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 27 | $2.34 | $4.11 | +75.6% | — | $26.5B | — |
| Q1 27 | $1.46 | $1.71 | +17.1% | — | $25.4B | — |
| Q4 26 | $2.16 | $2.44 | +13.0% | — | $30.5B | — |
| Q3 26 | $1.71 | $1.78 | +4.1% | — | $25.3B | — |
| Q2 26 | $2.03 | $2.05 | +1.0% | — | $25.2B | — |
| Q1 26 | $1.65 | $1.3 | -21.2% | — | $23.8B | — |
| Q4 25 | $2.25 | $2.41 | +7.1% | — | $30.9B | — |
| Q3 25 | $2.3 | $1.85 | -19.6% | — | $25.7B | — |
| Q2 25 | $2.18 | $2.57 | +17.9% | — | $25.5B | — |
| Q1 25 | $2.06 | $2.03 | -1.5% | — | $24.5B | — |
| Q4 24 | $2.41 | $2.98 | +23.7% | — | $31.9B | — |
| Q3 24 | $1.48 | $2.1 | +41.9% | — | $25.4B | — |
| Q2 24 | $1.42 | $1.8 | +26.8% | — | $24.8B | — |
| Q1 24 | $1.79 | $2.05 | +14.5% | — | $25.3B | — |
| Q4 23 | $1.4 | $1.89 | +35.0% | — | $31.4B | — |
| Q3 23 | $2.18 | $1.54 | -29.4% | — | $26.5B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $8.16 | — | — | $104.8B | — |
| FY25 | — | $8.89 | — | — | $106.6B | — |
| FY24 | — | $8.96 | — | — | $107.4B | — |
| FY23 | — | $6.02 | — | — | $109.1B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $70.3B | $72.7B | $75.4B | $78.1B | $93.6B | $106B | $109.1B | $107.4B | $106.6B | $104.8B |
| YoY change | -4.76% | +3.48% | +3.63% | +3.66% | +19.8% | +13.3% | +2.94% | -1.57% | -0.79% | -1.68% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 70.3B | 72.7B | 75.4B | 78.1B | 93.6B | 106B | 109.1B | 107.4B | 106.6B | 104.8B |
| Cost of revenue | 49.1B | 51.1B | 53.3B | 54.9B | 66.2B | 75B | 82.2B | 77.7B | 76.5B | 75.5B |
| Gross profit | 21.1B | 21.6B | 22.1B | 23.2B | 27.4B | 31B | 26.9B | 29.7B | 30.1B | 29.3B |
| Gross margin | 30.1% | 29.7% | 29.3% | 29.8% | 29.3% | 29.3% | 24.6% | 27.6% | 28.2% | 27.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 14.2B | 15.1B | 15.7B | 16.2B | 18.6B | 19.8B | 20.7B | 21.6B | 22B | 21.5B |
| Operating expenses | 14.2B | 15.1B | 15.7B | 16.2B | 18.6B | 19.8B | 20.7B | 21.6B | 22B | 21.5B |
| Operating income | 4.9B | 4.2B | 4.1B | 4.7B | 6.5B | 8.9B | 3.8B | 5.7B | 5.6B | 5.1B |
| Operating margin | 6.92% | 5.81% | 5.45% | 5.96% | 6.99% | 8.44% | 3.53% | 5.31% | 5.22% | 4.88% |
| Non-operating income, net | 88M | 59M | 27M | 9M | -16M | 382M | 48M | 92M | 106M | 95M |
| Pretax income | 4B | 3.6B | 3.7B | 4.2B | 5.5B | 8.9B | 3.4B | 5.3B | 5.3B | 4.8B |
| Income tax | 1.3B | 722M | 746M | 921M | 1.2B | 2B | 638M | 1.2B | 1.2B | 1.1B |
| Net income | 2.7B | 2.9B | 2.9B | 3.3B | 4.4B | 6.9B | 2.8B | 4.1B | 4.1B | 3.7B |
| Net margin | 3.89% | 4.01% | 3.9% | 4.2% | 4.67% | 6.55% | 2.55% | 3.85% | 3.84% | 3.54% |
| EBITDA | 7.3B | 6.8B | 6.6B | 7.3B | 9B | 12B | 6.6B | 8.6B | 8.7B | 8.3B |
| EPS | 4.74 | 5.32 | 5.55 | 6.42 | 8.72 | 14.2 | 6.02 | 8.96 | 8.89 | 8.16 |
| Diluted EPS | 4.7 | 5.29 | 5.51 | 6.36 | 8.64 | 14.1 | 5.98 | 8.94 | 8.86 | 8.13 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25.4B | 31.9B | 24.5B | 25.5B | 25.7B | 30.9B | 23.8B | 25.2B | 25.3B | 30.5B | 25.4B | 26.5B |
| Cost of revenue | 18.1B | 23.4B | 17.4B | 17.8B | 18.4B | 22.9B | 17.1B | 17.9B | 18.1B | 22.3B | 18.1B | 17.6B |
| Gross profit | 7.2B | 8.5B | 7.1B | 7.7B | 7.3B | 8B | 6.7B | 7.3B | 7.1B | 8.1B | 7.4B | 8.9B |
| Gross margin | 28.5% | 26.7% | 28.9% | 30.1% | 28.4% | 26% | 28.2% | 29% | 28.2% | 26.6% | 29% | 33.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5.3B | 6B | 5.2B | 5.4B | 5.5B | 5.9B | 4.6B | 5.4B | 5.5B | 6B | 5.6B | 5.7B |
| Operating expenses | 5.3B | 6B | 5.2B | 5.4B | 5.5B | 5.9B | 4.6B | 5.4B | 5.5B | 6B | 5.6B | 5.7B |
| Operating income | 1.3B | 1.9B | 1.3B | 1.6B | 1.2B | 1.5B | 1.5B | 1.3B | 948M | 1.4B | 1.1B | 2.6B |
| Operating margin | 5.19% | 5.84% | 5.28% | 6.42% | 4.55% | 4.75% | 6.17% | 5.22% | 3.75% | 4.53% | 4.46% | 9.65% |
| Non-operating income, net | 25M | 28M | 29M | 20M | 28M | 29M | 26M | 17M | 26M | 27M | 15M | -3M |
| Pretax income | 1.2B | 1.8B | 1.2B | 1.5B | 1.1B | 1.4B | 1.4B | 1.2B | 859M | 1.3B | 1B | 2.5B |
| Income tax | 264M | 404M | 277M | 353M | 237M | 303M | 346M | 283M | 170M | 263M | 252M | 582M |
| Net income | 971M | 1.4B | 942M | 1.2B | 854M | 1.1B | 1B | 935M | 689M | 1B | 781M | 1.9B |
| Net margin | 3.82% | 4.33% | 3.84% | 4.68% | 3.33% | 3.57% | 4.34% | 3.71% | 2.73% | 3.43% | 3.07% | 7.07% |
| EBITDA | 2.1B | 2.6B | 2B | 2.4B | 1.9B | 2.3B | 2.3B | 2.1B | 1.7B | 2.2B | 2B | 3.3B |
| EPS | 2.1 | 2.99 | 2.04 | 2.58 | 1.86 | 2.42 | 2.28 | 2.06 | 1.52 | 2.31 | 1.72 | 4.13 |
| Diluted EPS | 2.1 | 2.98 | 2.03 | 2.57 | 1.85 | 2.41 | 2.27 | 2.05 | 1.51 | 2.3 | 1.71 | 4.11 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 37.2B | 41.2B | 38.6B | 56.6B | 90.7B | 107.6B | 79.5B | 64.2B | 63.5B | 47.9B | 72B |
| Enterprise value | 46.4B | 50.1B | 49.7B | 66.2B | 89.6B | 113.2B | 95B | 80B | 78.6B | 62.7B | 85.3B |
| Shares outstanding | 577.6M | 547.7M | 528.6M | 510.9M | 500.6M | 488.1M | 462.1M | 461.5M | 460.4M | 454.1M | 454.1M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.6 | 14.1 | 13.1 | 17.2 | 20.8 | 15.5 | 28.6 | 15.5 | 15.5 | 12.9 | 16.5 |
| P/S | 0.53 | 0.57 | 0.51 | 0.72 | 0.97 | 1.01 | 0.73 | 0.6 | 0.6 | 0.46 | 0.67 |
| P/B | 3.4 | 3.54 | 3.42 | 4.78 | 6.28 | 8.39 | 7.08 | 4.78 | 4.33 | 2.96 | 4.04 |
| EV/EBITDA | 6.38 | 7.42 | 7.52 | 9.1 | 9.95 | 9.45 | 14.4 | 9.31 | 9.08 | 7.51 | 9.93 |
| EV/Sales | 0.66 | 0.69 | 0.66 | 0.85 | 0.96 | 1.07 | 0.87 | 0.75 | 0.74 | 0.6 | 0.79 |
| Earnings yield | 7.34% | 7.07% | 7.61% | 5.8% | 4.82% | 6.46% | 3.49% | 6.45% | 6.44% | 7.74% | 6.07% |
| FCF yield | 10.5% | 10.7% | 6.37% | 7.23% | 8.68% | 4.72% | -1.9% | 5.94% | 7.05% | 5.92% | 4.77% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.16 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.1% | 29.7% | 29.3% | 29.8% | 29.3% | 29.3% | 24.6% | 27.6% | 28.2% | 27.9% | 33.7% |
| Operating margin | 6.92% | 5.81% | 5.45% | 5.96% | 6.99% | 8.44% | 3.53% | 5.31% | 5.22% | 4.88% | 6.04% |
| Net margin | 3.89% | 4.01% | 3.9% | 4.2% | 4.67% | 6.55% | 2.55% | 3.85% | 3.84% | 3.54% | 4.08% |
| ROE | 25% | 25% | 26% | 27.7% | 30.2% | 54.2% | 24.8% | 30.8% | 27.9% | 22.9% | 26.4% |
| ROA | 7.3% | 7.23% | 7.11% | 7.67% | 8.52% | 12.9% | 5.21% | 7.48% | 7.08% | 6.23% | 5.69% |
| ROIC | 16.3% | 16.4% | 14.6% | 17% | 38.5% | 37.9% | 11.7% | 15.2% | 14.5% | 12.8% | 15% |
| Return on tangible assets | 7.41% | 7.49% | 7.36% | 7.92% | 8.75% | 13.2% | 5.28% | 7.56% | 7.24% | 6.36% | 7.17% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.94 | 0.96 | 0.83 | 0.89 | 1.03 | 0.99 | 0.92 | 0.91 | 0.94 | 0.94 | 0.99 |
| Quick ratio | 0.29 | 0.3 | 0.2 | 0.27 | 0.5 | 0.35 | 0.22 | 0.29 | 0.32 | 0.36 | 0.36 |
| Debt / equity | 1.16 | 1.16 | 1.19 | 1.18 | 1.05 | 1.28 | 1.7 | 1.46 | 1.36 | 1.26 | 1.08 |
| Debt / assets | 0.34 | 0.33 | 0.33 | 0.33 | 0.29 | 0.31 | 0.36 | 0.35 | 0.34 | 0.34 | 0.31 |
| Net debt / EBITDA | 1.26 | 1.32 | 1.68 | 1.32 | -0.12 | 0.47 | 2.35 | 1.84 | 1.75 | 1.77 | 1.43 |
| Interest coverage | 5 | 6.56 | 8.97 | 9.78 | 6.68 | 22.2 | 8.15 | 11.6 | 13.8 | 11.7 | 14.2 |
| Effective tax rate | 32.7% | 19.9% | 20.3% | 22% | 21.2% | 22% | 18.7% | 21.9% | 22.2% | 22.3% | 22.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 121.7 | 132.8 | 142.6 | 152.9 | 186.9 | 217.2 | 236.1 | 232.7 | 231.5 | 230.7 | 237.4 |
| EPS (basic) | 4.74 | 5.32 | 5.55 | 6.42 | 8.72 | 14.2 | 6.02 | 8.96 | 8.89 | 8.16 | 8.16 |
| EPS (diluted) | 4.7 | 5.29 | 5.51 | 6.36 | 8.64 | 14.1 | 5.98 | 8.94 | 8.86 | 8.13 | 9.64 |
| Book value per share | 19 | 21.3 | 21.4 | 23.2 | 28.8 | 26.3 | 24.3 | 29.1 | 31.9 | 35.6 | 39.3 |
| FCF per share | 6.75 | 8.04 | 4.65 | 8.01 | 15.7 | 10.4 | -3.27 | 8.27 | 9.72 | 6.24 | 9.76 |
| Cash per share | 6.27 | 8.3 | 4.4 | 8.59 | 32.3 | 22.3 | 7.73 | 8.24 | 10.3 | 12.1 | 11.9 |
| Capex per share | 0.08 | 0.06 | 0.16 | 0.12 | 0.08 | 0.06 | 0.02 | 0.05 | 0.01 | 8.21 | 9.35 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.07% | 0.04% | 0.11% | 0.08% | 0.04% | 0.03% | 0.01% | 0.02% | 0% | 3.56% | 3.96% |
| Capex / operating cash flow | 0.87% | 0.49% | 1.45% | 0.91% | 0.52% | 0.28% | 0.17% | 0.3% | 0.04% | 56.8% | 48.9% |
| Payout ratio | 49.3% | 45.9% | 45.5% | 40.5% | 30.7% | 22.3% | 66% | 48.6% | 50% | 55.4% | 47.3% |
| Dividend yield | 3.62% | 3.25% | 3.46% | 2.35% | 1.48% | 1.44% | 2.31% | 3.13% | 3.22% | 4.29% | 2.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 12, 2026 | $1.16 |
| May 13, 2026 | $1.14 |
| Feb 11, 2026 | $1.14 |
| — |
| FY22 | — | $14.2 | — | — | $106B | — |
| FY21 | — | $8.72 | — | — | $93.6B | — |
| FY20 | — | $6.42 | — | — | $78.1B | — |
| FY19 | — | $5.55 | — | — | $75.4B | — |
| FY18 | — | $5.32 | — | — | $72.7B | — |
| FY17 | — | $4.74 | — | — | $70.3B | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $25.4B | $31.9B | $24.5B | $25.5B | $25.7B | $30.9B | $23.8B | $25.2B | $25.3B | $30.5B | $25.4B | $26.5B |
| YoY change | -4.22% | +1.67% | -3.12% | +2.74% | +1.06% | -3.15% | -2.79% | -0.95% | -1.55% | -1.49% | +6.7% | +5.27% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 3.6B | 4.5B | 2.3B | 4.4B | 16.2B | 10.9B | 3.6B | 3.8B | 4.8B | 5.5B |
| Receivables | — | — | — | 498M | 631M | 835M | 1.2B | 891M | 998M | 1.3B |
| Inventory | 8.3B | 8.6B | 9.5B | 9B | 10.7B | 13.9B | 13.5B | 11.9B | 12.7B | 12.3B |
| Total current assets | 12B | 12.5B | 12.5B | 12.9B | 20.8B | 21.6B | 17.8B | 17.5B | 19.5B | 20B |
| Property, plant & equipment | -3B | -1.7B | -1.7B | -2.1B | -2.5B | -2.2B | -577M | -608M | -2B | -3B |
| Goodwill & intangibles | 518M | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 645M | 639M | 1.3B | 1.3B |
| Total assets | 37.4B | 40.3B | 41.3B | 42.8B | 51.2B | 53.8B | 53.3B | 55.4B | 57.8B | 59.5B |
| Accounts payable | 7.3B | 8.7B | 9.8B | 9.9B | 12.9B | 15.5B | 13.5B | 12.1B | 13.1B | 12.6B |
| Short-term debt | 1.7B | 429M | 1.2B | 361M | 1.4B | 425M | 426M | 1.4B | 2B | 2.5B |
| Total current liabilities | 12.7B | 13.1B | 15B | 14.5B | 20.1B | 21.7B | 19.5B | 19.3B | 20.8B | 21.2B |
| Long-term debt | 11B | 13B | 12.2B | 13.6B | 13.8B | 16B | 18.6B | 18.2B | 17.9B | 17.8B |
| Total liabilities | 26.5B | 28.7B | 30B | 30.9B | 36.8B | 41B | 42.1B | 41.9B | 43.1B | 43.3B |
| Shareholders' equity | 11B | 11.7B | 11.3B | 11.8B | 14.4B | 12.8B | 11.2B | 13.4B | 14.7B | 16.2B |
| Total debt | 12.7B | 13.5B | 13.4B | 14B | 15.1B | 16.5B | 19.1B | 19.6B | 19.9B | 20.3B |
| Net debt | 10.2B | 10.8B | 11.9B | 11.4B | 6.6B | 10.6B | 16.8B | 15.8B | 15.1B | 14.8B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.9B | 3.8B | 3.6B | 3.5B | 3.4B | 4.8B | 2.9B | 4.3B | 3.8B | 5.5B | 3.5B | 5.4B |
| Receivables | — | 891M | — | — | — | 998M | — | — | — | 1.3B | — | — |
| Inventory | 14.7B | 11.9B | 11.7B | 12.6B | 15.2B | 12.7B | 13B | 12.9B | 14.9B | 12.3B | 12.3B | 13.2B |
| Total current assets | 18.6B | 17.5B | 17.1B | 17.9B | 20.6B | 19.5B | 17.8B | 19B | 20.7B | 20B | 18.1B | 20.9B |
| Property, plant & equipment | -373M | -608M | -987M | -1.7B | -2.2B | -2B | 36.9B | 37.3B | 37.4B | -3B | 37.8B | 38.4B |
| Goodwill & intangibles | — | 639M | — | — | — | 1.3B | — | — | — | 1.3B | — | — |
| Total assets | 56.2B | 55.4B | 55.1B | 56B | 58.5B | 57.8B | 56.2B | 57.9B | 60B | 59.5B | 58B | 61.2B |
| Accounts payable | 14.3B | 12.1B | 11.6B | 12.6B | 14.4B | 13.1B | 11.8B | 12B | 13.8B | 12.6B | 12.2B | 13.3B |
| Short-term debt | 1.1B | 1.4B | 2.6B | 1.6B | 1.6B | 2B | 1.1B | 1.1B | 1.1B | 2.5B | 1.1B | 1.1B |
| Total current liabilities | 21.5B | 19.3B | 19.9B | 20B | 21.8B | 20.8B | 19B | 19.2B | 21.2B | 21.2B | 19.4B | 21.2B |
| Long-term debt | 17.9B | 18.2B | 16.9B | 17.1B | 17.8B | 17.9B | 17.9B | 18.8B | 18.9B | 17.8B | 17.7B | 17.6B |
| Total liabilities | 43.7B | 41.9B | 41.3B | 41.6B | 44B | 43.1B | 41.2B | 42.4B | 44.5B | 43.3B | 41.6B | 43.4B |
| Shareholders' equity | 12.5B | 13.4B | 13.8B | 14.4B | 14.5B | 14.7B | 14.9B | 15.4B | 15.5B | 16.2B | 16.4B | 17.8B |
| Total debt | 19B | 19.6B | 19.5B | 18.7B | 19.4B | 19.9B | 19B | 20B | 20B | 20.3B | 18.8B | 18.7B |
| Net debt | 17.1B | 15.8B | 15.9B | 15.2B | 16B | 15.1B | 16.1B | 15.6B | 16.2B | 14.8B | 15.3B | 13.3B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.7B | 2.9B | 2.9B | 3.3B | 4.4B | 6.9B | 2.8B | 4.1B | 4.1B | 3.7B |
| Depreciation & amortization | 2.3B | 2.5B | 2.5B | 2.6B | 2.5B | 2.6B | 2.7B | 2.8B | 3B | 3.1B |
| Stock-based compensation | 113M | 112M | 132M | 147M | 200M | 228M | 220M | 251M | 304M | 281M |
| Change in working capital | 183M | 803M | -72M | 663M | 1.1B | -699M | -1.8B | 312M | -154M | -559M |
| Operating cash flow | 5.3B | 6.3B | 5.9B | 6.9B | 8.1B | 9.7B | 4.6B | 7.9B | 7.1B | 6.6B |
| Capital expenditure | 46M | 31M | 85M | 63M | 42M | 27M | 8M | 24M | 3M | -3.7B |
| Investing cash flow | 46M | -487M | 85M | 63M | 42M | 383M | 8M | 24M | 3M | -3.6B |
| Dividends paid | -1.3B | -1.3B | -1.3B | -1.3B | -1.3B | -1.5B | -1.8B | -2B | -2B | -2.1B |
| Share repurchases | -3.7B | -1B | -2.1B | -1.6B | -745M | -7.2B | -2.6B | 0 | -1B | -408M |
| Financing cash flow | -5.7B | -3.8B | -3.7B | -3.2B | -2B | -8.1B | -2.2B | -2.3B | -3.5B | -2.2B |
| Net change in cash | -371M | 2B | 2.2B | 3.7B | 6.1B | 2B | 2.5B | 5.6B | 3.5B | 726M |
| Free cash flow | 3.9B | 4.4B | 2.5B | 4.1B | 7.9B | 5.1B | -1.5B | 3.8B | 4.5B | 2.8B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 971M | 1.4B | 942M | 1.2B | 854M | 1.1B | 1B | 935M | 689M | 1B | 781M | 1.9B |
| Depreciation & amortization | 722M | 729M | 718M | 743M | 754M | 766M | 787M | 771M | 773M | 803M | 813M | 784M |
| Stock-based compensation | 69M | 75M | 72M | 77M | 80M | 75M | 69M | 64M | 64M | 84M | 54M | 100M |
| Change in working capital | -293M | 865M | -325M | 76M | -933M | 1B | -1.5B | 391M | -677M | 1.2B | -655M | 344M |
| Operating cash flow | 1.7B | 3.1B | 1.4B | 2.1B | 658M | 2.9B | 418M | 2.1B | 1.1B | 3.1B | 716M | 3.8B |
| Capital expenditure | 18M | 0 | 1M | 1M | 0 | 1M | — | -1.1B | -978M | -885M | -1B | -1.4B |
| Investing cash flow | 18M | 0 | 1M | 1M | 0 | 1M | 3M | -1.1B | -937M | -859M | -1B | -1.4B |
| Dividends paid | -507M | -508M | -508M | -509M | -516M | -513M | -510M | -509M | -518M | -516M | -516M | -518M |
| Share repurchases | 0 | 0 | — | — | -351M | -501M | -250M | -8M | -150M | 0 | 0 | -3M |
| Financing cash flow | -552M | -544M | -631M | -1.6B | -166M | -1B | -1.4B | 437M | -709M | -552M | -1.6B | -562M |
| Net change in cash | 1.1B | 2.5B | 810M | 538M | 492M | 1.8B | -942M | 1.5B | -519M | 1.7B | -2B | 1.9B |
| Free cash flow | 807M | 2.4B | 427M | 1.6B | 84M | 2.4B | -515M | 1B | 149M | 2.2B | -319M | 2.4B |
| Nov 12, 2025 |
| $1.14 |
| Aug 13, 2025 | $1.14 |
| May 14, 2025 | $1.12 |
| Feb 12, 2025 | $1.12 |
| Nov 20, 2024 | $1.12 |
| Date | Ratio |
|---|---|
| Jul 20, 2000 | 2:1 |
| May 1, 1998 | 2:1 |
| Jul 18, 1996 | 3:1 |
| Jul 25, 1983 | 2:1 |
| Dec 1, 1981 | 2:1 |