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 13 | — | $2.7 | — | — | — | — |
| Q4 12 | — | $1.43 | — | — | — | — |
| Q3 12 | — | $3 | — | — | — | — |
| Q2 12 | — | $1.6 | — | — | — | — |
| Q1 12 | — | $2.96 | — | — | — | — |
| Q4 11 | — | $1.49 | — | — | — | — |
| Q3 11 | — | $2.86 | — | — | — | — |
| Q2 11 | — | $1.44 | — | — | — | — |
| Q1 11 | $0.91 | $0.96 | +5.5% | — | — | — |
| Q4 10 | $0.54 | $0.45 | -16.7% | — | $10.8B | — |
| Q3 10 | $0.67 | $0.56 | -16.4% | — | $11.5B | — |
| Q2 10 | $0.54 | $0.47 | -13.0% | — | $11.8B | — |
| Q4 09 | $0.25 | $0.33 | +32.0% | — | $9.7B | — |
| Q3 09 | $0.42 | $0.48 | +14.3% | — | $10.2B | — |
| Q2 09 | $0.39 | $0.36 | -7.7% | — | $10.5B | — |
| Q1 09 | $0.29 | $0.33 | +13.8% | — | $9.5B | — |
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 % |
|---|---|---|---|---|---|---|
| FY25 | — | $4.33 | — | — | $50.5B | — |
| FY24 | — | $2.59 | — | — | $52.5B | — |
| FY23 | — | $2.9 | — | — | $51.7B | — |
| FY22 | — | $3 | — | — | $70.5B |
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 | $52.7B | $53.7B | $51B | $52B | $50.7B | $52.4B | $70.5B | $51.7B | $52.5B | $50.5B |
| YoY change | -1.05% | +1.9% | -5.09% | +1.96% | -2.42% | +3.39% | +34.4% | -26.7% | +1.55% | -3.77% |
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 | 52.7B | 53.7B | 51B | 52B | 50.7B | 52.4B | 70.5B | 51.7B | 52.5B | 50.5B |
| Cost of revenue | 30.2B | 30.5B | 28.7B | 29.1B | 28.7B | 30.3B | 42.1B | 29.2B | 28B | 26.8B |
| Gross profit | 22.5B | 23.2B | 22.3B | 22.9B | 22B | 22.2B | 28.4B | 22.5B | 24.5B | 23.7B |
| Gross margin | 42.7% | 43.1% | 43.7% | 44% | 43.5% | 42.3% | 40.2% | 43.5% | 46.7% | 46.9% |
| Research & development | 978M | 900M | 900M | 840M | 800M | 847M | 1.1B | 949M | 987M | — |
| Selling, general & administrative | 13.7B | 13.4B | 11.9B | 12.1B | 11.9B | 11.7B | 15.9B | 13.3B | 14.3B | 13.7B |
| Operating expenses | 14.7B | 14.3B | 17.6B | 17.8B | 17.5B | 17.4B | 23.7B | 20B | 15.3B | 13.7B |
| Operating income | 7.7B | 8.8B | 9.4B | 9.9B | 9.4B | 9.6B | 11.4B | 9.3B | 10.3B | 10.1B |
| Operating margin | 14.6% | 16.3% | 18.5% | 19.1% | 18.4% | 18.4% | 16.2% | 17.9% | 19.6% | 20.1% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 7.5B | 8.2B | 12.4B | 8.3B | 8B | 8.6B | 12.1B | 8.6B | 8.4B | 8.7B |
| Income tax | 1.9B | 1.7B | 2.6B | 2.3B | 1.9B | 1.9B | 2.4B | 2B | 2.3B | 2.5B |
| Net income | 5.5B | 6.5B | 9.8B | 6B | 6.1B | 6.6B | 9.7B | 7.1B | 6.4B | 10B |
| Net margin | 10.5% | 12.1% | 19.2% | 11.6% | 12% | 12.6% | 13.8% | 13.8% | 12.1% | 19.8% |
| EBITDA | 9.5B | 10.6B | 12B | 12.3B | 11.8B | 11.9B | 14.1B | 11B | 12.4B | 12.2B |
| EPS | 1.83 | 2.16 | 3.5 | 2.15 | 2.13 | 2.33 | 3 | 2.9 | 2.59 | 4.33 |
| Diluted EPS | 1.82 | 2.15 | 3.48 | 2.14 | 2.12 | 2.32 | 2.99 | 2.88 | 2.58 | 4.32 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 08 | Q2 08 | Q3 08 | Q4 08 | Q1 09 | Q2 09 | Q3 09 | Q4 09 | Q1 10 | Q2 10 | Q3 10 | Q4 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.6B | 10.4B | 10.4B | 10.2B | 9.5B | 10.5B | 10.2B | 9.7B | 10.1B | 11.8B | 11.5B | 10.8B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 8.3B | — | — | — | 8.3B | — | — | — | — | — | — | — |
| Operating income | 1.3B | 10.4B | 10.4B | -23.2B | 9.5B | 10.5B | 10.2B | -25.1B | 10.1B | 11.8B | 11.5B | -27.1B |
| Operating margin | 13.3% | 100% | 100% | -228.6% | 100% | 100% | 100% | -260.3% | 100% | 100% | 100% | -250.3% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 1.8B | 1.4B | 2.5B | 1.5B | 1.1B | 1.2B | 1.4B | 1.2B | 1.4B | 1.6B | 1.8B | 1.4B |
| Income tax | 375M | 375M | 791M | 303M | 287M | 369M | 302M | 299M | 335M | 432M | 406M | 361M |
| Net income | 1.4B | 978M | 1.7B | 1.2B | 803M | 833M | 1.1B | 906M | 1.1B | 1.2B | 1.3B | 1B |
| Net margin | 14.7% | 9.43% | 16.4% | 11.7% | 8.45% | 7.97% | 10.9% | 9.38% | 10.4% | 9.82% | 11.7% | 9.63% |
| EBITDA | 1.6B | 1.6B | 2.8B | 1.9B | 1.5B | 1.6B | 1.7B | 1.4B | 1.7B | 1.9B | 2.1B | 1.9B |
| EPS | 0.47 | 0.32 | 0.59 | — | 0.26 | 0.27 | 0.38 | — | 0.35 | — | 0.45 | — |
| Diluted EPS | 0.46 | 0.31 | 0.57 | — | 0.25 | 0.27 | 0.36 | — | 0.34 | — | 0.43 | — |
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 | 125.6B | 168.5B | 152.4B | 162.6B | 171.9B | 144.4B | — | — | 141.5B | 142.8B | 134.6B |
| Enterprise value | 139.8B | 188.6B | 174.6B | 185.3B | 192.3B | 169.3B | — | — | 164.5B | 165.4B | 185.6B |
| Shares outstanding | 2.7B | 2.7B | 2.6B | 2.5B | 2.5B | 2.4B | 3B | 2.2B | 2.2B | 2.2B | 2.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.6 | 26 | 15.6 | 27 | 28.3 | 21.8 | — | — | 22.2 | 14.3 | 21.6 |
| P/S | 2.38 | 3.14 | 2.99 | 3.13 | 3.39 | 2.75 | — | — | 2.7 | 2.83 | 2.66 |
| P/B | 7.4 | 11.7 | 12.6 | 11.7 | 9.74 | 7.31 | — | — | 6.27 | 8.12 | 7.31 |
| EV/EBITDA | 14.7 | 17.7 | 14.5 | 15.1 | 16.3 | 14.2 | — | — | 13.3 | 13.6 | 15 |
| EV/Sales | 2.65 | 3.51 | 3.43 | 3.56 | 3.79 | 3.23 | — | — | 3.13 | 3.28 | 3.22 |
| Earnings yield | 4.42% | 3.85% | 6.42% | 3.71% | 3.53% | 4.58% | — | — | 4.5% | 7.01% | 4.64% |
| FCF yield | 3.99% | 3.34% | 3.8% | 4.05% | 4.68% | 4.59% | — | — | 5.59% | 4.73% | 5.7% |
| PEG | — | — | — | — | — | — | — | — | — | — | 16.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.7% | 43.1% | 43.7% | 44% | 43.5% | 42.3% | 40.2% | 43.5% | 46.7% | 46.9% | 46.9% |
| Operating margin | 14.6% | 16.3% | 18.5% | 19.1% | 18.4% | 18.4% | 16.2% | 17.9% | 19.6% | 20.1% | 20.3% |
| Net margin | 10.5% | 12.1% | 19.2% | 11.6% | 12% | 12.6% | 13.8% | 13.8% | 12.1% | 19.8% | 18.3% |
| ROE | 32.7% | 45.1% | 80.8% | 43.4% | 34.4% | 33.5% | 38.1% | 34.4% | 28.2% | 56.9% | 31.9% |
| ROA | 9.83% | 10.8% | 16% | 9.3% | 8.98% | 8.82% | 10.6% | 9.49% | 7.99% | 14.2% | 8.29% |
| ROIC | 18.4% | 20.2% | 21.7% | 19.7% | 18.6% | 16.7% | 17.6% | 16.5% | 16.3% | 18% | 21.4% |
| Return on tangible assets | 354.9% | 186.2% | 460.6% | 219.3% | -273.2% | -317.2% | -261.9% | -194.8% | -310.4% | 1.1K% | 97.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.68 | 0.73 | 0.77 | 0.78 | 0.78 | 0.7 | 0.75 | 0.76 | 0.76 | 0.79 | 0.74 |
| Quick ratio | 0.47 | 0.56 | 0.55 | 0.58 | 0.57 | 0.51 | 0.52 | 0.54 | 0.56 | 0.6 | 0.6 |
| Debt / equity | 0.96 | 1.66 | 2.16 | 2 | 1.52 | 1.5 | 1.31 | 1.38 | 1.36 | 1.57 | 1.75 |
| Debt / assets | 0.29 | 0.4 | 0.43 | 0.43 | 0.4 | 0.4 | 0.37 | 0.38 | 0.38 | 0.39 | 0.22 |
| Net debt / EBITDA | 1.49 | 1.89 | 1.85 | 1.85 | 1.74 | 2.09 | 1.88 | 2.05 | 1.86 | 1.86 | 0.94 |
| Interest coverage | 14.1 | 15.4 | 17.9 | 11.9 | 12.4 | 18.2 | 14.1 | 10 | 9.38 | 8.92 | 13.8 |
| Effective tax rate | 25.7% | 20.4% | 20.8% | 27.3% | 24% | 22.6% | 20% | 23.1% | 27.9% | 28.5% | 25% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 19.2 | 19.9 | 19.7 | 20.6 | 20.1 | 22 | 23.6 | 23.1 | 23.7 | 23.1 | 23.3 |
| EPS (basic) | 1.83 | 2.16 | 3.5 | 2.15 | 2.13 | 2.33 | 3 | 2.9 | 2.59 | 4.33 | 4.33 |
| EPS (diluted) | 1.82 | 2.15 | 3.48 | 2.14 | 2.12 | 2.32 | 2.99 | 2.88 | 2.58 | 4.32 | 2.9 |
| Book value per share | 6.2 | 5.32 | 4.68 | 5.5 | 6.98 | 8.28 | 8.52 | 9.28 | 10.2 | 8.05 | 8.55 |
| FCF per share | 1.83 | 2.08 | 2.23 | 2.61 | 3.18 | 2.78 | 2.19 | 3.57 | 3.57 | 3.09 | 3.56 |
| Cash per share | 0.79 | 1.37 | 1.51 | 2.01 | 2.49 | 2.03 | 2.29 | 2.73 | 3.44 | 2.29 | 2.76 |
| Capex per share | 0.6 | 0.54 | 0.47 | 0.48 | 0.31 | 0.42 | 0.54 | 0.53 | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.12% | 2.72% | 2.39% | 2.35% | 1.53% | 1.92% | 2.29% | 2.28% | — | — | — |
| Capex / operating cash flow | 25.1% | 21.3% | 14.3% | 18.3% | 10.8% | 15.9% | 24.6% | 13.7% | — | — | — |
| Payout ratio | 65.1% | 60.4% | 41.5% | 69.8% | 70.5% | 67.7% | 52.4% | 61.1% | 67.8% | 44.5% | 76.5% |
| Dividend yield | 2.87% | 2.32% | 2.67% | 2.59% | 2.49% | 3.1% | — | — | 3.05% | 3.12% | 3.46% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 7, 2026 | $0.531 |
| May 15, 2026 | $0.545 |
| Feb 27, 2026 | $0.555 |
| — |
| FY21 | — | $2.33 | — | — | $52.4B | — |
| FY20 | — | $2.13 | — | — | $50.7B | — |
| FY19 | — | $2.15 | — | — | $52B | — |
| FY18 | — | $3.5 | — | — | $51B | — |
| FY17 | — | $2.16 | — | — | $53.7B | — |
| FY16 | — | $1.83 | — | — | $52.7B | — |
| Period | Q1 08 | Q2 08 | Q3 08 | Q4 08 | Q1 09 | Q2 09 | Q3 09 | Q4 09 | Q1 10 | Q2 10 | Q3 10 | Q4 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.6B | $10.4B | $10.4B | $10.2B | $9.5B | $10.5B | $10.2B | $9.7B | $10.1B | $11.8B | $11.5B | $10.8B |
| YoY change | +0.48% | -1.47% | +1.8% | +2.64% | -0.69% | +0.81% | -2.17% | -4.85% | +6.71% | +12.4% | +13.2% | +12% |
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 | 2.2B | 3.7B | 3.9B | 5.1B | 6.3B | 4.8B | 6.9B | 6.1B | 7.6B | 5B |
| Receivables | 3.3B | 3.4B | 4.3B | 4.9B | 3.4B | 3.6B | 5.3B | 4B | 4.2B | 7.3B |
| Inventory | 4.3B | 4B | 4.3B | 4.2B | 4.5B | 4.7B | 7B | 5.1B | 5.2B | 4B |
| Total current assets | 13.9B | 17B | 15.5B | 16.4B | 16.2B | 17.4B | 22.5B | 17.9B | 19.2B | 17.1B |
| Property, plant & equipment | 11.7B | 10.4B | 12.1B | 12.1B | 10.6B | 7.7B | 9.5B | 8.1B | 9B | 6.8B |
| Goodwill & intangibles | 54.9B | 56.8B | 59B | 62.1B | 69.9B | 77.2B | 95B | 78.9B | 81.8B | 69.5B |
| Total assets | 56.4B | 60.3B | 61.1B | 64.8B | 67.7B | 75.1B | 91.3B | 75.3B | 79.8B | 70.5B |
| Accounts payable | 8.6B | 8.2B | 9.1B | 9.2B | 8.4B | 8.9B | 13B | 10.4B | 10.3B | 16.9B |
| Short-term debt | 5.3B | 7.7B | 3.3B | 4.5B | 4.3B | 7.1B | 6.5B | 4.9B | 6.2B | 2.5B |
| Total current liabilities | 20.6B | 23.2B | 20.1B | 21B | 20.6B | 24.8B | 29.8B | 23.5B | 25.2B | 21.7B |
| Long-term debt | 11.1B | 16.1B | 22.8B | 23.4B | 22.5B | 22.6B | 26.8B | 23.7B | 24.5B | 25.1B |
| Total liabilities | 39.4B | 45.9B | 49B | 50.9B | 50B | 55.3B | 65.8B | 54.5B | 57.2B | 52.9B |
| Shareholders' equity | 17B | 14.4B | 12.1B | 13.9B | 17.7B | 19.7B | 25.5B | 20.8B | 22.6B | 17.6B |
| Total debt | 16.3B | 23.8B | 26.2B | 27.8B | 26.8B | 29.7B | 33.4B | 28.6B | 30.7B | 27.6B |
| Net debt | 14.5B | 20.5B | 23B | 23.6B | 21.2B | 26.3B | 28.3B | 24.4B | 24.5B | 23.7B |
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 | Q1 08 | Q2 08 | Q3 08 | Q4 08 | Q1 09 | Q2 09 | Q3 09 | Q4 09 | Q1 10 | Q2 10 | Q3 10 | Q4 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.4B | 1.3B | 1.6B | 3.2B | 2.8B | 2.4B | 3.3B | 2.5B | 3.3B | 3.5B | 4.2B | 2B |
| Receivables | 4.8B | 5.5B | 5.2B | 3.8B | 4.7B | 4.8B | 4.4B | 2.3B | — | — | — | 2.5B |
| Inventory | 4.3B | 4.4B | 4.4B | 3.9B | 4.2B | 3.8B | 3.7B | 3.6B | 4.2B | 4.4B | 4.4B | 4.3B |
| Total current assets | 10.9B | 11.8B | 11.6B | 11.2B | 12B | 11.2B | 11.7B | 10.8B | 12.1B | 13.4B | 13.6B | 12.5B |
| Property, plant & equipment | 5.9B | 6B | — | 6B | 6.1B | — | — | 9.9B | — | — | — | 7.9B |
| Goodwill & intangibles | 32.3B | 32.9B | 33.2B | 32.2B | 33.2B | 33.9B | 33.5B | 34.1B | 35.2B | 36.8B | 34.8B | 36.5B |
| Total assets | 37.3B | 38.3B | 38.7B | 36.1B | 37.5B | 37.5B | 37.9B | 37B | 39.3B | 42B | 40.9B | 41.2B |
| Accounts payable | 8.4B | 8.4B | 8.3B | 7.8B | 7.9B | 8.4B | 8.6B | 4B | 9.3B | 10.3B | 9.7B | 6B |
| Short-term debt | 4.1B | — | 4.5B | 4.8B | 4B | 2.5B | 1.5B | 2.3B | 2.4B | 2.9B | 2.6B | 2B |
| Total current liabilities | 13.8B | 15.7B | 14.5B | 13.8B | 13B | 12B | 11.3B | 11.6B | 12.6B | 14.1B | 13.3B | 13.6B |
| Long-term debt | 5.7B | — | 5.9B | 6.4B | 7.9B | 8.8B | 8.8B | 7.7B | 8B | 8.2B | 7.7B | 7.1B |
| Total liabilities | 24.9B | 26.6B | 25.7B | 25.8B | 26.6B | 26.9B | 25.9B | 24.5B | 26B | 28.9B | 27.1B | 26.1B |
| Shareholders' equity | 12.4B | 11.8B | 13B | 10.4B | 10.9B | 10.6B | 12B | 12.5B | 13.3B | 13.1B | 13.8B | 15.1B |
| Total debt | 9.8B | — | 10.3B | 11.2B | 11.9B | 11.3B | 10.3B | 10B | 10.4B | 11.1B | 10.3B | 9.1B |
| Net debt | 8.5B | — | 9B | 8.6B | 9.4B | 9.2B | 7.6B | 8.1B | 7.7B | 8B | 6.5B | 7.7B |
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 | 5.5B | 6.5B | 9.8B | 6B | 6.1B | 6.6B | 9.7B | 6.6B | 6B | 6.2B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 198M | 284M | 196M | 151M | 108M | 161M | 207.7M | 192M | 292M | 255M |
| Change in working capital | 332M | -610M | -1.8B | -132M | 538M | -765M | -3.8B | 1B | -401M | -2.9B |
| Operating cash flow | 6.6B | 6.9B | 8.6B | 6.7B | 7.2B | 6.3B | 6.6B | 8.6B | 9.5B | 8.3B |
| Capital expenditure | -1.6B | -1.5B | -1.2B | -1.2B | -774M | -1B | -1.6B | -1.2B | — | — |
| Investing cash flow | -3.2B | -6B | 4.6B | -2.3B | -1.7B | -3.3B | 2.6B | -2.5B | 343M | -2.2B |
| Dividends paid | -3.6B | -3.9B | -4.1B | -4.2B | -4.3B | -4.5B | -5.1B | -4.4B | -4.3B | -4.5B |
| Share repurchases | -257M | -5.7B | -6.3B | -201M | 0 | -3B | -1.8B | -1.5B | -1.5B | -1.5B |
| Financing cash flow | -2.6B | -949M | -11.1B | -3.5B | -4.7B | -6.1B | -9.7B | -5B | -5.7B | -5.5B |
| Net change in cash | 746M | -78M | 2.1B | 799M | 772M | -3.2B | -551.4M | 1.1B | 4.2B | 607M |
| Free cash flow | 5B | 5.6B | 5.8B | 6.6B | 8B | 6.6B | 6.5B | 8B | 7.9B | 6.8B |
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 | Q1 08 | Q2 08 | Q3 08 | Q4 08 | Q1 09 | Q2 09 | Q3 09 | Q4 09 | Q1 10 | Q2 10 | Q3 10 | Q4 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.8B | 570M | 1.7B | 1.2B | 803M | 833M | 1.1B | 906M | 1.1B | 1.2B | 1.3B | 1B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | 22M | 32M | 31M | 40M | 31M | 34M | 63M | 67M | 44M | 30M | 40M | 30M |
| Change in working capital | -1.2B | -918M | — | — | -1.1B | — | — | — | — | — | — | — |
| Operating cash flow | 606M | -626M | 1.1B | 286M | -68M | 1.1B | 1.3B | 478M | 1.2B | 1.2B | 1.4B | 1.3B |
| Capital expenditure | -217M | -274M | — | — | -225M | — | — | — | — | — | — | — |
| Investing cash flow | 351M | -826M | 896M | 1.7B | -422M | -641M | -352M | 1.1B | 130M | -40M | -188M | -431M |
| Dividends paid | -39M | -1.4B | -272M | -906M | -107M | -1.5B | -203M | -860M | -652M | -753M | -647M | -271M |
| Share repurchases | -604M | -500M | -396M | -3M | -8M | 8M | 0 | 0 | -3M | — | — | — |
| Financing cash flow | -376M | -127M | -738M | -4.4B | 358M | -1.5B | -282M | -5.3B | -662M | -833M | -729M | -397M |
| Net change in cash | 581M | -1.6B | 1.3B | -2.4B | -132M | -1B | 678M | -3.8B | 701M | 326M | 530M | 478M |
| Free cash flow | -170M | 574M | 2.1B | 121M | -78M | 2.1B | 2.1B | 311M | 588M | 1.6B | 1.6B | -191M |
| Nov 7, 2025 |
| $0.526 |
| Aug 15, 2025 | $0.523 |
| May 16, 2025 | $0.52 |
| Feb 28, 2025 | $0.4674 |
| Nov 8, 2024 | $0.4755 |
| Date | Ratio |
|---|---|
| Dec 9, 2025 | 888:1000 |
| May 25, 2006 | 9:5 |
| Oct 21, 1997 | 4:1 |
| Jul 14, 1987 | 5:1 |