 | 1.05 | 0.97 | 1.04 | 1.05 | 0.94 | 1.22 | 1.15 |
| Debt / equity | 0.9 | 0.73 | 1.06 | 1.08 | 1.14 | 1.16 | 1.14 | 0.86 | 0.92 | 0.98 | 0.87 |
| Debt / assets | 0.28 | 0.25 | 0.31 | 0.33 | 0.34 | 0.35 | 0.37 | 0.32 | 0.33 | 0.36 | 0.33 |
| Net debt / EBITDA | 1.72 | 1.06 | 1.73 | 1.85 | 2.06 | 2.58 | 2.73 | 1.92 | 1.71 | 1.99 | 2.08 |
| Interest coverage | 7.23 | 20.1 | 15.3 | 13.6 | 10.9 | 16 | 9.27 | 8.08 | 8.68 | 9.49 | 8.96 |
| Effective tax rate | 27.5% | 30.7% | 20.9% | 23.6% | 21.4% | 20.6% | 23.5% | 25.1% | 25.6% | 22.4% | 22.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 53.7 | 57.6 | 63 | 63.9 | 58.4 | 70.7 | 74.8 | 77.3 | 67.8 | 70.2 | 73.2 |
| EPS (basic) | 3.3 | 6.22 | 5.5 | 5.25 | 4.47 | 6.06 | 4.34 | 5.38 | 4.77 | 6.96 | 6.96 |
| EPS (diluted) | 3.28 | 6.18 | 5.47 | 5.22 | 4.45 | 6.01 | 4.32 | 5.35 | 4.75 | 6.94 | 6.97 |
| Book value per share | 18.5 | 22.1 | 19.4 | 22.8 | 24.6 | 27 | 28.4 | 34 | 29.8 | 35.8 | 38 |
| FCF per share | 3.66 | 4.72 | 4.33 | 7.04 | 7.71 | 5.01 | 1.88 | 7.89 | 2.99 | 5.14 | 6.28 |
| Cash per share | 7.01 | 5.82 | 3.95 | 5.37 | 8.12 | 4.51 | 4.89 | 6.73 | 5.81 | 9.81 | 7.23 |
| Capex per share | 0 | 0 | 0.11 | 0 | 0 | 0.2 | — | — | — | 3.44 | 3.38 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0% | 0% | 0.18% | 0% | 0% | 0.28% | — | — | — | 4.9% | 4.61% |
| Capex / operating cash flow | 0% | 0% | 1.9% | 0% | 0% | 2.78% | — | — | — | 40.1% | 35% |
| Payout ratio | 46.3% | 26.9% | 33.4% | 36.9% | 46.2% | 36.7% | 54.1% | 45.7% | 54.1% | 39.4% | 40.8% |
| Dividend yield | 1.64% | 1.45% | 1.82% | 1.48% | 1.45% | 1.31% | 1.92% | 1.69% | 2.23% | 2.71% | 2.77% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.74 |
| May 11, 2026 | $0.71 |
| Feb 20, 2026 | $0.71 |
| — |
| FY21 | — | $6.06 | — | — | $16.8B | — |
| FY20 | — | $4.47 | — | — | $13.8B | — |
| FY19 | — | $5.25 | — | — | $15.1B | — |
| FY18 | — | $5.5 | — | — | $15.4B | — |
| FY17 | — | $6.22 | — | — | $14.7B | — |
| FY16 | — | $3.3 | — | — | $14.3B | — |
| 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 | $4.6B | $4.3B | $4.3B | $4.8B | $4.6B | $2.2B | $3.7B | $4.2B | $4.1B | $3.9B | $3.9B | $4.5B |
| YoY change | +3.94% | +3.94% | -1.58% | -1.6% | -1.49% | -50.2% | -14.5% | -12.5% | -10.8% | +80.8% | +6.68% | +7.15% |
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 | 1.9B | 1.5B | 963M | 1.3B | 1.9B | 1.1B | 1.2B | 1.6B | 1.4B | 2.2B |
| Receivables | 2.3B | 2.6B | 2.5B | 2.5B | 2.4B | 2.7B | 2.8B | 2.9B | 2.5B | 2.8B |
| Inventory | 1.5B | 1.7B | 1.8B | 1.7B | 1.7B | 2.2B | 2.3B | 2.1B | 1.8B | 2B |
| Total current assets | 6.6B | 6.5B | 6B | 6.2B | 6.8B | 6.8B | 7.2B | 7.4B | 6.6B | 8B |
| Property, plant & equipment | 1.3B | 1.3B | 1.3B | 2.2B | 2.3B | 2.6B | 2.4B | 2.6B | 2.3B | 2.7B |
| Goodwill & intangibles | 11.1B | 12B | 12.1B | 13.2B | 14.9B | 18.1B | 17B | 17.2B | 15.2B | 16.2B |
| Total assets | 15.8B | 16.5B | 16B | 17.7B | 19.6B | 21.4B | 20.7B | 21.6B | 19.4B | 22.1B |
| Accounts payable | 2.8B | 3.2B | 3B | 2.9B | 3.2B | 3.7B | 3.5B | 3.6B | 3B | 3.2B |
| Short-term debt | 629M | 12M | 651M | 683M | 758M | 201M | 496M | 500M | 1.1B | 844M |
| Total current liabilities | 4.3B | 3.9B | 4.4B | 4.4B | 4.8B | 4.8B | 4.7B | 5.1B | 5B | 4.9B |
| Long-term debt | 3.8B | 4.1B | 4.4B | 5.2B | 5.8B | 7.3B | 7.1B | 6.4B | 5.3B | 7.1B |
| Total liabilities | 10.9B | 10.9B | 11.3B | 12.3B | 13.7B | 14.9B | 14B | 13.6B | 12.5B | 14B |
| Shareholders' equity | 4.9B | 5.7B | 4.7B | 5.4B | 5.8B | 6.4B | 6.7B | 8B | 7B | 8.1B |
| Total debt | 4.4B | 4.1B | 5B | 5.8B | 6.6B | 7.5B | 7.6B | 6.9B | 6.4B | 7.9B |
| Net debt | 2.6B | 2.7B | 4.1B | 4.6B | 4.8B | 6.5B | 6.5B | 5.4B | 5.1B | 5.7B |
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 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 | 1.3B | 1.6B | 1.2B | 1.2B | 1.3B | 1.4B | 1.9B | 1.6B | 1.9B | 2.2B | 1.6B | 1.6B |
| Receivables | 3.6B | 2.9B | 3.6B | 3.8B | 3.7B | 2.5B | 3.4B | 3.9B | 3.7B | 2.8B | 3.7B | 3.9B |
| Inventory | 2.2B | 2.1B | 2.3B | 2.3B | 2.3B | 1.8B | 2.1B | 2.2B | 2.2B | 2B | 2.2B | 2.2B |
| Total current assets | 7.6B | 7.4B | 7.7B | 7.8B | 7.9B | 6.6B | 7.9B | 8.2B | 8.2B | 8B | 8B | 8.3B |
| Property, plant & equipment | 4.2B | 2.6B | 4.4B | 4.4B | 4.4B | 2.3B | 4.2B | 4.3B | 4.3B | 2.7B | 4.6B | 4.6B |
| Goodwill & intangibles | 17.2B | 17.2B | 17.1B | 16.6B | 16.6B | 15.2B | 15.5B | 16.3B | 16.2B | 16.2B | 16.2B | 16.2B |
| Total assets | 21.5B | 21.6B | 21.9B | 21.7B | 21.9B | 19.4B | 21.1B | 22.1B | 22.1B | 22.1B | 22.1B | 22.5B |
| Accounts payable | — | 3.6B | — | — | — | 3B | — | — | — | 3.2B | — | — |
| Short-term debt | 795M | 500M | 503M | 833M | 535M | 1.1B | 1.8B | 1.6B | 1.6B | 844M | 874M | 826M |
| Total current liabilities | 5.1B | 5.1B | 4.9B | 5.2B | 5B | 5B | 5.8B | 5.8B | 5.6B | 4.9B | 5B | 5.2B |
| Long-term debt | 6.2B | 6.4B | 6.5B | 6.4B | 6.7B | 5.3B | 6B | 6.4B | 6.4B | 7.1B | 6.9B | 6.6B |
| Total liabilities | 13.6B | 13.6B | 13.7B | 13.8B | 13.9B | 12.5B | 14B | 14.4B | 14.2B | 14B | 13.9B | 13.9B |
| Shareholders' equity | 7.9B | 8B | 8.1B | 7.9B | 8B | 7B | 7.1B | 7.7B | 8B | 8.1B | 8.3B | 8.6B |
| Total debt | 7B | 6.9B | 7B | 7.2B | 7.3B | 6.4B | 7.9B | 7.9B | 7.9B | 7.9B | 7.7B | 7.5B |
| Net debt | 5.8B | 5.4B | 5.9B | 6.1B | 6B | 5.1B | 6B | 6.4B | 6.1B | 5.7B | 6.2B | 5.9B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 565M | 1.4B | 1.3B | 1.3B | 1.1B | 1.4B | 1.1B | 1.3B | 1.4B | 1.6B |
| Depreciation & amortization | 440M | 460M | 497M | 511M | 509M | 561M | 554M | 558M | 492M | 528M |
| Stock-based compensation | 45M | 35M | 37M | 39M | 44M | 57M | 35M | 59M | 42M | 46M |
| Change in working capital | -312M | -217M | -456M | 83M | 449M | -124M | -699M | 243M | -570M | -199M |
| Operating cash flow | 41M | 1.6B | 1.4B | 2B | 2.1B | 1.7B | 575M | 2B | 1.3B | 1.9B |
| Capital expenditure | 0 | 0 | 27M | 0 | 0 | 47M | — | — | — | -778M |
| Investing cash flow | 852M | 297M | -353M | -576M | -1.1B | -2B | 57M | -7M | 322M | -700M |
| Dividends paid | -414M | -434M | -453M | -468M | -496M | -536M | -570M | -598M | -622M | -628M |
| Share repurchases | -1.1B | -813M | -1.7B | -325M | 0 | -210M | -190M | -86M | -752M | -790M |
| Financing cash flow | -1.2B | -2B | -1.2B | -758M | -859M | 140M | -409M | -1.6B | -1.4B | -545M |
| Net change in cash | -317M | -73M | -138M | 716M | 103M | -158M | 223M | 433M | 173M | 696M |
| Free cash flow | 971M | 1.2B | 1.1B | 1.7B | 1.8B | 1.2B | 445M | 1.9B | 699M | 1.2B |
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 | 436M | 103M | 409M | 537M | 504M | -43M | 380M | 458M | 438M | 311M | 385M | 442M |
| Depreciation & amortization | 142M | 150M | 141M | 134M | 150M | 88M | 121M | 135M | 138M | 134M | 132M | 134M |
| Stock-based compensation | 8M | 17M | 12M | 10M | 11M | 10M | 23M | 13M | -1M | 11M | 11M | 16M |
| Change in working capital | 267M | 662M | -642M | -176M | 91M | 71M | -501M | -219M | 89M | 432M | -432M | -67M |
| Operating cash flow | 851M | 759M | -148M | 458M | 719M | 204M | -17M | 482M | 685M | 887M | 33M | 559M |
| Capital expenditure | — | — | — | — | — | — | — | — | -147M | -301M | -196M | -113M |
| Investing cash flow | 43M | 71M | 17M | 4M | 105M | 321M | 41M | 1M | -129M | -283M | -279M | -179M |
| Dividends paid | -153M | -153M | -153M | -152M | -159M | -158M | -154M | -154M | -160M | -160M | -159M | -158M |
| Share repurchases | 0 | -86M | -149M | -163M | -199M | -241M | -394M | -146M | -147M | -103M | -96M | -79M |
| Financing cash flow | -743M | -529M | -35M | -150M | -433M | -807M | 698M | -661M | -306M | -276M | -334M | 123M |
| Net change in cash | 151M | 301M | -166M | 312M | 391M | -282M | 722M | -178M | 250M | 328M | -580M | 503M |
| Free cash flow | 753M | 730M | -316M | 247M | 613M | 148M | -227M | 266M | 538M | 586M | -163M | 446M |
| Nov 10, 2025 |
| $0.71 |
| Aug 11, 2025 | $0.71 |
| May 12, 2025 | $0.68 |
| Feb 21, 2025 | $0.68 |
| Nov 12, 2024 | $0.68 |
| Date | Ratio |
|---|---|
| Jun 15, 2015 | 2:1 |
| Jun 13, 1994 | 2:1 |
| Mar 13, 1987 | 2:1 |
| Sep 13, 1983 | 2:1 |