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 | $1.66 | $1.89 | +13.9% | — | — | — |
| Q4 26 | $1.52 | $1.78 | +17.1% | — | — | — |
| Q3 26 | $1.47 | $1.55 | +5.4% | — | — | — |
| Q2 26 | $1.41 | $1.7 | +20.6% | — | — | — |
| Q1 26 | $1.43 | $1.56 | +9.1% | — | — | — |
| Q4 25 | $1.37 | $1.47 | +7.3% | — | — | — |
| Q3 25 | $1.38 | $1.29 | -6.5% | — | — | — |
| Q2 25 | $1.34 | $1.45 | +8.2% | — | — | — |
| Q1 25 | $1.3 | $1.41 | +8.5% | — | — | — |
| Q4 24 | $1.23 | $1.34 | +8.9% | — | — | — |
| Q3 24 | $1.25 | $1.29 | +3.2% | — | — | — |
| Q2 24 | $1.22 | $1.25 | +2.5% | — | — | — |
| Q1 24 | $1.18 | $1.29 | +9.3% | — | — | — |
| Q4 23 | $1.13 | $1.22 | +8.0% | — | — | — |
| Q3 23 | $1.25 | $1.27 | +1.6% | — | — | — |
| Q2 23 | $1.14 | $1.21 | +6.1% | — | — | — |
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 | — | $5.02 | — | — | $88.6B | — |
| FY24 | — | $3.58 | — | — | $80.7B | — |
| FY23 | — | $2.24 | — | — | $68.9B | — |
| FY22 | — | $3.52 | — | — | $67.1B |
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 | $57.2B | $59.8B | $34.7B | $45.3B | $56.6B | $64.4B | $67.1B | $68.9B | $80.7B | $88.6B |
| YoY change | +2.04% | +4.53% | -42% | +30.7% | +24.8% | +13.8% | +4.17% | +2.75% | +17.1% | +9.74% |
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 | 57.2B | 59.8B | 34.7B | 45.3B | 56.6B | 64.4B | 67.1B | 68.9B | 80.7B | 88.6B |
| Cost of revenue | 41.5B | 44.2B | 27.5B | 34.6B | 48.1B | 51.9B | 53.4B | 56.8B | 65.3B | 70.8B |
| Gross profit | 15.8B | 15.6B | 7.2B | 10.8B | 8.5B | 12.5B | 13.7B | 12.1B | 15.4B | 17.8B |
| Gross margin | 27.6% | 26.1% | 20.9% | 23.7% | 15.1% | 19.4% | 20.4% | 17.5% | 19.1% | 20.1% |
| Research & development | 2.4B | 2.4B | 1.9B | 2.5B | 2.6B | 2.7B | 2.7B | 2.8B | 2.9B | 2.8B |
| Selling, general & administrative | 6B | 6.4B | 2.9B | 3.7B | 5.5B | 3.1B | 3.7B | 4B | 5.8B | 6.1B |
| Operating expenses | 7.6B | 7.5B | 4.4B | 5.8B | 7.2B | 5.4B | 6.3B | 6.7B | 8.9B | 8.5B |
| Operating income | 8.2B | 8.1B | 2.9B | 4.9B | 1.3B | 7.1B | 7.4B | 5.3B | 6.5B | 9.3B |
| Operating margin | 14.4% | 13.6% | 8.29% | 10.8% | 2.29% | 11% | 11% | 7.75% | 8.1% | 10.5% |
| Non-operating income, net | -49M | 534M | 659M | 829M | -2.3B | -677M | -46M | 48M | 1.5B | 1.2B |
| Pretax income | 7.1B | 7.8B | 2.5B | 4.2B | -2.4B | 5.1B | 6.1B | 3.8B | 6.2B | 8.7B |
| Income tax | 1.7B | 2.8B | 1.1B | 421M | 575M | 964M | 790M | 456M | 1.2B | 1.7B |
| Net income | 5.4B | 4.9B | 5.5B | 5.9B | -3.3B | 4.1B | 5.3B | 3.4B | 5B | 7.1B |
| Net margin | 9.48% | 8.22% | 15.7% | 13.1% | -5.82% | 6.39% | 7.91% | 4.9% | 6.21% | 7.98% |
| EBITDA | 10.3B | 10.9B | 5.6B | 8.6B | 6.4B | 11.6B | 11.5B | 9.7B | 12.5B | 14.9B |
| EPS | 6.18 | 5.76 | 6.58 | 6.48 | -2.59 | 2.57 | 3.52 | 2.24 | 3.58 | 5.02 |
| Diluted EPS | 6.12 | 5.7 | 6.5 | 6.41 | -2.59 | 2.56 | 3.5 | 2.23 | 3.55 | 4.96 |
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 | 13.5B | 19.9B | 19.3B | 19.7B | 20.1B | 21.6B | 20.3B | 21.6B | 22.5B | 24.2B | 22.1B | 24.7B |
| Cost of revenue | 12.8B | 15.9B | 15.7B | 16.1B | 16.1B | 17.4B | 16.2B | 17.2B | 17.9B | 19.5B | 17.5B | 19.6B |
| Gross profit | 714M | 4B | 3.6B | 3.6B | 4B | 4.2B | 4.1B | 4.4B | 4.6B | 4.7B | 4.6B | 5.1B |
| Gross margin | 5.3% | 20.1% | 18.4% | 18.2% | 20.1% | 19.6% | 20.3% | 20.3% | 20.4% | 19.5% | 20.8% | 20.8% |
| Research & development | 712M | 757M | 669M | 706M | 751M | 808M | 637M | 697M | 684M | 789M | 627M | 726M |
| Selling, general & administrative | 1.4B | -335M | 1B | 1.4B | 1.4B | 1.6B | 1.4B | 1.6B | 1.4B | 1.6B | 1.5B | 1.7B |
| Operating expenses | 2.1B | 452M | 1.3B | 3.1B | 2B | 2.1B | 2.1B | 2.2B | 2.1B | 2.1B | 2B | 2.3B |
| Operating income | -1.4B | 3.6B | 2.3B | 529M | 2B | 2.1B | 2B | 2.1B | 2.5B | 2.6B | 2.6B | 2.8B |
| Operating margin | -10.4% | 17.9% | 11.7% | 2.68% | 10.1% | 9.76% | 10% | 9.94% | 11.2% | 10.7% | 11.6% | 11.4% |
| Non-operating income, net | 446M | -1.3B | 4M | 368M | 381M | 385M | 374M | 346M | 352M | 98M | 347M | 326M |
| Pretax income | -1.3B | 1.7B | 1.9B | 428M | 1.9B | 2B | 2B | 2B | 2.4B | 2.3B | 2.5B | 2.7B |
| Income tax | -389M | 262M | 108M | 253M | 371M | 449M | 333M | 315M | 432M | 584M | 363M | 493M |
| Net income | -933M | 1.5B | 1.7B | 175M | 1.5B | 1.6B | 1.6B | 1.7B | 2B | 1.7B | 2.2B | 2.2B |
| Net margin | -6.93% | 7.39% | 9.03% | 0.89% | 7.64% | 7.21% | 8% | 7.99% | 8.92% | 7.07% | 9.77% | 9.1% |
| EBITDA | 143M | 3.3B | 3.3B | 2B | 3.5B | 3.7B | 3.5B | 3.6B | 4B | 3.8B | 4B | 4.2B |
| EPS | -0.68 | 1.05 | 1.29 | 0.08 | 1.1 | 1.11 | 1.15 | 1.24 | 1.43 | 1.21 | 1.53 | 1.58 |
| Diluted EPS | -0.68 | 1.05 | 1.28 | 0.08 | 1.09 | 1.1 | 1.14 | 1.22 | 1.41 | 1.19 | 1.51 | 1.57 |
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 | 56.4B | 63.4B | 53.6B | 80.6B | — | — | 148.9B | 120B | 154.2B | 246B | 252.9B |
| Enterprise value | 73.2B | 81.9B | 93B | 120B | — | — | 176.2B | 158.6B | 191.5B | 278.1B | 287.6B |
| Shares outstanding | 818M | 790M | 800M | 855M | 1.4B | 1.5B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 10.4 | 12.9 | 9.82 | 13.5 | — | — | 28.1 | 35.5 | 30.8 | 34.8 | 33.1 |
| P/S | 0.99 | 1.06 | 1.54 | 1.78 | — | — | 2.22 | 1.74 | 1.91 | 2.78 | 2.71 |
| P/B | 1.92 | 2.01 | 1.32 | 1.82 | — | — | 2.01 | 1.95 | 2.49 | 3.66 | 3.82 |
| EV/EBITDA | 7.13 | 7.5 | 16.7 | 14 | — | — | 15.3 | 16.4 | 15.3 | 18.6 | 18.1 |
| EV/Sales | 1.28 | 1.37 | 2.68 | 2.65 | — | — | 2.63 | 2.3 | 2.37 | 3.14 | 3.08 |
| Earnings yield | 9.62% | 7.76% | 10.2% | 7.38% | — | — | 3.56% | 2.82% | 3.25% | 2.87% | 3.02% |
| FCF yield | 3.18% | 5.1% | 8.31% | 8.27% | — | — | 2.95% | 3.93% | 2.54% | 3.03% | 3.91% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.21 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.6% | 26.1% | 20.9% | 23.7% | 15.1% | 19.4% | 20.4% | 17.5% | 19.1% | 20.1% | 20.8% |
| Operating margin | 14.4% | 13.6% | 8.29% | 10.8% | 2.29% | 11% | 11% | 7.75% | 8.1% | 10.5% | 12.7% |
| Net margin | 9.48% | 8.22% | 15.7% | 13.1% | -5.82% | 6.39% | 7.91% | 4.9% | 6.21% | 7.98% | 8.28% |
| ROE | 18.4% | 15.6% | 13.4% | 13.4% | -4.46% | 5.5% | 7.15% | 5.5% | 8.09% | 10.5% | 12.3% |
| ROA | 6.05% | 5.08% | 4.07% | 4.26% | -2.03% | 2.55% | 3.34% | 2.09% | 3.08% | 4.13% | 4.21% |
| ROIC | 13.6% | 10.3% | 2.02% | 5.27% | 1.31% | 5.74% | 6.34% | 4.7% | 5.33% | 7.59% | 8.63% |
| Return on tangible assets | 128.6% | 52.7% | -36.7% | 34.1% | 12% | -16.8% | -23.6% | -20.7% | -52.2% | 1K% | 134.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.3 | 1.35 | 1.13 | 1.32 | 1.21 | 1.19 | 1.09 | 1.04 | 0.99 | 1.03 | 1.01 |
| Quick ratio | 0.91 | 0.94 | 0.81 | 1.13 | 0.95 | 0.93 | 0.81 | 0.78 | 0.74 | 0.8 | 0.78 |
| Debt / equity | 0.81 | 0.87 | 1.12 | 1 | 0.45 | 0.44 | 0.45 | 0.74 | 0.69 | 0.59 | 0.57 |
| Debt / assets | 0.27 | 0.28 | 0.34 | 0.32 | 0.21 | 0.21 | 0.21 | 0.28 | 0.26 | 0.23 | 0.22 |
| Net debt / EBITDA | 1.63 | 1.69 | 7.06 | 4.6 | 3.84 | 2.17 | 2.37 | 3.98 | 2.98 | 2.15 | 1.9 |
| Interest coverage | 7.14 | 8.63 | 3.12 | 3.43 | -0.67 | 4.84 | 5.71 | 3.32 | 4.14 | 5.76 | 6.93 |
| Effective tax rate | 23.8% | 36.6% | 43.8% | 10.1% | 0% | 18.9% | 12.9% | 11.9% | 19.1% | 19.1% | 18.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 70 | 75.7 | 43.4 | 53 | 41.7 | 42.9 | 45.5 | 48.3 | 60.6 | 66.1 | 69.4 |
| EPS (basic) | 6.18 | 5.76 | 6.58 | 6.48 | -2.59 | 2.57 | 3.52 | 2.24 | 3.58 | 5.02 | 5.02 |
| EPS (diluted) | 6.12 | 5.7 | 6.5 | 6.41 | -2.59 | 2.56 | 3.5 | 2.23 | 3.55 | 4.96 | 5.68 |
| Book value per share | 36 | 39.9 | 50.9 | 51.8 | 54.4 | 49.7 | 50.3 | 43.1 | 46.5 | 50.1 | 49.3 |
| FCF per share | 2.19 | 4.1 | 5.57 | 7.79 | 1.21 | 3.08 | 2.98 | 3.31 | 2.94 | 5.55 | 8.05 |
| Cash per share | 8.75 | 11.4 | 7.69 | 5.77 | 6.48 | 5.22 | 4.22 | 4.62 | 4.19 | 5.54 | 6.16 |
| Capex per share | — | — | — | — | — | — | — | — | — | 1.96 | 2.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 2.96% | 2.99% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 24.9% | 19.7% |
| Payout ratio | 38.1% | 42.2% | 39.8% | 41.1% | -82.9% | 71.9% | 58.9% | 95.8% | 64.2% | 50.6% | 48.8% |
| Dividend yield | 3.67% | 3.27% | 4.05% | 3.03% | — | — | 2.1% | 2.7% | 2.09% | 1.45% | 1.56% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.73 |
| May 22, 2026 | $0.73 |
| Feb 20, 2026 | $0.68 |
| — |
| FY21 | — | $2.57 | — | — | $64.4B | — |
| FY20 | — | -$2.59 | — | — | $56.6B | — |
| FY19 | — | $6.48 | — | — | $45.3B | — |
| FY18 | — | $6.58 | — | — | $34.7B | — |
| FY17 | — | $5.76 | — | — | $59.8B | — |
| FY16 | — | $6.18 | — | — | $57.2B | — |
| 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 | $13.5B | $19.9B | $19.3B | $19.7B | $20.1B | $21.6B | $20.3B | $21.6B | $22.5B | $24.2B | $22.1B | $24.7B |
| YoY change | -20.6% | +10.1% | +12.1% | +7.68% | +49.2% | +8.51% | +5.19% | +9.43% | +11.9% | +12.1% | +8.72% | +14.5% |
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 | 7.2B | 9B | 6.2B | 4.9B | 8.8B | 7.8B | 6.2B | 6.6B | 5.6B | 7.4B |
| Receivables | 11.5B | 12.6B | 14.3B | 8.7B | 9.3B | 9.7B | 9.1B | 10.8B | 11B | 14.7B |
| Inventory | 8.7B | 9.9B | 10.1B | 9B | 9.4B | 9.2B | 10.6B | 11.8B | 12.8B | 13.4B |
| Total current assets | 28.6B | 32.9B | 35.5B | 61.6B | 43.4B | 42B | 42.4B | 48.4B | 51.1B | 60.3B |
| Property, plant & equipment | 4B | 4.5B | 5.8B | 6.6B | 9.8B | 9.7B | 9.5B | 9.2B | 9.3B | 9.6B |
| Goodwill & intangibles | 85.5B | 87.6B | 149.1B | 122.2B | 189.6B | 185.9B | 181.3B | 178.2B | 172.5B | 170.4B |
| Total assets | 89.7B | 96.9B | 134.2B | 139.6B | 162.2B | 161.4B | 158.9B | 161.9B | 162.9B | 171.1B |
| Accounts payable | 7.5B | 9.6B | 11.1B | 7.8B | 8.6B | 8.8B | 9.9B | 10.7B | 12.9B | 15.9B |
| Short-term debt | 2.2B | 2.5B | 4.3B | 5.6B | 797M | 158M | 1.2B | 1.5B | 2.5B | 3.6B |
| Total current liabilities | 21.9B | 24.4B | 31.4B | 46.6B | 35.8B | 35.4B | 39.1B | 46.8B | 51.5B | 58.8B |
| Long-term debt | 21.7B | 25B | 41.2B | 38.8B | 32.5B | 33B | 32.3B | 43.8B | 40.4B | 35.9B |
| Total liabilities | 60.2B | 65.4B | 93.5B | 95.3B | 88.3B | 86.7B | 84.7B | 100.4B | 100.9B | 103.9B |
| Shareholders' equity | 29.5B | 31.6B | 40.7B | 44.3B | 73.9B | 74.7B | 74.2B | 61.4B | 62B | 67.1B |
| Total debt | 23.9B | 27.5B | 45.5B | 44.3B | 33.3B | 33.1B | 33.5B | 45.2B | 42.9B | 39.5B |
| Net debt | 16.7B | 18.5B | 39.4B | 39.4B | 24.5B | 25.3B | 27.3B | 38.7B | 37.3B | 32.1B |
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 | 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 | 5.5B | 6.6B | 5.6B | 6B | 6.7B | 5.6B | 5.2B | 4.8B | 6B | 7.4B | 6.8B | 8.3B |
| Receivables | 10.1B | 10.8B | 10.3B | 10.3B | 10.1B | 11B | 11.4B | 12.4B | 12.8B | 14.7B | 12.9B | 13.9B |
| Inventory | 12.1B | 11.8B | 12.4B | 13B | 13.5B | 12.8B | 13.6B | 14B | 13.8B | 13.4B | 14.2B | 14.4B |
| Total current assets | 46.5B | 48.4B | 48B | 49.2B | 51.8B | 51.1B | 52.9B | 54.7B | 57.1B | 60.3B | 60B | 63.9B |
| Property, plant & equipment | 17.1B | 9.2B | 17.3B | 17.4B | 17.7B | 9.3B | 18B | 18.1B | 18.2B | 9.6B | 18.6B | 18.7B |
| Goodwill & intangibles | 179.5B | 178.2B | 177.2B | 175.7B | 175.8B | 172.5B | 172.3B | 172.2B | 171.1B | 170.4B | 169.5B | 167.9B |
| Total assets | 162.4B | 161.9B | 160.2B | 161.2B | 164.8B | 162.9B | 164.9B | 167.1B | 168.7B | 171.1B | 170.4B | 174B |
| Accounts payable | 10.3B | 10.7B | 10.5B | 10.9B | 11.8B | 12.9B | 13.4B | 13.4B | 14.6B | 15.9B | 16B | 17B |
| Short-term debt | 2.6B | 1.5B | 510M | 1.8B | 3.3B | 2.5B | 3.1B | 3.7B | 799M | 3.6B | 4.4B | 5.5B |
| Total current liabilities | 45B | 46.8B | 45B | 49.6B | 52.2B | 51.5B | 52.6B | 54.3B | 53.2B | 58.8B | 58.6B | 63.2B |
| Long-term debt | 34.2B | 43.8B | 43.7B | 41.7B | 40.4B | 40.4B | 39.9B | 39.9B | 39.9B | 35.9B | 34.5B | 33.3B |
| Total liabilities | 91.2B | 100.4B | 98B | 100.5B | 102B | 100.9B | 101.5B | 102.9B | 102.3B | 103.9B | 102.4B | 105.8B |
| Shareholders' equity | 71.2B | 61.4B | 62.1B | 60.7B | 62.9B | 62B | 63.3B | 64.2B | 66.4B | 67.1B | 68B | 68.1B |
| Total debt | 36.8B | 45.2B | 44.3B | 43.6B | 43.7B | 42.9B | 42.9B | 43.6B | 40.7B | 39.5B | 38.9B | 38.9B |
| Net debt | 31.3B | 38.7B | 38.6B | 37.6B | 37.1B | 37.3B | 37.8B | 38.8B | 34.7B | 32.1B | 32.1B | 30.6B |
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 | 5.4B | 4.9B | 1.4B | 3.7B | -2.9B | 4.1B | 5.3B | 3.4B | 5B | 7.1B |
| Depreciation & amortization | 2B | 2.1B | 1.9B | 2.7B | 4.2B | 4.6B | 4.1B | 4.2B | 4.4B | 4.4B |
| Stock-based compensation | 152M | 192M | 169M | 268M | 330M | 442M | 420M | 425M | 437M | 1.1B |
| Change in working capital | -1.6B | -44M | -2.5B | -1.6B | 2.5B | -1.2B | -1.6B | -2.5B | -2.6B | -4.7B |
| Operating cash flow | 6B | 4.2B | 324M | 5.3B | 3.2B | 7B | 6.5B | 5.4B | 7.4B | 10.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -2.6B |
| Investing cash flow | -422M | -625M | -15.4B | -457M | 5.3B | 1.1B | -54M | 127M | 1.7B | -773M |
| Dividends paid | -2.1B | -2.1B | -2.2B | -2.4B | -2.7B | -3B | -3.1B | -3.2B | -3.2B | -3.6B |
| Share repurchases | -2.3B | -1.5B | -325M | -151M | -47M | -2.3B | -2.8B | -12.9B | -444M | -50M |
| Financing cash flow | -1.5B | -1B | 8.2B | -4.2B | -19B | -6.7B | -5.9B | -4.5B | -6.6B | -7.5B |
| Net change in cash | 4B | 2.6B | -6.9B | 580M | -10.5B | 1.4B | 593M | 1B | 2.5B | 2.3B |
| Free cash flow | 1.8B | 3.2B | 4.5B | 6.7B | 1.6B | 4.6B | 4.4B | 4.7B | 3.9B | 7.4B |
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 | -933M | 1.5B | 1.7B | 175M | 1.5B | 1.6B | 1.6B | 1.7B | 2B | 1.7B | 2.2B | 2.2B |
| Depreciation & amortization | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B |
| Stock-based compensation | 107M | 106M | 112M | 29M | -41M | 109M | 278M | 253M | 241M | 320M | 324M | 311M |
| Change in working capital | -125M | 1.5B | -1.5B | -30M | -766M | -325M | -1.6B | -1.6B | -996M | -415M | -344M | -1.8B |
| Operating cash flow | 131M | 4.5B | 1.3B | 1.6B | 1.8B | 2.7B | 1.2B | 1.3B | 4.6B | 4.2B | 1.9B | 3.5B |
| Capital expenditure | — | — | — | — | — | — | — | — | -614M | -970M | -546M | -669M |
| Investing cash flow | -10M | 42M | 1.3B | -13M | -66M | 814M | -61M | -49M | 592M | -171M | -510M | -886M |
| Dividends paid | -838M | -767M | -769M | -823M | -823M | -802M | -840M | -910M | -910M | -914M | -915M | -983M |
| Share repurchases | -1.4B | -10.3B | -56M | -44M | -294M | -50M | -50M | 0 | 0 | 0 | 0 | 0 |
| Financing cash flow | -2.4B | -2.6B | -2B | -1.6B | -1.2B | -1.9B | -1.1B | -381M | -3.9B | -2.2B | -1.8B | -1.1B |
| Net change in cash | -2.3B | 1.9B | 629M | 1M | 543M | 1.7B | 115M | 878M | 1.3B | 1.8B | -495M | 1.6B |
| Free cash flow | 2.5B | 3.7B | -288M | 2B | 1.8B | 328M | 688M | -194M | 3.9B | 3B | 1.2B | 2.8B |
| Nov 21, 2025 |
| $0.68 |
| Aug 15, 2025 | $0.68 |
| May 23, 2025 | $0.68 |
| Feb 21, 2025 | $0.63 |
| Nov 15, 2024 | $0.63 |
| Date | Ratio |
|---|---|
| Apr 3, 2020 | 15890:10000 |
| Jun 13, 2005 | 2:1 |
| May 18, 1999 | 2:1 |
| Dec 11, 1996 | 2:1 |
| Jun 11, 1984 | 2:1 |
| May 19, 1976 | 2:1 |