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 | $5.02 | $4.87 | -3.0% | — | $4.1B | — |
| Q1 26 | $4.82 | $4.97 | +3.1% | — | $4.2B | — |
| Q4 25 | $4.22 | $4.43 | +5.0% | — | — | — |
| Q3 25 | $4.21 | $4.37 | +3.8% | — | — | — |
| Q2 25 | $3.47 | $3.77 | +8.6% | — | — | — |
| Q1 25 | $3.64 | $3.89 | +6.9% | — | — | — |
| Q4 24 | $3.65 | $4.04 | +10.7% | — | — | — |
| Q3 24 | $3.66 | $4.01 | +9.6% | — | — | — |
| Q2 24 | $3.14 | $3.13 | -0.3% | — | — | — |
| Q1 24 | $3.04 | $3.21 | +5.6% | — | — | — |
| Q4 23 | $3.13 | $3.12 | -0.3% | — | — | — |
| Q3 23 | $2.92 | $3.15 | +7.9% | — | — | — |
| Q2 23 | $2.48 | $2.54 | +2.4% | — | — | — |
| Q1 23 | $2.8 | $2.93 | +4.6% | — | — | — |
| Q4 22 | $2.93 | $2.81 | -4.1% | — | — | — |
| Q3 22 | $2.97 | $2.89 | -2.7% | — | — | — |
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 | — | $14.7 | — | — | $15.3B | — |
| FY24 | — | $12.4 | — | — | $14.2B | — |
| FY23 | — | $8.25 | — | — | $12.5B | — |
| FY22 | — | $10.3 | — | — | $11.2B |
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 | $5.7B | $6.1B | $6.3B | $6.7B | $7.4B | $8.3B | $11.2B | $12.5B | $14.2B | $15.3B |
| YoY change | +6.55% | +7.1% | +3.22% | +7.05% | +11.1% | +11.5% | +34.8% | +11.8% | +13.7% | +7.94% |
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 | 5.7B | 6.1B | 6.3B | 6.7B | 7.4B | 8.3B | 11.2B | 12.5B | 14.2B | 15.3B |
| Cost of revenue | 1.8B | 1.7B | 1.8B | 2B | 2.1B | 2.2B | 3.8B | 4.1B | 4.4B | 4.6B |
| Gross profit | 3.9B | 4.4B | 4.4B | 4.7B | 5.3B | 6.1B | 7.4B | 8.4B | 9.8B | 10.8B |
| Gross margin | 68.7% | 72.1% | 70.6% | 70.5% | 71.9% | 73.7% | 66.4% | 66.9% | 69.1% | 70.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.5B | 1.6B | 1.4B | 1.3B | 1.5B | 1.7B | 3.4B | 3.2B | 3.2B | 3.4B |
| Operating expenses | 1.5B | 1.6B | 1.4B | 1.3B | 1.5B | 1.7B | 3.4B | 3.2B | 3.2B | 3.4B |
| Operating income | 2.2B | 2.6B | 2.8B | 3.2B | 3.6B | 4.2B | 3B | 4.1B | 5.5B | 6.2B |
| Operating margin | 39.6% | 42.6% | 44.6% | 47.4% | 48.4% | 50.7% | 27% | 32.4% | 38.6% | 40.3% |
| Non-operating income, net | 1.1B | 27M | 25M | -106M | -232M | 73M | 2B | -49M | 127M | 337M |
| Pretax income | 3.2B | 2.5B | 2.7B | 2.9B | 3.2B | 4.2B | 4.7B | 3.7B | 5.3B | 6.2B |
| Income tax | 960M | 823M | 560M | 627M | 694M | 901M | 1.2B | 778M | 1.1B | 1.4B |
| Net income | 2.2B | 1.6B | 2.1B | 2.3B | 2.5B | 3.3B | 3.5B | 2.9B | 4.2B | 4.8B |
| Net margin | 39.4% | 27% | 33.9% | 34.4% | 34% | 39.3% | 31.5% | 23.1% | 29.3% | 31.4% |
| EBITDA | 2.4B | 2.8B | 3B | 3.3B | 3.8B | 4.4B | 4.1B | 5.2B | 6.7B | 7.4B |
| EPS | 8.02 | 5.84 | 7.8 | 8.65 | 9.71 | 12.6 | 10.3 | 8.25 | 12.4 | 14.7 |
| Diluted EPS | 7.94 | 5.78 | 7.73 | 8.6 | 9.66 | 12.5 | 10.2 | 8.23 | 12.3 | 14.7 |
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 | 3.1B | 3.2B | 3.5B | 3.5B | 3.6B | 3.6B | 3.8B | 3.8B | 3.9B | 3.9B | 4.2B | 4.1B |
| Cost of revenue | 995M | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B |
| Gross profit | 2.1B | 2.1B | 2.4B | 2.5B | 2.5B | 2.5B | 2.6B | 2.6B | 2.8B | 2.7B | 2.9B | 3B |
| Gross margin | 67.7% | 67.3% | 67.9% | 69.4% | 70% | 69% | 69.5% | 70.2% | 71.2% | 70.1% | 70.4% | 71.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 741M | 942M | 705M | 734M | 808M | 919M | 764M | 803M | 805M | 1B | 802M | 873M |
| Operating expenses | 741M | 942M | 705M | 734M | 808M | 919M | 764M | 803M | 805M | 1B | 802M | 873M |
| Operating income | 1.1B | 888M | 1.4B | 1.4B | 1.4B | 1.3B | 1.6B | 1.5B | 1.7B | 1.4B | 1.8B | 1.8B |
| Operating margin | 34.6% | 28.2% | 39.5% | 40.5% | 39.2% | 35.1% | 41.5% | 40.9% | 42.9% | 35.9% | 43.8% | 43.4% |
| Non-operating income, net | 13M | -18M | 15M | 16M | 30M | 65M | 7M | 42M | 9M | 281M | 177M | 15M |
| Pretax income | 995M | 794M | 1.3B | 1.4B | 1.4B | 1.3B | 1.5B | 1.5B | 1.6B | 1.6B | 1.9B | 1.7B |
| Income tax | 181M | 150M | 248M | 293M | 313M | 287M | 325M | 342M | 333M | 407M | 404M | 406M |
| Net income | 814M | 644M | 1.1B | 1.1B | 1B | 967M | 1.2B | 1.2B | 1.3B | 1.2B | 1.5B | 1.3B |
| Net margin | 26.4% | 20.4% | 30.6% | 30.6% | 29.3% | 26.9% | 31% | 30.9% | 32.5% | 31.3% | 36.1% | 31.9% |
| EBITDA | 1.4B | 1.2B | 1.7B | 1.8B | 1.7B | 1.6B | 1.9B | 1.8B | 2B | 1.7B | 2.1B | 2.1B |
| EPS | 2.34 | 1.84 | 3.16 | 3.23 | 3.12 | 2.85 | 3.55 | 3.5 | 3.86 | 3.76 | 4.69 | 4.12 |
| Diluted EPS | 2.33 | 1.83 | 3.16 | 3.23 | 3.11 | 2.85 | 3.54 | 3.5 | 3.86 | 3.75 | 4.69 | 4.12 |
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 | 26.7B | 41.1B | 40.3B | 63.4B | 75B | 107.5B | — | 132.7B | 146.8B | 150.7B | 116.7B |
| Enterprise value | 27.9B | 41.9B | 42.1B | 65.2B | 75.6B | 105.7B | — | 143.4B | 157.1B | 162.5B | 135.6B |
| Shares outstanding | 262.8M | 256.3M | 250.9M | 245.4M | 241M | 240.8M | 316.9M | 318.4M | 311.6M | 304.8M | 304.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12 | 25.1 | 19 | 27.5 | 29.6 | 32.9 | — | 45.9 | 35.2 | 31.3 | 24.6 |
| P/S | 4.72 | 6.77 | 6.45 | 9.46 | 10.1 | 13 | — | 10.6 | 10.3 | 9.83 | 7.37 |
| P/B | 15 | 19.4 | 17.5 | 22.6 | 22.4 | 19.4 | — | 3.48 | 3.91 | 4.17 | 3.77 |
| EV/EBITDA | 11.4 | 15 | 13.9 | 19.7 | 19.7 | 23.8 | — | 27.4 | 23.4 | 21.9 | 16.7 |
| EV/Sales | 4.93 | 6.9 | 6.72 | 9.73 | 10.2 | 12.7 | — | 11.5 | 11.1 | 10.6 | 8.41 |
| Earnings yield | 8.33% | 3.99% | 5.26% | 3.63% | 3.38% | 3.03% | — | 2.18% | 2.84% | 3.2% | 4.07% |
| FCF yield | 5.4% | 4.61% | 4.84% | 4.2% | 4.66% | 3.31% | — | 2.69% | 3.79% | 3.62% | 4.67% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.39 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 68.7% | 72.1% | 70.6% | 70.5% | 71.9% | 73.7% | 66.4% | 66.9% | 69.1% | 70.2% | 71.9% |
| Operating margin | 39.6% | 42.6% | 44.6% | 47.4% | 48.4% | 50.7% | 27% | 32.4% | 38.6% | 40.3% | 44.8% |
| Net margin | 39.4% | 27% | 33.9% | 34.4% | 34% | 39.3% | 31.5% | 23.1% | 29.3% | 31.4% | 30.5% |
| ROE | 125.1% | 77.3% | 92.1% | 82.1% | 75.6% | 58.9% | 8.86% | 7.59% | 11.1% | 13.3% | 14.3% |
| ROA | 25.7% | 17.4% | 22.5% | 20.3% | 20.2% | 23% | 5.7% | 4.77% | 6.92% | 7.88% | 7.03% |
| ROIC | 53.2% | 59.3% | 54.8% | 54.4% | 70.9% | 88.4% | 4.52% | 6.55% | 9.01% | 9.97% | 10.8% |
| Return on tangible assets | -924.5% | 244.1% | -313.3% | 170.6% | 107.2% | 51.9% | -8.02% | -6.59% | -9.75% | -10.9% | -12.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.41 | 1.35 | 1.36 | 1.52 | 1.67 | 2.31 | 0.94 | 0.84 | 0.85 | 0.82 | 0.95 |
| Quick ratio | 1.41 | 1.35 | 1.36 | 1.52 | 1.67 | 2.31 | 0.94 | 0.84 | 0.85 | 0.82 | 0.95 |
| Debt / equity | 2 | 1.69 | 1.59 | 1.67 | 1.42 | 0.85 | 0.29 | 0.31 | 0.32 | 0.38 | 0.43 |
| Debt / assets | 0.41 | 0.38 | 0.39 | 0.41 | 0.38 | 0.33 | 0.19 | 0.2 | 0.2 | 0.22 | 0.25 |
| Net debt / EBITDA | 0.48 | 0.28 | 0.57 | 0.54 | 0.17 | -0.41 | 2.51 | 2.04 | 1.53 | 1.59 | 1.45 |
| Interest coverage | 18.6 | 17.5 | 21 | 21.8 | 23.9 | 36 | 16.5 | 12 | 18.9 | 22.7 | 22.7 |
| Effective tax rate | 30.1% | 33.4% | 20.9% | 21.4% | 21.5% | 21.6% | 25.1% | 21.2% | 21.5% | 22.6% | 22.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 21.5 | 23.7 | 24.9 | 27.3 | 30.9 | 34.5 | 35.3 | 39.2 | 45.6 | 50.3 | 53.8 |
| EPS (basic) | 8.02 | 5.84 | 7.8 | 8.65 | 9.71 | 12.6 | 10.3 | 8.25 | 12.4 | 14.7 | 14.7 |
| EPS (diluted) | 7.94 | 5.78 | 7.73 | 8.6 | 9.66 | 12.5 | 10.2 | 8.23 | 12.3 | 14.7 | 16.4 |
| Book value per share | 6.78 | 8.26 | 9.18 | 11.4 | 13.9 | 23 | 125.4 | 119.7 | 120.4 | 118.6 | 106.9 |
| FCF per share | 5.5 | 7.39 | 7.78 | 10.8 | 14.5 | 14.8 | 7.93 | 11.2 | 17.9 | 17.9 | 18.9 |
| Cash per share | 9.13 | 10.9 | 7.71 | 11.8 | 17.1 | 27 | 4.1 | 4.13 | 5.41 | 5.91 | 14 |
| Capex per share | 5.7 | 0.01 | 0.02 | 0.35 | — | — | — | — | — | 0.64 | 0.53 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 26.5% | 0.03% | 0.1% | 1.27% | — | — | — | — | — | 1.27% | 0.97% |
| Capex / operating cash flow | 57.1% | 0.1% | 0.28% | 3.06% | — | — | — | — | — | 3.45% | 2.72% |
| Payout ratio | 17.1% | 25.7% | 23.7% | 24.3% | 25.5% | 22.8% | 29.1% | 39.6% | 27.2% | 24.3% | 23.5% |
| Dividend yield | 1.42% | 1.02% | 1.25% | 0.88% | 0.86% | 0.69% | — | 0.86% | 0.77% | 0.78% | 0.98% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 26, 2026 | $0.97 |
| May 29, 2026 | $0.97 |
| Feb 25, 2026 | $0.97 |
| — |
| FY21 | — | $12.6 | — | — | $8.3B | — |
| FY20 | — | $9.71 | — | — | $7.4B | — |
| FY19 | — | $8.65 | — | — | $6.7B | — |
| FY18 | — | $7.8 | — | — | $6.3B | — |
| FY17 | — | $5.84 | — | — | $6.1B | — |
| FY16 | — | $8.02 | — | — | $5.7B | — |
| 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 | $3.1B | $3.2B | $3.5B | $3.5B | $3.6B | $3.6B | $3.8B | $3.8B | $3.9B | $3.9B | $4.2B | $4.1B |
| YoY change | +7.79% | +7.32% | +10.5% | +14.4% | +15.9% | +14% | +8.19% | +5.8% | +8.76% | +9.02% | +10.4% | +10.4% |
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 | 2.8B | 1.9B | 2.9B | 4.1B | 6.5B | 1.3B | 1.3B | 1.7B | 1.8B |
| Receivables | 1.1B | 1.3B | 1.4B | 1.6B | 1.6B | 1.6B | 2.5B | 2.8B | 2.9B | 3.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.7B | 4.3B | 3.6B | 4.7B | 6B | 8.8B | 5.7B | 5.1B | 5.5B | 6.3B |
| Property, plant & equipment | 271M | 275M | 270M | 996M | 778M | 667M | 720M | 637M | 678M | 691M |
| Goodwill & intangibles | 8.9B | 8.8B | 10.1B | 10B | 10.2B | 7.9B | 105.7B | 104.5B | 102.9B | 105.5B |
| Total assets | 8.7B | 9.4B | 9.4B | 11.3B | 12.5B | 14.2B | 61.8B | 60.6B | 60.2B | 61.2B |
| Accounts payable | 183M | 195M | 211M | 190M | 233M | 205M | 450M | 557M | 553M | 610M |
| Short-term debt | — | 399M | — | 112M | 100M | 96M | 226M | 47M | 4M | 718M |
| Total current liabilities | 2.6B | 3.2B | 2.6B | 3.1B | 3.6B | 3.8B | 6B | 6.1B | 6.4B | 7.6B |
| Long-term debt | 3.6B | 3.2B | 3.7B | 4.6B | 4.7B | 4.6B | 11.3B | 12B | 11.9B | 12.9B |
| Total liabilities | 6.9B | 7.3B | 7.1B | 8.5B | 9.2B | 9.5B | 22B | 22.5B | 22.7B | 25B |
| Shareholders' equity | 1.8B | 2.1B | 2.3B | 2.8B | 3.4B | 5.5B | 39.7B | 38.1B | 37.5B | 36.2B |
| Total debt | 3.6B | 3.6B | 3.7B | 4.7B | 4.8B | 4.7B | 11.5B | 12B | 11.9B | 13.6B |
| Net debt | 1.2B | 792M | 1.7B | 1.8B | 646M | -1.8B | 10.2B | 10.7B | 10.3B | 11.8B |
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 | 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 | 1.6B | 1.3B | 1.5B | 2B | 1.7B | 1.7B | 1.5B | 1.8B | 1.7B | 1.8B | 1.8B | 4.1B |
| Receivables | 2.5B | 2.8B | 3B | 2.7B | 2.6B | 2.9B | 3.1B | 3B | 2.9B | 3.4B | 3.5B | 3.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 4.8B | 5.1B | 5.4B | 5.6B | 5.2B | 5.5B | 5.3B | 5.9B | 5.7B | 6.3B | 6.3B | 8.7B |
| Property, plant & equipment | 646M | 637M | 618M | 620M | 642M | 678M | 678M | 680M | 654M | 691M | 649M | 646M |
| Goodwill & intangibles | 104.8B | 104.5B | 103.7B | 104.1B | 103.7B | 102.9B | 102.5B | 102.3B | 101.5B | 105.5B | 104.7B | 104.1B |
| Total assets | 60.6B | 60.6B | 60.5B | 61B | 60.4B | 60.2B | 59.9B | 60.4B | 59.7B | 61.2B | 60.8B | 62.9B |
| Accounts payable | 458M | 557M | 458M | 477M | 475M | 553M | 525M | 532M | 418M | 610M | 510M | 611M |
| Short-term debt | 47M | 47M | 301M | 4M | 4M | 4M | 3M | 3M | 3M | 718M | 2.7B | 2.6B |
| Total current liabilities | 5.2B | 6.1B | 5.9B | 5.5B | 5.5B | 6.4B | 5.9B | 6B | 5.8B | 7.6B | 9.3B | 9.1B |
| Long-term debt | 12B | 12B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 12.9B | 11.1B | 13.1B |
| Total liabilities | 21.5B | 22.5B | 22.2B | 22B | 22B | 22.7B | 22.2B | 22.4B | 22.1B | 25B | 24.6B | 26.3B |
| Shareholders' equity | 39B | 38.1B | 38.2B | 39B | 38.4B | 37.5B | 37.7B | 38B | 37.7B | 36.2B | 36.2B | 36.6B |
| Total debt | 12B | 12B | 12.2B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 11.9B | 13.6B | 13.8B | 15.6B |
| Net debt | 10.4B | 10.7B | 10.7B | 9.9B | 10.2B | 10.3B | 10.4B | 10.1B | 10.2B | 11.8B | 12B | 11.5B |
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 | 2.2B | 1.6B | 2.1B | 2.3B | 2.5B | 3.3B | 3.5B | 2.9B | 4.2B | 4.8B |
| Depreciation & amortization | 181M | 180M | 206M | 204M | 206M | 178M | 1B | 1.1B | 1.2B | 1.2B |
| Stock-based compensation | 76M | 99M | 94M | 78M | 90M | 122M | 214M | 171M | 247M | 236M |
| Change in working capital | -25M | -106M | -396M | 120M | 334M | 52M | 20M | -303M | 122M | -564M |
| Operating cash flow | 2.6B | 2B | 2.2B | 2.8B | 3.3B | 3.7B | 4.7B | 3.8B | 5.6B | 5.7B |
| Capital expenditure | 1.5B | 2M | 6M | 85M | — | — | — | — | — | -195M |
| Investing cash flow | 2.8B | -77M | -383M | 164M | -165M | -83M | 3.7B | 718M | -137M | -669M |
| Dividends paid | -380M | -421M | -503M | -560M | -645M | -743M | -1B | -1.1B | -1.1B | -1.2B |
| Share repurchases | -1.1B | -1B | -1.7B | -1.2B | -1.2B | 0 | -12B | -3.3B | -3.3B | -5B |
| Financing cash flow | -1.9B | -1.6B | -2.3B | -1.8B | -2.2B | -1B | -11.4B | -4.5B | -5B | -4.9B |
| Net change in cash | 3.5B | 303M | -546M | 1.1B | 907M | 2.6B | -2.9B | 6M | 457M | 52M |
| Free cash flow | 1.4B | 1.9B | 2B | 2.7B | 3.5B | 3.6B | 2.5B | 3.6B | 5.6B | 5.5B |
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 | 814M | 644M | 1.1B | 1.1B | 1B | 967M | 1.2B | 1.2B | 1.3B | 1.2B | 1.5B | 1.3B |
| Depreciation & amortization | 282M | 290M | 287M | 292M | 294M | 300M | 293M | 295M | 294M | 297M | 307M | 308M |
| Stock-based compensation | 46M | 28M | 33M | 49M | 95M | 70M | 47M | 45M | 75M | 69M | 39M | 56M |
| Change in working capital | -172M | 189M | -724M | 225M | 169M | 452M | -801M | 80M | -121M | 278M | -924M | 105M |
| Operating cash flow | 1B | 1.3B | 678M | 1.6B | 1.4B | 2B | 708M | 1.7B | 1.5B | 1.7B | 1B | 1.4B |
| Capital expenditure | — | — | — | — | — | — | — | — | -45M | -46M | -27M | -38M |
| Investing cash flow | -5M | 7M | -1M | -264M | 95M | 33M | -13M | 3M | -66M | -489M | 306M | -36M |
| Dividends paid | -286M | -283M | -286M | -286M | -282M | -280M | -295M | -294M | -291M | -290M | -288M | -287M |
| Share repurchases | -500M | -1.3B | -500M | 0 | -1.5B | -1.3B | -650M | -651M | -1.2B | -2.5B | -1B | -500M |
| Financing cash flow | -1B | -1.7B | -658M | -752M | -1.9B | -1.7B | -1.1B | -1.1B | -1.6B | -2.9B | -1.2B | -1B |
| Net change in cash | -10M | -377M | 19M | 565M | -405M | 273M | -408M | 638M | -127M | -1.7B | 106M | 362M |
| Free cash flow | 977M | 1.3B | 924M | 1.5B | 1.4B | 1.7B | 910M | 1.4B | 1.5B | 1.7B | 1B | 1.4B |
| Nov 25, 2025 |
| $0.96 |
| Aug 26, 2025 | $0.96 |
| May 28, 2025 | $0.96 |
| Feb 26, 2025 | $0.96 |
| Nov 26, 2024 | $0.91 |
| Date | Ratio |
|---|---|
| Jul 1, 2026 | 1057:1000 |
| May 18, 2005 | 2:1 |
| Mar 9, 1999 | 2:1 |
| Apr 29, 1996 | 2:1 |
| Jun 2, 1983 | 2:1 |