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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $2.84 | $2.94 | +3.5% | — | $5.2B | — |
| Q2 26 | $2.7 | $2.73 | +1.1% | — | $4.7B | — |
| Q1 26 | $2.55 | $2.72 | +6.7% | — | $4.7B | — |
| Q4 25 | $2.29 | $2.44 | +6.6% | — | $4.7B | — |
| Q3 25 | $2.08 | $2.27 | +9.1% | — | $4.5B | — |
| Q2 25 | $1.96 | $2.1 | +7.1% | — | $4.1B | — |
| Q1 25 | $1.89 | $1.95 | +3.2% | — | $3.8B | — |
| Q4 24 | $1.94 | $1.95 | +0.5% | — | $4.1B | — |
| Q3 24 | $1.86 | $1.91 | +2.7% | — | $4B | — |
| Q2 24 | $1.83 | $1.86 | +1.6% | — | $4B | — |
| Q1 24 | $1.71 | $1.84 | +7.6% | — | $3.8B | — |
| Q4 23 | $1.76 | $1.78 | +1.1% | — | $4B | — |
| Q3 23 | $1.67 | $1.77 | +6.0% | — | $4B | — |
| Q2 23 | $1.58 | $1.65 | +4.4% | — | $4.2B | — |
| Q1 23 | $1.51 | $1.53 | +1.3% | — | $3.8B | — |
| Q4 22 | $1.87 | $1.88 | +0.5% | — | $4.4B | — |
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 | — | $6.2 | — | — | $17.3B | — |
| FY24 | — | $10.4 | — | — | $15.8B | — |
| FY23 | — | $6.06 | — | — | $16B | — |
| FY22 | — | $7.52 | — | — | $16.3B |
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 | $11.4B | $12.2B | $14B | $13.4B | $12.2B | $14.9B | $16.3B | $16B | $15.8B | $17.3B |
| YoY change | -7.2% | +7.34% | +14.8% | -3.86% | -9.49% | +22.6% | +9.1% | -1.52% | -1.18% | +8.94% |
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 | 11.4B | 12.2B | 14B | 13.4B | 12.2B | 14.9B | 16.3B | 16B | 15.8B | 17.3B |
| Cost of revenue | 7.5B | 8B | 9.2B | 9.1B | 8.4B | 10B | 11B | 11B | 10.4B | 11.2B |
| Gross profit | 3.8B | 4.2B | 4.7B | 4.4B | 3.7B | 4.9B | 5.2B | 5.1B | 5.5B | 6.1B |
| Gross margin | 33.7% | 34.3% | 33.9% | 32.7% | 30.7% | 32.7% | 32.2% | 31.5% | 34.4% | 35.2% |
| Research & development | 603M | 611M | 680M | 644M | 613M | 677M | 718M | 708M | 741M | 829M |
| Selling, general & administrative | 1.4B | 1.5B | 1.6B | 1.5B | 1.4B | 1.5B | 1.6B | 1.7B | 1.7B | 1.9B |
| Operating expenses | 2B | 2.2B | 2.3B | 2.1B | 2B | 2.2B | 2.3B | 2.4B | 2.5B | 2.7B |
| Operating income | 1.8B | 2B | 2.5B | 2.3B | 1.7B | 2.7B | 2.9B | 2.7B | 3B | 3.4B |
| Operating margin | 16.1% | 16.7% | 17.7% | 16.8% | 14.2% | 18.1% | 18.1% | 16.7% | 18.8% | 19.6% |
| Non-operating income, net | -697M | -195M | -139M | -280M | -1.2B | -281M | -158M | -389M | -203M | -186M |
| Pretax income | 1B | 1.7B | 2.2B | 1.9B | 524M | 2.4B | 2.7B | 2.3B | 2.8B | 3.2B |
| Income tax | -826M | 180M | -344M | -15M | 783M | 123M | 306M | 364M | -397M | 1.4B |
| Net income | 2B | 1.7B | 2.6B | 1.8B | -241M | 2.3B | 2.4B | 1.9B | 3.2B | 1.8B |
| Net margin | 17.7% | 13.8% | 18.3% | 13.7% | -1.98% | 15.2% | 14.9% | 11.9% | 20.2% | 10.7% |
| EBITDA | 1.7B | 2.6B | 3.2B | 3B | 2.5B | 3.5B | 3.8B | 3.5B | 3.9B | 4.3B |
| EPS | 5.49 | 4.74 | 7.33 | 5.46 | -0.73 | 6.85 | 7.52 | 6.06 | 10.4 | 6.2 |
| Diluted EPS | 5.44 | 4.7 | 7.27 | 5.42 | -0.73 | 6.79 | 7.47 | 6.03 | 10.3 | 6.16 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4B | 3.8B | 4B | 4B | 4.1B | 3.8B | 4.1B | 4.5B | 4.7B | 4.7B | 4.7B | 5.2B |
| Cost of revenue | 2.8B | 2.5B | 2.6B | 2.6B | 2.7B | 2.5B | 2.7B | 2.9B | 3.1B | 2.9B | 3B | 3.3B |
| Gross profit | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B |
| Gross margin | 31.8% | 34.6% | 34.4% | 34.8% | 34% | 35.5% | 35.2% | 35.3% | 35% | 37.2% | 36.8% | 35.6% |
| Research & development | 174M | 173M | 184M | 189M | 195M | 188M | 203M | 211M | 227M | 225M | 237M | 230M |
| Selling, general & administrative | 412M | 424M | 444M | 431M | 433M | 427M | 454M | 491M | 494M | 538M | 536M | 532M |
| Operating expenses | 586M | 597M | 628M | 620M | 628M | 615M | 657M | 702M | 721M | 763M | 773M | 762M |
| Operating income | 699M | 727M | 735M | 766M | 755M | 745M | 802M | 898M | 939M | 976M | 972M | 1.1B |
| Operating margin | 17.3% | 19% | 18.5% | 19.3% | 18.6% | 19.4% | 19.4% | 19.8% | 19.8% | 20.9% | 20.5% | 20.8% |
| Non-operating income, net | -67M | -32M | -48M | -14M | -109M | -56M | -55M | -41M | -34M | -10M | -19M | -92M |
| Pretax income | 634M | 699M | 687M | 754M | 657M | 706M | 755M | 846M | 897M | 961M | 942M | 971M |
| Income tax | 81M | -1.1B | 146M | 181M | 381M | 178M | 742M | 208M | 233M | 210M | 87M | 223M |
| Net income | 552M | 1.8B | 541M | 573M | 276M | 528M | 13M | 638M | 663M | 750M | 855M | 748M |
| Net margin | 13.7% | 47.1% | 13.6% | 14.4% | 6.78% | 13.8% | 0.31% | 14.1% | 14% | 16.1% | 18% | 14.5% |
| EBITDA | 914M | 940M | 941M | 991M | 996M | 953M | 1B | 1.1B | 1.2B | 1.3B | 1.2B | 1.4B |
| EPS | 1.76 | 5.8 | 1.76 | 1.87 | 0.91 | 1.77 | 0.04 | 2.16 | 2.25 | 2.55 | 2.92 | 2.57 |
| Diluted EPS | 1.75 | 5.76 | 1.75 | 1.86 | 0.9 | 1.75 | 0.04 | 2.14 | 2.22 | 2.53 | 2.9 | 2.55 |
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 | 23.6B | 29.5B | 30.8B | 31.5B | 32.4B | 45.3B | 35.6B | 38.9B | 46.4B | 65.2B | 62.3B |
| Enterprise value | 27B | 32.6B | 33.9B | 34.5B | 35.8B | 48.3B | 38.9B | 41.6B | 49.4B | 69.8B | 68B |
| Shares outstanding | 366M | 355M | 350M | 338M | 332M | 330M | 323M | 315M | 307M | 297M | 297M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 11.7 | 17.5 | 12 | 17.1 | — | 20 | 14.7 | 20.4 | 14.5 | 35.4 | 21.1 |
| P/S | 2.08 | 2.42 | 2.2 | 2.34 | 2.67 | 3.03 | 2.19 | 2.43 | 2.93 | 3.78 | 3.24 |
| P/B | 2.78 | 3.02 | 2.84 | 2.98 | 3.42 | 4.21 | 3.27 | 3.34 | 3.71 | 5.12 | 4.73 |
| EV/EBITDA | 15.8 | 12.5 | 10.7 | 11.6 | 14.4 | 13.9 | 10.3 | 11.8 | 12.8 | 16.3 | 13.7 |
| EV/Sales | 2.38 | 2.68 | 2.43 | 2.57 | 2.94 | 3.24 | 2.39 | 2.59 | 3.12 | 4.04 | 3.52 |
| Earnings yield | 8.53% | 5.71% | 8.33% | 5.85% | — | 4.99% | 6.81% | 4.91% | 6.89% | 2.83% | 4.73% |
| FCF yield | 5.7% | 5.57% | 4.93% | 5.31% | 4.41% | 4.39% | 4.77% | 6.17% | 6.03% | 4.91% | 3.75% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.11 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.7% | 34.3% | 33.9% | 32.7% | 30.7% | 32.7% | 32.2% | 31.5% | 34.4% | 35.2% | 35.6% |
| Operating margin | 16.1% | 16.7% | 17.7% | 16.8% | 14.2% | 18.1% | 18.1% | 16.7% | 18.8% | 19.6% | 20.8% |
| Net margin | 17.7% | 13.8% | 18.3% | 13.7% | -1.98% | 15.2% | 14.9% | 11.9% | 20.2% | 10.7% | 15.6% |
| ROE | 23.7% | 17.3% | 23.7% | 17.4% | -2.54% | 21% | 22.3% | 16.4% | 25.6% | 14.5% | 23.3% |
| ROA | 11.4% | 8.67% | 12.6% | 9.36% | -1.25% | 10.5% | 11.7% | 8.8% | 14% | 7.34% | 9.69% |
| ROIC | 15.4% | 14.1% | 17.7% | 16.6% | 0% | 18.6% | 18.5% | 15.7% | 19.2% | 11.3% | 17.8% |
| Return on tangible assets | 70.1% | 38.1% | 45.7% | 36.7% | -4.3% | 31.5% | 31.6% | 22.6% | 35.9% | 28.9% | 42.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.56 | 1.54 | 1.41 | 1.57 | 1.57 | 1.56 | 1.57 | 1.77 | 1.61 | 1.56 | 1.88 |
| Quick ratio | 1.04 | 1.11 | 0.98 | 1.05 | 1.04 | 1.02 | 0.99 | 1.2 | 1.08 | 1.03 | 1.23 |
| Debt / equity | 0.48 | 0.45 | 0.37 | 0.38 | 0.45 | 0.39 | 0.4 | 0.37 | 0.35 | 0.46 | 0.43 |
| Debt / assets | 0.23 | 0.22 | 0.2 | 0.2 | 0.22 | 0.2 | 0.21 | 0.2 | 0.19 | 0.23 | 0.22 |
| Net debt / EBITDA | 2.01 | 1.2 | 1 | 1.02 | 1.34 | 0.87 | 0.86 | 0.76 | 0.78 | 1.06 | 0.87 |
| Interest coverage | 9.04 | 14.2 | 21.9 | 29.4 | 11.9 | 43.5 | 42.4 | 29.4 | 41 | 42.6 | 31.9 |
| Effective tax rate | 0% | 10.5% | 0% | 0% | 100% | 5.17% | 11.2% | 16% | 0% | 42.5% | 20% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 31 | 34.3 | 40 | 39.8 | 36.7 | 45.2 | 50.4 | 50.9 | 51.6 | 58.1 | 65.9 |
| EPS (basic) | 5.49 | 4.74 | 7.33 | 5.46 | -0.73 | 6.85 | 7.52 | 6.06 | 10.4 | 6.2 | 6.2 |
| EPS (diluted) | 5.44 | 4.7 | 7.27 | 5.42 | -0.73 | 6.79 | 7.47 | 6.03 | 10.3 | 6.16 | 10.2 |
| Book value per share | 23.2 | 27.5 | 30.9 | 31.3 | 28.6 | 32.6 | 33.7 | 37 | 40.7 | 42.9 | 45.7 |
| FCF per share | 3.67 | 4.63 | 4.33 | 4.95 | 4.31 | 6.02 | 5.26 | 7.62 | 9.11 | 10.8 | 11.3 |
| Cash per share | 1.77 | 3.43 | 2.42 | 2.74 | 2.85 | 3.65 | 3.37 | 5.27 | 4.3 | 4.23 | 4.28 |
| Capex per share | 0.02 | 0.05 | 0.07 | 0.13 | 0.05 | 0.26 | 0.33 | 0.01 | 0.05 | 3.15 | 3.76 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.07% | 0.16% | 0.16% | 0.32% | 0.14% | 0.58% | 0.65% | 0.02% | 0.1% | 5.42% | 5.71% |
| Capex / operating cash flow | 0.45% | 0.91% | 0.99% | 1.88% | 1.51% | 3.5% | 3.88% | 0.14% | 0.45% | 22.6% | 25% |
| Payout ratio | 25.3% | 32.4% | 22.9% | 33% | -259.3% | 28.6% | 28.2% | 38% | 23.8% | 43.6% | 28.5% |
| Dividend yield | 2.16% | 1.85% | 1.91% | 1.93% | 1.93% | 1.43% | 1.92% | 1.86% | 1.64% | 1.23% | 1.46% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 21, 2026 | $0.78 |
| May 22, 2026 | $0.78 |
| Feb 20, 2026 | $0.71 |
| — |
| FY21 | — | $6.85 | — | — | $14.9B | — |
| FY20 | — | -$0.73 | — | — | $12.2B | — |
| FY19 | — | $5.46 | — | — | $13.4B | — |
| FY18 | — | $7.33 | — | — | $14B | — |
| FY17 | — | $4.74 | — | — | $12.2B | — |
| FY16 | — | $5.49 | — | — | $11.4B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4B | $3.8B | $4B | $4B | $4.1B | $3.8B | $4.1B | $4.5B | $4.7B | $4.7B | $4.7B | $5.2B |
| YoY change | -7.43% | -0.26% | -4.64% | -0.48% | +0.82% | +0.13% | +4.44% | +13.9% | +16.7% | +21.7% | +14.5% | +13.8% |
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 | 647M | 1.2B | 848M | 927M | 945M | 1.2B | 1.1B | 1.7B | 1.3B | 1.3B |
| Receivables | 2B | 2.1B | 2.4B | 2.3B | 2.4B | 2.9B | 2.9B | 3B | 3.1B | 3.4B |
| Inventory | 1.6B | 1.6B | 1.9B | 1.8B | 1.9B | 2.5B | 2.7B | 2.6B | 2.5B | 2.7B |
| Total current assets | 4.8B | 5.9B | 6.2B | 5.6B | 5.8B | 7.3B | 7.3B | 7.9B | 7.6B | 8B |
| Property, plant & equipment | 1.8B | 1.8B | 2.1B | 2.2B | 2.2B | 2.3B | 2.2B | 2.3B | 2.3B | 2.6B |
| Goodwill & intangibles | 14.7B | 15B | 14.8B | 14.7B | 13.6B | 14.3B | 13.1B | 13.3B | 13.9B | 18.7B |
| Total assets | 17.6B | 19.4B | 20.4B | 19.7B | 19.2B | 21.5B | 20.8B | 21.7B | 22.9B | 25.1B |
| Accounts payable | 1.1B | 1.4B | 1.5B | 1.4B | 1.3B | 1.9B | 1.6B | 1.6B | 1.7B | 2B |
| Short-term debt | 331M | 710M | 963M | 570M | 810M | 621M | 1B | 800M | 999M | 978M |
| Total current liabilities | 3.1B | 3.8B | 4.4B | 3.5B | 3.7B | 4.7B | 4.6B | 4.5B | 4.7B | 5.1B |
| Long-term debt | 3.7B | 3.6B | 3B | 3.4B | 3.5B | 3.6B | 3.3B | 3.5B | 3.3B | 4.8B |
| Total liabilities | 9.1B | 9.7B | 9.6B | 9.1B | 9.7B | 10.7B | 9.9B | 10.1B | 10.4B | 12.4B |
| Shareholders' equity | 8.5B | 9.8B | 10.8B | 10.6B | 9.5B | 10.7B | 10.9B | 11.7B | 12.5B | 12.7B |
| Total debt | 4.1B | 4.3B | 4B | 4B | 4.3B | 4.2B | 4.3B | 4.3B | 4.3B | 5.8B |
| Net debt | 3.4B | 3.1B | 3.2B | 3B | 3.3B | 3B | 3.2B | 2.7B | 3B | 4.6B |
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 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.7B | — | — | — | — | — | — | — | 1.3B | 1.3B | 1.1B | 1.2B |
| Receivables | 3B | — | — | — | — | — | — | — | 3.4B | 3.5B | 3.5B | 3.7B |
| Inventory | 2.6B | — | — | — | — | — | — | — | 2.7B | 3B | 3B | 3B |
| Total current assets | 7.9B | — | — | — | — | — | — | — | 8B | 8.4B | 8.2B | 8.7B |
| Property, plant & equipment | 2.3B | — | — | — | — | — | — | — | 2.6B | — | — | — |
| Goodwill & intangibles | 13.3B | — | — | — | — | — | — | — | 18.7B | 18.7B | 19.2B | 19B |
| Total assets | 21.7B | — | — | — | — | — | — | — | 25.1B | 25.6B | 25.7B | 26.1B |
| Accounts payable | 1.6B | — | — | — | — | — | — | — | 2B | 2.1B | 2.2B | 2.4B |
| Short-term debt | 800M | — | — | — | — | — | — | — | — | — | — | 102M |
| Total current liabilities | 4.5B | — | — | — | — | — | — | — | 5.1B | 5.1B | 4.4B | 4.7B |
| Long-term debt | 3.5B | — | — | — | — | — | — | — | 4.8B | 4.9B | 5.6B | 5.5B |
| Total liabilities | 10.1B | — | — | — | — | — | — | — | 12.4B | 12.4B | 12.3B | 12.7B |
| Shareholders' equity | 11.7B | — | — | — | — | — | — | — | 12.7B | 13.1B | 13.4B | 13.4B |
| Total debt | 4.3B | — | — | — | — | — | — | — | 4.8B | 4.9B | 5.6B | 5.6B |
| Net debt | 2.7B | — | — | — | — | — | — | — | 3.6B | 3.6B | 4.4B | 4.4B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.8B | 1.5B | 2.6B | 1.9B | -259M | 2.3B | 2.4B | 1.9B | 3.2B | 1.8B |
| Depreciation & amortization | 560M | 611M | 667M | 690M | 711M | 769M | 785M | 794M | 826M | 838M |
| Stock-based compensation | 87M | 95M | 95M | 75M | 74M | 94M | 119M | 123M | 127M | 149M |
| Change in working capital | -1.6B | -38M | -231M | -262M | -98M | -347M | -592M | -30M | -3M | 32M |
| Operating cash flow | 1.8B | 2.1B | 2.3B | 2.3B | 1.1B | 2.5B | 2.7B | 2.9B | 3.6B | 4.1B |
| Capital expenditure | 8M | 19M | 23M | 43M | 17M | 86M | 106M | 4M | 16M | -936M |
| Investing cash flow | -953M | -230M | -138M | -238M | -305M | -347M | -110M | -36M | -270M | -3.6B |
| Dividends paid | -509M | -546M | -588M | -608M | -625M | -647M | -685M | -725M | -760M | -803M |
| Share repurchases | -2.8B | -614M | -879M | -1.1B | -523M | -831M | -1.4B | -945M | -2.1B | -1.3B |
| Financing cash flow | -3.1B | -931M | -1.8B | -1.7B | -1.2B | -1.6B | -1.7B | -1.8B | -3B | -811M |
| Net change in cash | -2.3B | 930M | 369M | 316M | -339M | 560M | 884M | 1.1B | 332M | -251M |
| Free cash flow | 1.3B | 1.6B | 1.5B | 1.7B | 1.4B | 2B | 1.7B | 2.4B | 2.8B | 3.2B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 553M | 1.8B | 541M | 573M | 276M | 528M | 13M | 638M | 664M | 751M | 855M | 748M |
| Depreciation & amortization | 200M | 194M | 192M | 208M | 232M | 186M | 192M | 216M | 244M | 259M | 243M | 256M |
| Stock-based compensation | 28M | 34M | 35M | 31M | 27M | 35M | 34M | 36M | 44M | 50M | 42M | 38M |
| Change in working capital | 191M | 75M | -147M | 146M | -77M | 171M | -372M | -86M | 319M | -161M | -126M | -51M |
| Operating cash flow | 1.1B | 964M | 683M | 1B | 911M | 1.1B | 527M | 938M | 1.4B | 865M | 947M | 1.2B |
| Capital expenditure | 1M | 2M | 0 | 10M | 4M | 1M | 1M | 5M | -271M | -258M | -270M | -304M |
| Investing cash flow | -1M | -317M | 8M | 32M | 7M | -332M | 6M | -2.3B | -274M | -255M | -470M | -304M |
| Dividends paid | -184M | -183M | -182M | -199M | -196M | -189M | -193M | -212M | -209M | -209M | -208M | -226M |
| Share repurchases | -271M | -476M | -409M | -416M | -761M | -303M | -306M | -301M | -437M | -405M | -414M | -529M |
| Financing cash flow | -417M | -756M | -561M | -631M | -1B | -429M | 71M | -834M | -392M | -660M | -534M | -764M |
| Net change in cash | 637M | -109M | 130M | 403M | -92M | 303M | 604M | -2.2B | 755M | -50M | -57M | 117M |
| Free cash flow | 944M | 568M | 543M | 857M | 829M | 673M | 423M | 957M | 1.1B | 607M | 677M | 881M |
| Aug 22, 2025 |
| $0.71 |
| May 21, 2025 | $0.71 |
| Feb 21, 2025 | $0.65 |
| Nov 22, 2024 | $0.65 |
| Aug 23, 2024 | $0.65 |