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 | $3.49 | $3.69 | +5.7% | — | — | — |
| Q3 26 | $2.98 | $2.6 | -12.8% | — | — | — |
| Q2 26 | $4.4 | $4.47 | +1.6% | — | — | — |
| Q1 26 | $3.13 | $3.19 | +1.9% | — | — | — |
| Q4 25 | $3.07 | $3.13 | +2.0% | — | — | — |
| Q3 25 | $2.73 | $2.84 | +4.0% | — | — | — |
| Q2 25 | $3.87 | $4.01 | +3.6% | — | — | — |
| Q1 25 | $2.77 | $2.87 | +3.6% | — | — | — |
| Q4 24 | $2.79 | $2.81 | +0.7% | — | — | — |
| Q3 24 | $2.36 | $2.5 | +5.9% | — | — | — |
| Q2 24 | $3.27 | $3.46 | +5.8% | — | — | — |
| Q1 24 | $2.43 | $2.46 | +1.2% | — | — | — |
| Q4 23 | $2.38 | $2.54 | +6.7% | — | — | — |
| Q3 23 | $2 | $2.14 | +7.0% | — | — | — |
| Q2 23 | $2.84 | $3 | +5.6% | — | — | — |
| Q1 23 | $2.23 | $2.12 | -4.9% | — | — | — |
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 | — | $8.49 | — | — | $25.1B | — |
| FY24 | — | $7.86 | — | — | $22.6B | — |
| FY23 | — | $8.34 | — | — | $20.5B | — |
| FY22 | — | $6.23 | — | — | $18.4B |
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 | $11.3B | $12.4B | $13.6B | $14.9B | $14.4B | $17.1B | $18.4B | $20.5B | $22.6B | $25.1B |
| YoY change | +13.9% | +9.88% | +9.3% | +9.43% | -3.58% | +19.2% | +7.84% | +11.1% | +10.2% | +11.2% |
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 | 11.3B | 12.4B | 13.6B | 14.9B | 14.4B | 17.1B | 18.4B | 20.5B | 22.6B | 25.1B |
| Cost of revenue | 3.8B | 4.3B | 4.7B | 5.2B | 5.3B | 6.1B | 6.9B | 7.4B | 8.2B | 9.1B |
| Gross profit | 7.5B | 8.2B | 8.9B | 9.7B | 9.1B | 11B | 11.6B | 13.1B | 14.4B | 16.1B |
| Gross margin | 66.3% | 65.7% | 65.7% | 65.1% | 63.1% | 64.1% | 62.8% | 63.7% | 63.9% | 64% |
| Research & development | 715M | 787M | 862M | 971M | 984M | 1.2B | 1.5B | 1.4B | 1.5B | 1.6B |
| Selling, general & administrative | 4.1B | 4.6B | 5.1B | 5.4B | 5.4B | 6.4B | 6.5B | 7.1B | 7.7B | 8.7B |
| Operating expenses | 4.9B | 5.3B | 6B | 6.3B | 6.3B | 7.7B | 7.9B | 8.5B | 9.2B | 10.3B |
| Operating income | 2.3B | 2.5B | 2.6B | 2.9B | 2.2B | 2.7B | 3B | 3.9B | 4.7B | 5.1B |
| Operating margin | 20.6% | 19.8% | 18.8% | 19.5% | 15.6% | 15.7% | 16.5% | 19.1% | 20.7% | 20.1% |
| Non-operating income, net | -412M | -407M | -204M | -343M | -286M | -406M | -359M | -233M | -1.2B | 62M |
| Pretax income | 1.9B | 2.1B | 2.4B | 2.6B | 2B | 2.3B | 2.7B | 3.7B | 3.5B | 4.5B |
| Income tax | 274M | 1B | -1.2B | 479M | 355M | 287M | 325M | 508M | 499M | 1.3B |
| Net income | 1.6B | 1B | 3.6B | 2.1B | 1.6B | 2B | 2.4B | 3.2B | 3B | 3.2B |
| Net margin | 14.5% | 8.2% | 26.1% | 14% | 11.1% | 11.7% | 12.8% | 15.4% | 13.2% | 12.9% |
| EBITDA | 3B | 3.3B | 3.3B | 3.9B | 3.1B | 3.8B | 4.2B | 5B | 6.7B | 6.5B |
| EPS | 4.4 | 2.73 | 9.5 | 5.57 | 4.26 | 5.29 | 6.23 | 8.34 | 7.86 | 8.49 |
| Diluted EPS | 4.35 | 2.68 | 9.34 | 5.48 | 4.2 | 5.21 | 6.17 | 8.25 | 7.76 | 8.4 |
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 | — | — | — | — | — | — | — | — | 6.1B | 7.2B | 6B | 6.6B |
| Cost of revenue | — | — | — | — | — | — | — | — | 2.2B | 2.5B | 2.2B | 2.1B |
| Gross profit | — | — | — | — | — | — | — | — | 3.9B | 4.6B | 3.8B | 4.5B |
| Gross margin | — | — | — | — | — | — | — | — | 63.6% | 64.5% | 63.3% | 68.3% |
| Research & development | — | — | — | — | — | — | — | — | 410M | 401M | 413M | 434M |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 2B | 2.2B | 2.3B | 2.2B |
| Operating expenses | — | — | — | — | — | — | — | — | 2.5B | 2.6B | 2.7B | 2.7B |
| Operating income | — | — | — | — | — | — | — | — | 1.2B | 1.8B | 936M | 1.7B |
| Operating margin | — | — | — | — | — | — | — | — | 19.9% | 25.3% | 15.5% | 25.2% |
| Non-operating income, net | — | — | — | — | — | — | — | — | -179M | 501M | 62M | 45M |
| Pretax income | — | — | — | — | — | — | — | — | 1B | 1.7B | 850M | 1.6B |
| Income tax | — | — | — | — | — | — | — | — | 170M | 856M | 105M | 288M |
| Net income | — | — | — | — | — | — | — | — | 859M | 849M | 745M | 1.3B |
| Net margin | — | — | — | — | — | — | — | — | 14.2% | 11.8% | 12.4% | 19.4% |
| EBITDA | 1.2B | 1.5B | 1.2B | 1.3B | 1.4B | 1.8B | 1.2B | 1.5B | 1.6B | 2.2B | 1.3B | 2B |
| EPS | 1.82 | 3.01 | 2.07 | 2.17 | 2.18 | 1.43 | 1.71 | 2.32 | 2.25 | 2.21 | 1.95 | 3.32 |
| Diluted EPS | 1.8 | 2.98 | 2.05 | 2.14 | 2.16 | 1.41 | 1.69 | 2.29 | 2.22 | 2.2 | 1.93 | 3.3 |
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 | 44.8B | 57.9B | 58.6B | 78.5B | 92B | 100.8B | 92.5B | 113.7B | 137.2B | 134.3B | 105.6B |
| Enterprise value | 48.4B | 62.3B | 64.8B | 85.2B | 103B | 110.3B | 103.6B | 123.6B | 146.3B | 146.1B | 116.4B |
| Shares outstanding | 374.1M | 374M | 374.1M | 374M | 375.5M | 377M | 378.2M | 379.6M | 381M | 382.2M | 382.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.2 | 56.8 | 16.5 | 37.7 | 57.5 | 50.6 | 39.2 | 35.9 | 45.8 | 41.4 | 28.3 |
| P/S | 3.96 | 4.65 | 4.31 | 5.28 | 6.41 | 5.89 | 5.01 | 5.55 | 6.07 | 5.35 | 4.04 |
| P/B | 4.69 | 5.8 | 5 | 6.13 | 7.03 | 6.78 | 5.56 | 6.11 | 6.65 | 5.99 | 4.36 |
| EV/EBITDA | 15.9 | 19 | 19.6 | 22 | 33.6 | 29.2 | 24.4 | 25 | 21.9 | 22.5 | 15.8 |
| EV/Sales | 4.27 | 5.01 | 4.76 | 5.72 | 7.18 | 6.45 | 5.61 | 6.03 | 6.47 | 5.82 | 4.51 |
| Earnings yield | 3.67% | 1.76% | 6.06% | 2.65% | 1.74% | 1.98% | 2.55% | 2.78% | 2.18% | 2.42% | 3.54% |
| FCF yield | 3.18% | 1.66% | 3.48% | 1.96% | 3.03% | 2.72% | 2.2% | 2.76% | 2.54% | 3.19% | 3.89% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.66 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.3% | 65.7% | 65.7% | 65.1% | 63.1% | 64.1% | 62.8% | 63.7% | 63.9% | 64% | 68.3% |
| Operating margin | 20.6% | 19.8% | 18.8% | 19.5% | 15.6% | 15.7% | 16.5% | 19.1% | 20.7% | 20.1% | 27% |
| Net margin | 14.5% | 8.2% | 26.1% | 14% | 11.1% | 11.7% | 12.8% | 15.4% | 13.2% | 12.9% | 14.4% |
| ROE | 17.2% | 10.2% | 30.3% | 16.3% | 12.2% | 13.4% | 14.2% | 17% | 14.5% | 14.5% | 16.5% |
| ROA | 8.06% | 4.6% | 13% | 6.9% | 4.66% | 5.76% | 6.39% | 7.93% | 6.97% | 6.78% | 8.16% |
| ROIC | 15.3% | 8.48% | 14.3% | 12.1% | 7.62% | 9.65% | 9.64% | 11.8% | 13.4% | 10.6% | 11.5% |
| Return on tangible assets | 233% | 112.5% | 199.9% | 58.3% | -68.5% | -225.3% | -89.1% | 1.3K% | 121.1% | -154.6% | -137% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.5 | 2.29 | 2.02 | 2.51 | 1.93 | 2.2 | 1.63 | 1.58 | 1.95 | 1.89 | 2.16 |
| Quick ratio | 1.85 | 1.59 | 1.41 | 1.84 | 1.23 | 1.47 | 1 | 0.97 | 1.32 | 1.21 | 1.33 |
| Debt / equity | 0.72 | 0.72 | 0.84 | 0.87 | 1.07 | 0.84 | 0.79 | 0.7 | 0.66 | 0.71 | 0.64 |
| Debt / assets | 0.34 | 0.33 | 0.36 | 0.37 | 0.41 | 0.36 | 0.35 | 0.33 | 0.32 | 0.33 | 0.31 |
| Net debt / EBITDA | 1.16 | 1.35 | 1.86 | 1.72 | 3.57 | 2.5 | 2.62 | 2.01 | 1.36 | 1.81 | 1.62 |
| Interest coverage | — | — | — | — | — | — | — | — | — | 8.44 | 8.44 |
| Effective tax rate | 14.3% | 50.6% | 0% | 18.7% | 18.2% | 12.6% | 12.1% | 13.8% | 14.3% | 28.1% | 27.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.3 | 33.3 | 36.4 | 39.8 | 38.2 | 45.4 | 48.8 | 54 | 59.3 | 65.7 | 67.5 |
| EPS (basic) | 4.4 | 2.73 | 9.5 | 5.57 | 4.26 | 5.29 | 6.23 | 8.34 | 7.86 | 8.49 | 8.49 |
| EPS (diluted) | 4.35 | 2.68 | 9.34 | 5.48 | 4.2 | 5.21 | 6.17 | 8.25 | 7.76 | 8.4 | 9.64 |
| Book value per share | 25.5 | 26.7 | 31.4 | 34.2 | 34.8 | 39.5 | 43.9 | 49 | 54.2 | 58.7 | 62.5 |
| FCF per share | 3.81 | 2.57 | 5.45 | 4.12 | 7.43 | 7.26 | 5.38 | 8.26 | 9.15 | 11.2 | 12.2 |
| Cash per share | 9.05 | 7.47 | 9.89 | 11.8 | 8.05 | 8.01 | 5.1 | 8.04 | 11.8 | 10.7 | 9.06 |
| Capex per share | 1.31 | 1.6 | 1.53 | 1.74 | 1.3 | 1.39 | 1.55 | 1.51 | 1.98 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.33% | 4.81% | 4.21% | 4.36% | 3.39% | 3.07% | 3.19% | 2.81% | 3.34% | — | — |
| Capex / operating cash flow | 27.2% | 78.2% | 23.2% | 29.9% | 15.5% | 18.9% | 26% | 18.3% | 22.8% | — | — |
| Payout ratio | 34.5% | 62.4% | 19.8% | 37.3% | 54% | 47.6% | 44.6% | 36% | 40.7% | 39.6% | 36.1% |
| Dividend yield | 1.27% | 1.1% | 1.2% | 0.99% | 0.94% | 0.94% | 1.14% | 1% | 0.89% | 0.96% | 1.28% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.88 |
| Mar 31, 2026 | $0.88 |
| Dec 31, 2025 | $0.88 |
| — |
| FY21 | — | $5.29 | — | — | $17.1B | — |
| FY20 | — | $4.26 | — | — | $14.4B | — |
| FY19 | — | $5.57 | — | — | $14.9B | — |
| FY18 | — | $9.5 | — | — | $13.6B | — |
| FY17 | — | $2.73 | — | — | $12.4B | — |
| FY16 | — | $4.4 | — | — | $11.3B | — |
| 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 | — | — | — | — | — | — | — | — | $6.1B | $7.2B | $6B | $6.6B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 3.4B | 2.8B | 3.7B | 4.4B | 3B | 3B | 1.9B | 3.1B | 4.5B | 4.1B |
| Receivables | 2B | 2.2B | 2.3B | 2.9B | 2.7B | 3B | 3.6B | 3.8B | 4B | 4B |
| Inventory | 2B | 2.5B | 3B | 3B | 3.5B | 3.3B | 4B | 4.8B | 4.8B | 5.3B |
| Total current assets | 7.9B | 8B | 9.7B | 11.1B | 9.7B | 10B | 10.3B | 12.5B | 14.8B | 14.8B |
| Property, plant & equipment | 1.6B | 2B | 2.3B | 2.6B | 2.8B | 2.8B | 3B | 3.2B | 3.4B | 3.9B |
| Goodwill & intangibles | 19.7B | 21.3B | 25.5B | 26.6B | 36.7B | 35.5B | 39.5B | 39.7B | 40.5B | 49.9B |
| Total assets | 20.4B | 22.2B | 27.2B | 30.2B | 34.3B | 34.6B | 36.9B | 39.9B | 43B | 47.8B |
| Accounts payable | 437M | 487M | 646M | 675M | 810M | 1.1B | 1.4B | 1.5B | 1.7B | 1.8B |
| Short-term debt | 228M | 632M | 1.4B | 859M | 761M | 7M | 1.2B | 2.1B | 1.4B | 1B |
| Total current liabilities | 3.1B | 3.5B | 4.8B | 4.4B | 5B | 4.5B | 6.3B | 7.9B | 7.6B | 7.8B |
| Long-term debt | 6.7B | 6.6B | 8.5B | 10.2B | 13.2B | 12.5B | 11.9B | 10.9B | 12.2B | 14.9B |
| Total liabilities | 10.9B | 12.2B | 15.5B | 17.4B | 21.2B | 19.8B | 20.3B | 21.3B | 22.3B | 25.4B |
| Shareholders' equity | 9.6B | 10B | 11.7B | 12.8B | 13.1B | 14.9B | 16.6B | 18.6B | 20.6B | 22.4B |
| Total debt | 6.9B | 7.2B | 9.9B | 11.1B | 14B | 12.5B | 13B | 13B | 13.6B | 15.9B |
| Net debt | 3.6B | 4.7B | 6.2B | 6.8B | 11B | 9.5B | 11.2B | 10B | 9.9B | 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 | 1.9B | 3.1B | 2.4B | 2B | 4.7B | 4.5B | 2.4B | 2.5B | 3.3B | 4.1B | 3B | 3.5B |
| Receivables | 3.3B | 3.8B | 3.5B | 3.6B | 3.7B | 4B | 4B | 3.9B | 3.6B | 4B | 3.6B | 3.7B |
| Inventory | 4.9B | 4.8B | 5B | 5B | 5.3B | 4.8B | 5.1B | 5.3B | 5.4B | 5.3B | 5.4B | 5.5B |
| Total current assets | 11B | 12.5B | 11.9B | 11.6B | 14.7B | 14.8B | 13B | 13B | 13.7B | 14.8B | 13.3B | 14.4B |
| Property, plant & equipment | 3.1B | 3.2B | 3.3B | 3.3B | 3.4B | 3.4B | 3.5B | 3.7B | 3.7B | 3.9B | 3.9B | 4B |
| Goodwill & intangibles | 39.7B | 39.7B | 39.7B | 39.5B | 42.7B | 40.5B | 50.4B | 50.3B | 50.2B | 49.9B | 49.4B | 50.7B |
| Total assets | 38B | 39.9B | 39.4B | 39.1B | 43.8B | 43B | 46B | 46.3B | 47.1B | 47.8B | 46.3B | 47.9B |
| Accounts payable | 1.3B | 1.5B | 1.2B | 1.3B | 1.3B | 1.7B | 1.5B | 1.4B | 1.5B | 1.8B | 1.6B | 1.7B |
| Short-term debt | 2.3B | 2.1B | 2.1B | 2.1B | 2.2B | 1.4B | 2.4B | 1.8B | 1.8B | 1B | 499M | 750M |
| Total current liabilities | 7.5B | 7.9B | 7B | 6.9B | 7.7B | 7.6B | 7.9B | 7.3B | 7.4B | 7.8B | 6.3B | 6.7B |
| Long-term debt | 10.4B | 10.9B | 10.8B | 10.1B | 13.3B | 12.2B | 14.4B | 14.8B | 14.8B | 14.9B | 14.2B | 14.2B |
| Total liabilities | 20.1B | 21.3B | 20.2B | 19.4B | 23.7B | 22.3B | 25.1B | 25.1B | 25.3B | 25.4B | 23.3B | 23.9B |
| Shareholders' equity | 17.9B | 18.6B | 19.2B | 19.8B | 20.1B | 20.6B | 20.9B | 21.2B | 21.8B | 22.4B | 23B | 24B |
| Total debt | 12.7B | 13B | 12.9B | 12.2B | 15.5B | 13.6B | 16.8B | 16.6B | 16.6B | 15.9B | 14.7B | 14.9B |
| Net debt | 10.8B | 10B | 10.5B | 10.3B | 11.6B | 9.9B | 14.5B | 14.2B | 13.3B | 11.8B | 11.8B | 11.6B |
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 | 1.6B | 1B | 3.6B | 2.1B | 1.6B | 2B | 2.4B | 3.2B | 3B | 3.2B |
| Depreciation & amortization | 546M | 642M | 723M | 778M | 812M | 990M | 998M | 1B | 1.1B | 1.2B |
| Stock-based compensation | 97M | 113M | 119M | 127M | 142M | 171M | 168M | 205M | 229M | 243M |
| Change in working capital | -446M | -715M | -299M | -1B | 483M | -284M | -1.2B | -1B | -641M | -546M |
| Operating cash flow | 1.8B | 765M | 2.5B | 2.2B | 3.1B | 2.8B | 2.3B | 3.1B | 3.3B | 5B |
| Capital expenditure | -490M | -598M | -572M | -649M | -487M | -525M | -588M | -575M | -755M | — |
| Investing cash flow | -4.2B | -1.6B | -2.9B | -1.5B | -4.7B | -859M | -2.9B | -962M | -3B | -4.9B |
| Dividends paid | -568M | -636M | -703M | -778M | -863M | -950M | -1.1B | -1.1B | -1.2B | -1.3B |
| Share repurchases | -13M | -230M | -300M | -307M | 0 | 0 | — | — | — | — |
| Financing cash flow | 2.3B | -794M | 1.3B | 3M | -11M | -2.4B | -749M | -1.6B | -525M | 113M |
| Net change in cash | -131M | -1.6B | 935M | 715M | -1.6B | -442M | -1.4B | 590M | -218M | 302M |
| Free cash flow | 1.4B | 961M | 2B | 1.5B | 2.8B | 2.7B | 2B | 3.1B | 3.5B | 4.3B |
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 | 692M | 1.1B | 788M | 825M | 834M | 546M | 654M | 884M | 859M | 849M | 745M | 1.3B |
| Depreciation & amortization | 262M | 250M | 260M | 258M | 268M | 264M | 272M | 296M | 309M | 316M | 300M | 296M |
| Stock-based compensation | 52M | 40M | 87M | 46M | 51M | 45M | 84M | 49M | 62M | 48M | 87M | 54M |
| Change in working capital | -393M | -155M | -336M | -151M | -197M | 43M | -388M | -129M | 90M | -119M | 94M | -471M |
| Operating cash flow | 611M | 1.3B | 836M | 919M | 995M | 557M | 719M | 1.1B | 1.5B | 2.1B | 581M | 1.3B |
| Capital expenditure | -148M | -145M | -167M | -152M | -170M | -266M | -123M | — | — | — | — | — |
| Investing cash flow | -147M | -152M | -408M | -147M | -2.2B | -303M | -4.1B | 79M | -134M | -29M | -19M | -437M |
| Dividends paid | -285M | -285M | -304M | -305M | -305M | -305M | -320M | -321M | -322M | -321M | -337M | -337M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -422M | -286M | -418M | -966M | 2.7B | -1.8B | 2.5B | -989M | -339M | -1.1B | -1.5B | -345M |
| Net change in cash | 42M | 839M | 10M | -194M | 1.5B | -1.5B | -883M | 201M | 1.1B | 1B | -948M | 479M |
| Free cash flow | 902M | 1.4B | 37M | 481M | 1.3B | 1.7B | 127M | 928M | 1.4B | 1.9B | 415M | 1.1B |
| Sep 30, 2025 |
| $0.84 |
| Jun 30, 2025 | $0.84 |
| Mar 31, 2025 | $0.84 |
| Dec 31, 2024 | $0.84 |
| Sep 30, 2024 | $0.80 |
| Date | Ratio |
|---|---|
| May 17, 2004 | 2:1 |
| May 15, 2000 | 2:1 |
| Jun 11, 1996 | 2:1 |
| Jun 14, 1991 | 2:1 |
| Jun 20, 1989 | 3:2 |
| Jun 12, 1987 | 2:1 |
| Sep 17, 1985 | 3:2 |
| Nov 15, 1982 | 3:2 |
| Nov 12, 1980 | 3:2 |