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 | $0.96 | $0.99 | +3.1% | — | — | — |
| Q4 26 | $1.21 | $1.23 | +1.7% | — | — | — |
| Q3 26 | $1.08 | $1.09 | +0.9% | — | — | — |
| Q2 26 | $0.84 | $0.86 | +2.4% | — | — | — |
| Q1 26 | $0.85 | $0.88 | +3.5% | — | — | — |
| Q4 25 | $1.06 | $1.14 | +7.5% | — | — | — |
| Q3 25 | $0.98 | $1.03 | +5.1% | — | — | — |
| Q2 25 | $0.78 | $0.81 | +3.8% | — | — | — |
| Q1 25 | $0.84 | $0.86 | +2.4% | — | — | — |
| Q4 24 | $0.97 | $1.13 | +16.5% | — | — | — |
| Q3 24 | $0.92 | $1 | +8.7% | — | — | — |
| Q2 24 | $0.72 | $0.83 | +15.3% | — | — | — |
| Q1 24 | $0.79 | $0.85 | +7.6% | — | — | — |
| Q4 23 | $0.84 | $0.86 | +2.4% | — | — | — |
| Q3 23 | $0.69 | $0.77 | +11.6% | — | — | — |
| Q2 23 | $0.53 | $0.6 | +13.2% | — | — | — |
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 | — | $3.39 | — | — | $7.5B | — |
| FY24 | — | $4.89 | — | — | $7.3B | — |
| FY23 | — | $5.81 | — | — | $6.8B | — |
| FY22 | — | $3 | — | — | $6.6B |
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 | $11.2B | $5.3B | $5.5B | $5.9B | $6B | $6.3B | $6.6B | $6.8B | $7.3B | $7.5B |
| YoY change | -0.81% | -52.6% | +3.85% | +7.36% | +1.32% | +6.08% | +4.4% | +2.52% | +6.83% | +3% |
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 | 11.2B | 5.3B | 5.5B | 5.9B | 6B | 6.3B | 6.6B | 6.8B | 7.3B | 7.5B |
| Cost of revenue | 2B | 864M | 1B | 1.4B | 1.2B | 1.3B | 1.3B | 1.3B | 1.8B | 1.8B |
| Gross profit | 9.1B | 4.4B | 4.5B | 4.5B | 4.8B | 5B | 5.3B | 5.5B | 5.5B | 5.7B |
| Gross margin | 81.9% | 83.7% | 81.1% | 76.1% | 80.6% | 79.4% | 80.1% | 80.9% | 75.3% | 75.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 6.2B | 2.8B | 2.7B | 2.7B | 2.5B | 2.7B | 2.7B | 2.5B | 2.7B | 2.7B |
| Operating expenses | 6.2B | 2.8B | 3.1B | 2.6B | 2.1B | 3B | 2.8B | 2.8B | 2.7B | 2.7B |
| Operating income | 1.4B | 1B | 775M | 1.2B | 1.9B | 1.2B | 1.8B | 1.9B | 1.9B | 2B |
| Operating margin | 12.6% | 19.5% | 14.1% | 20.3% | 32.1% | 19.4% | 27.4% | 28.7% | 26.1% | 26.6% |
| Non-operating income, net | 31M | -168M | 18M | -63M | 40M | 16M | 461M | 185M | 268M | 92M |
| Pretax income | 1B | 507M | 533M | 971M | 1.8B | 1.1B | 2.1B | 2B | 2B | 1.9B |
| Income tax | -15M | -134M | 136M | -1.2B | 71M | 1.6B | 259M | 417M | -123M | 423M |
| Net income | 3.1B | 1.5B | 4B | 1.6B | 1.1B | 5.7B | 1.3B | 2.7B | 2.2B | 1.5B |
| Net margin | 28.2% | 27.5% | 73.1% | 26.5% | 18.8% | 89.6% | 20.2% | 39.7% | 30.4% | 20.1% |
| EBITDA | 3B | 1.6B | 1.4B | 2B | 2.7B | 2B | 2.5B | 2.8B | 2.8B | 3B |
| EPS | 4.73 | 2.22 | 6.13 | 3.24 | 2.33 | 12 | 3 | 5.81 | 4.89 | 3.39 |
| Diluted EPS | 4.72 | 2.22 | 6.13 | 3.23 | 2.33 | 11.9 | 2.99 | 5.8 | 4.89 | 3.38 |
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 | 1.6B | 1.8B | 1.9B | 1.7B | 1.7B | 1.9B | 1.9B | 1.8B | 1.8B | 2B | 2.1B | 2B |
| Cost of revenue | 294M | 364M | 373M | — | 434M | 491M | 448M | 438M | 430M | 493M | 493M | 487M |
| Gross profit | 1.3B | 1.5B | 1.5B | — | 1.3B | 1.4B | 1.5B | 1.3B | 1.4B | 1.5B | 1.6B | 1.5B |
| Gross margin | 81.6% | 79.9% | 80.2% | — | 74.8% | 74.3% | 76.4% | 75.5% | 75.9% | 75.5% | 76.4% | 75.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 600M | 662M | 629M | — | 674M | 690M | 644M | 670M | 674M | 729M | 704M | 713M |
| Operating expenses | 1.6B | 1.1B | 751M | 1.1B | 673M | 693M | 656M | 674M | 520M | 898M | 713M | 654M |
| Operating income | 441M | 177M | 555M | 415M | 415M | 517M | 570M | 443M | 598M | 378M | 636M | 560M |
| Operating margin | 27.7% | 9.75% | 29.4% | 23.9% | 24.1% | 27.1% | 30% | 24.8% | 33.6% | 18.8% | 30.5% | 28.7% |
| Non-operating income, net | 122M | 262M | 29M | — | -30M | 261M | -13M | -57M | 4M | 158M | 11M | 4M |
| Pretax income | 526M | 410M | 539M | 381M | 362M | 747M | 523M | 353M | 562M | 496M | 609M | 519M |
| Income tax | -18M | 20M | 67M | -402M | 77M | 135M | 92M | 52M | 121M | 158M | 125M | 71M |
| Net income | 367M | 678M | 478M | 841M | 301M | 587M | 434M | 313M | 423M | 332M | 459M | 448M |
| Net margin | 23% | 37.4% | 25.4% | 48.3% | 17.5% | 30.7% | 22.8% | 17.5% | 23.7% | 16.5% | 22% | 22.9% |
| EBITDA | 742M | 393M | 767M | 623M | 641M | 744M | 808M | 686M | 842M | 619M | 887M | 823M |
| EPS | 0.8 | 1.49 | 1.06 | 1.86 | 0.67 | 1.3 | 0.96 | 0.7 | 0.95 | 0.75 | 1.05 | 1.02 |
| Diluted EPS | 0.8 | 1.49 | 1.06 | 1.86 | 0.67 | 1.3 | 0.96 | 0.7 | 0.95 | 0.75 | 1.05 | 1.02 |
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 | 28.6B | 27.4B | 31.1B | — | 39.2B | 56.9B | 53.2B | 67.7B | 72.3B | 58.3B | 42.2B |
| Enterprise value | 33.6B | 33.6B | 31.5B | — | 41B | 60.1B | 57B | 70B | 73.5B | 60.2B | 45.4B |
| Shares outstanding | 654M | 629.1M | 643.5M | 482.8M | 478.8M | 475.7M | 466.4M | 463.2M | 450.6M | 442M | 442M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 9.09 | 18.8 | 7.73 | — | 34.9 | 10 | 39.8 | 25.1 | 32.7 | 38.8 | 26.1 |
| P/S | 2.56 | 5.18 | 5.65 | — | 6.55 | 8.96 | 8.03 | 9.97 | 9.96 | 7.8 | 5.48 |
| P/B | 2.16 | 2.02 | 3.38 | — | 3.93 | 4.11 | 4.48 | 6.12 | 6.02 | 4.89 | 3.85 |
| EV/EBITDA | 11.3 | 20.4 | 22 | — | 15.1 | 29.9 | 22.4 | 25.3 | 26.4 | 20.4 | 19.8 |
| EV/Sales | 3.01 | 6.34 | 5.73 | — | 6.84 | 9.47 | 8.6 | 10.3 | 10.1 | 8.05 | 5.8 |
| Earnings yield | 11% | 5.32% | 12.9% | — | 2.86% | 10% | 2.51% | 3.98% | 3.05% | 2.58% | 3.84% |
| FCF yield | 7.26% | 5.51% | 4.78% | — | 3.16% | 2.26% | 2.48% | 2.65% | 2.56% | 3.46% | 5% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.57 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 81.9% | 83.7% | 81.1% | 76.1% | 80.6% | 79.4% | 80.1% | 80.9% | 75.3% | 75.8% | 75.1% |
| Operating margin | 12.6% | 19.5% | 14.1% | 20.3% | 32.1% | 19.4% | 27.4% | 28.7% | 26.1% | 26.6% | 28.3% |
| Net margin | 28.2% | 27.5% | 73.1% | 26.5% | 18.8% | 89.6% | 20.2% | 39.7% | 30.4% | 20.1% | 21.2% |
| ROE | 23.8% | 10.7% | 43.7% | 16.4% | 11.2% | 41.1% | 11.3% | 24.4% | 18.4% | 12.6% | 14.2% |
| ROA | 11.3% | 5.51% | 23.6% | 9.04% | 6.27% | 25.7% | 6.16% | 14.4% | 12% | 8.37% | 7.44% |
| ROIC | 7.75% | 5.23% | 5.97% | 10.1% | 15.7% | 0% | 10.1% | 11.5% | 14.4% | 11.2% | 12.4% |
| Return on tangible assets | -20.7% | -8.51% | -251.8% | -48.2% | -43.4% | 289.8% | 80.4% | -75.8% | -42% | -20.4% | -21.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.02 | 0.62 | 1.68 | 0.95 | 1.5 | 0.95 | 0.57 | 0.9 | 1.02 | 0.64 | 0.51 |
| Quick ratio | 1.01 | 0.61 | 1.67 | 0.95 | 1.49 | 0.94 | 0.57 | 0.9 | 1.01 | 0.64 | 0.51 |
| Debt / equity | 0.56 | 0.52 | 0.35 | 0.37 | 0.41 | 0.29 | 0.42 | 0.32 | 0.26 | 0.2 | 0.29 |
| Debt / assets | 0.27 | 0.27 | 0.19 | 0.21 | 0.23 | 0.18 | 0.23 | 0.19 | 0.17 | 0.13 | 0.18 |
| Net debt / EBITDA | 1.67 | 3.76 | 0.32 | 1.15 | 0.64 | 1.61 | 1.49 | 0.82 | 0.43 | 0.65 | 0.82 |
| Interest coverage | 3.53 | 2.39 | 2.79 | 5.69 | 9.78 | 6.24 | 11.2 | 9.39 | 11.1 | 11.6 | 12.5 |
| Effective tax rate | 0% | 0% | 25.5% | 0% | 4.02% | 100% | 12.4% | 21% | 0% | 21.9% | 21.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.1 | 8.42 | 8.55 | 12.2 | 12.5 | 13.3 | 14.2 | 14.7 | 16.1 | 16.9 | 17.9 |
| EPS (basic) | 4.73 | 2.22 | 6.13 | 3.24 | 2.33 | 12 | 3 | 5.81 | 4.89 | 3.39 | 3.39 |
| EPS (diluted) | 4.72 | 2.22 | 6.13 | 3.23 | 2.33 | 11.9 | 2.99 | 5.8 | 4.89 | 3.38 | 3.8 |
| Book value per share | 20.3 | 21.6 | 14.3 | 19.8 | 20.8 | 29.1 | 25.5 | 23.9 | 26.6 | 27 | 25.7 |
| FCF per share | 3.18 | 2.4 | 2.31 | 0.41 | 2.59 | 2.7 | 2.83 | 3.88 | 4.11 | 4.56 | 5.09 |
| Cash per share | 3.74 | 1.34 | 4.29 | 2.74 | 4.88 | 1.72 | 2.56 | 2.73 | 4.19 | 1.05 | 1.6 |
| Capex per share | — | 0 | 0.04 | 0.01 | 0.34 | 0 | — | — | — | 1.43 | 1.49 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | 0% | 0.49% | 0.12% | 2.71% | 0% | — | — | — | 8.48% | 8.34% |
| Capex / operating cash flow | — | 0% | 4.84% | 1.33% | 11.6% | 0% | — | — | — | 23.9% | 22.6% |
| Payout ratio | 31.2% | 65.7% | 22.4% | 44.8% | 65.2% | 13.6% | 62.6% | 33.1% | 43% | 69.2% | 66.6% |
| Dividend yield | 3.43% | 3.49% | 2.9% | — | 1.87% | 1.36% | 1.57% | 1.32% | 1.31% | 1.78% | 2.73% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.655 |
| May 20, 2026 | $0.655 |
| May 4, 2026 | $1.4355 |
| — |
| FY21 | — | $12 | — | — | $6.3B | — |
| FY20 | — | $2.33 | — | — | $6B | — |
| FY19 | — | $3.24 | — | — | $5.9B | — |
| FY18 | — | $6.13 | — | — | $5.5B | — |
| FY17 | — | $2.22 | — | — | $5.3B | — |
| FY16 | — | $4.73 | — | — | $11.2B | — |
| 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 | $1.6B | $1.8B | $1.9B | $1.7B | $1.7B | $1.9B | $1.9B | $1.8B | $1.8B | $2B | $2.1B | $2B |
| YoY change | +1.27% | +2.83% | +8.46% | +5.65% | +8.16% | +5.18% | +0.8% | +2.59% | +3.36% | +5.24% | +9.84% | +9.47% |
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 | 846M | 2.8B | 1.3B | 2.3B | 816M | 1.2B | 1.3B | 1.9B | 465M |
| Receivables | 1.3B | 1.4B | 1.1B | 1.1B | 1.1B | 1B | 1B | 1B | 1.1B | 1.1B |
| Inventory | 32M | 31M | 33M | 23M | 26M | 28M | 29M | 20M | 21M | 23M |
| Total current assets | 4.6B | 3B | 4.5B | 3.1B | 4B | 2.5B | 2.8B | 2.9B | 3.5B | 2.2B |
| Property, plant & equipment | 961M | 921M | 473M | 615M | 545M | 502M | 414M | 447M | 386M | 361M |
| Goodwill & intangibles | 43.1B | 43.6B | 18.6B | 20.5B | 20.5B | 20.2B | 20B | 22.2B | 23.7B | 25.3B |
| Total assets | 27.9B | 26.5B | 17B | 17.3B | 17.9B | 22.1B | 21.7B | 18.7B | 18.4B | 17.9B |
| Accounts payable | 311M | 307M | 326M | 265M | 217M | 227M | 237M | 181M | 176M | 147M |
| Short-term debt | 1.1B | 1.6B | 3M | 648M | 83M | 64M | 1.7B | 428M | 1B | 854M |
| Total current liabilities | 4.6B | 4.8B | 2.7B | 3.2B | 2.7B | 2.6B | 4.9B | 3.2B | 3.4B | 3.5B |
| Long-term debt | 6.3B | 5.4B | 3.2B | 2.9B | 4B | 4B | 3.3B | 3.1B | 2B | 1.5B |
| Total liabilities | 14.6B | 12.9B | 7.8B | 7.7B | 7.9B | 8.3B | 9.8B | 7.6B | 6.4B | 6B |
| Shareholders' equity | 13.3B | 13.6B | 9.2B | 9.6B | 10B | 13.8B | 11.9B | 11.1B | 12B | 11.9B |
| Total debt | 7.4B | 7B | 3.2B | 3.6B | 4.1B | 4B | 5B | 3.5B | 3.1B | 2.4B |
| Net debt | 5.1B | 6.3B | 534M | 2.8B | 2.4B | 3.3B | 4B | 2.3B | 1.2B | 2B |
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 | 2.5B | 1.3B | 1.9B | 1.7B | 1.6B | 1.9B | 1.4B | 727M | 705M | 465M | 489M | 567M |
| Receivables | 982M | 1B | 1B | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B |
| Inventory | — | 20M | — | — | — | 21M | — | — | — | 23M | — | — |
| Total current assets | 4.1B | 2.9B | 3.4B | 3.3B | 3.4B | 3.5B | 2.9B | 2.3B | 2.2B | 2.2B | 2.1B | 2.3B |
| Property, plant & equipment | — | 447M | — | — | — | 386M | — | — | — | 361M | — | — |
| Goodwill & intangibles | 22.2B | 22.2B | 24B | 23.9B | 23.9B | 23.7B | 25B | 25.2B | 25.4B | 25.3B | 25.7B | 25.7B |
| Total assets | 19.3B | 18.7B | 18.8B | 18.4B | 18.4B | 18.4B | 18.5B | 18B | 17.9B | 17.9B | 17.9B | 18.1B |
| Accounts payable | 149M | 181M | 145M | 1B | 196M | 176M | 136M | 135M | 144M | 147M | 934M | 170M |
| Short-term debt | 1.5B | 428M | 1B | 1.3B | 1.1B | 1B | 1B | 561M | 899M | 854M | 1.1B | 1.7B |
| Total current liabilities | 3.8B | 3.2B | 3.5B | 3.7B | 3.6B | 3.4B | 3.2B | 2.9B | 3.6B | 3.5B | 3.5B | 4.4B |
| Long-term debt | 3B | 3.1B | 3.1B | 1.8B | 2.1B | 2B | 2B | 1.5B | 1.5B | 1.5B | 1.3B | 1.5B |
| Total liabilities | 8.2B | 7.6B | 7.8B | 6.8B | 6.6B | 6.4B | 6.2B | 5.3B | 6.1B | 6B | 6.1B | 7B |
| Shareholders' equity | 11.2B | 11.1B | 11B | 11.6B | 11.9B | 12B | 12.3B | 12.6B | 11.8B | 11.9B | 11.8B | 11.1B |
| Total debt | 4.6B | 3.5B | 4.1B | 3.1B | 3.2B | 3.1B | 3.1B | 2.1B | 2.4B | 2.4B | 2.4B | 3.2B |
| Net debt | 2.2B | 2.3B | 2.2B | 1.4B | 1.5B | 1.2B | 1.7B | 1.4B | 1.8B | 2B | 2B | 2.7B |
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 | 1.1B | 637M | 164M | 1.6B | 1.1B | 5.7B | 1.4B | 2.6B | 2.2B | 1.5B |
| Depreciation & amortization | 1.6B | 605M | 619M | 717M | 792M | 770M | 724M | 725M | 822M | 930M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 113M | -209M | -62M | -201M | -156M | 125M | -136M | -236M | -109M | 20M |
| Operating cash flow | 2.7B | 300M | 558M | 525M | 1.4B | 7.2B | 1.9B | 2.7B | 2.3B | 2.7B |
| Capital expenditure | — | 0 | 27M | 7M | 162M | 0 | — | — | — | -634M |
| Investing cash flow | -67M | 66M | -427M | -908M | 366M | -759M | 149M | 4.1B | 1.3B | -1.3B |
| Dividends paid | -982M | -958M | -903M | -701M | -732M | -775M | -837M | -892M | -949M | -1B |
| Share repurchases | -1.7B | -1B | -10B | -488M | -200M | -1.4B | -1.3B | -3.1B | -639M | -1B |
| Financing cash flow | -3.7B | -2.4B | -14.9B | -1.2B | -646M | -2.3B | -1.2B | -5.6B | -2.6B | -2.8B |
| Net change in cash | -1B | -2.1B | -14.7B | -1.6B | 1.1B | 4.2B | 916M | 1.1B | 1B | -1.5B |
| Free cash flow | 2.1B | 1.5B | 1.5B | 197M | 1.2B | 1.3B | 1.3B | 1.8B | 1.9B | 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 | 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 | 370M | 650M | 464M | 844M | 277M | 607M | 425M | 297M | 428M | 333M | 477M | 444M |
| Depreciation & amortization | 184M | 189M | 206M | 206M | 202M | 208M | 226M | 230M | 234M | 240M | 245M | 253M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 13M | 51M | -266M | — | 115M | -67M | -275M | 97M | 18M | 180M | -299M | 184M |
| Operating cash flow | 227M | 826M | 293M | 575M | 589M | 798M | 402M | 746M | 704M | 756M | 505M | 920M |
| Capital expenditure | — | — | — | — | — | — | — | -163M | -162M | -158M | -156M | -177M |
| Investing cash flow | 580M | -91M | 2B | 476M | -57M | 92M | -605M | -182M | -141M | -205M | -367M | -206M |
| Dividends paid | -219M | -216M | -238M | -237M | -237M | -237M | -260M | -261M | -261M | -257M | -281M | -276M |
| Share repurchases | 0 | -361M | -352M | -287M | 0 | 0 | 0 | 0 | -670M | -330M | -262M | -705M |
| Financing cash flow | -2.7B | -1.7B | -470M | -1.2B | -492M | -252M | -288M | -1.3B | -607M | -658M | -248M | -537M |
| Net change in cash | -1.9B | -967M | 1.9B | -194M | 40M | 638M | -491M | -711M | -44M | -107M | -110M | 177M |
| Free cash flow | 529M | 573M | 287M | 553M | 607M | 403M | 294M | 583M | 542M | 598M | 349M | 743M |
| Feb 17, 2026 |
| $0.655 |
| Nov 18, 2025 | $0.595 |
| Aug 19, 2025 | $0.595 |
| May 15, 2025 | $0.595 |
| Feb 20, 2025 | $0.595 |
| Date | Ratio |
|---|---|
| Jun 23, 2023 | 963:1000 |