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 | $4.92 | $6.38 | +29.7% | — | — | — |
| Q3 26 | $6.6 | $7.23 | +9.5% | — | — | — |
| Q2 26 | $2.81 | $2.92 | +3.9% | — | — | — |
| Q1 26 | $4.45 | $4.08 | -8.3% | — | — | — |
| Q4 25 | $7.29 | $7.2 | -1.2% | — | — | — |
| Q3 25 | $6.74 | $6.81 | +1.0% | — | — | — |
| Q2 25 | $7.03 | $7.15 | +1.7% | — | — | — |
| Q1 25 | $6.63 | $6.8 | +2.6% | — | — | — |
| Q4 24 | $6.62 | $6.91 | +4.4% | — | — | — |
| Q3 24 | $5.99 | $6.16 | +2.8% | — | — | — |
| Q2 24 | $6.35 | $6.56 | +3.3% | — | — | — |
| Q1 24 | $5.98 | $6.14 | +2.7% | — | — | — |
| Q4 23 | $6.08 | $6.26 | +3.0% | — | — | — |
| Q3 23 | $5.17 | $5.34 | +3.3% | — | — | — |
| Q2 23 | $5.44 | $5.79 | +6.4% | — | — | — |
| Q1 23 | $5.21 | $5.57 | +6.9% | — | — | — |
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 | — | $13.3 | — | — | $447.6B | — |
| FY24 | — | $15.7 | — | — | $400.3B | — |
| FY23 | — | $24.1 | — | — | $367.5B | — |
| FY22 | — | $21.5 | — | — | $322.1B |
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 | $184B | $200.1B | $224.9B | $240.3B | $255.6B | $285.3B | $322.1B | $367.5B | $400.3B | $447.6B |
| YoY change | +17.7% | +8.76% | +12.4% | +6.85% | +6.4% | +11.6% | +12.9% | +14.1% | +8.91% | +11.8% |
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 | 184B | 200.1B | 224.9B | 240.3B | 255.6B | 285.3B | 322.1B | 367.5B | 400.3B | 447.6B |
| Cost of revenue | 141.5B | 154.1B | 172.4B | 184.6B | 190.1B | 217.9B | 244.5B | 280.7B | 310.9B | 364.6B |
| Gross profit | 42.6B | 46B | 52.5B | 55.7B | 65.5B | 67.3B | 77.6B | 86.9B | 89.4B | 82.9B |
| Gross margin | 23.1% | 23% | 23.3% | 23.2% | 25.6% | 23.6% | 24.1% | 23.6% | 22.3% | 18.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 28.4B | 29.6B | 34.1B | 35.2B | 41.7B | 42.6B | 47.8B | 54.6B | 53B | 59.6B |
| Operating income | 12.1B | 14.2B | 16B | 17.8B | 20.9B | 21.6B | 26.4B | 28.3B | 32.3B | 19B |
| Operating margin | 6.58% | 7.09% | 7.1% | 7.41% | 8.18% | 7.59% | 8.2% | 7.69% | 8.07% | 4.24% |
| Non-operating income, net | 828M | 1B | 1.4B | 1.9B | 1.5B | 2.3B | 2B | 4.1B | -8.3B | -265M |
| Pretax income | 11.9B | 14B | 15.9B | 18B | 20.7B | 22.3B | 26.3B | 29.1B | 20.1B | 14.7B |
| Income tax | 4.8B | 3.2B | 3.6B | 3.7B | 5B | 4.6B | 5.7B | 6B | 4.8B | 1.9B |
| Net income | 7.1B | 10.8B | 12.4B | 14.2B | 15.8B | 17.7B | 20.6B | 23.1B | 15.2B | 12.8B |
| Net margin | 3.84% | 5.41% | 5.51% | 5.93% | 6.17% | 6.22% | 6.41% | 6.3% | 3.81% | 2.86% |
| EBITDA | 14.2B | 16.4B | 18.4B | 20.5B | 23.8B | 24.7B | 29.8B | 32.2B | 36.4B | 23.3B |
| EPS | 7.6 | 10.9 | 12.5 | 14.6 | 16.3 | 18.3 | 21.5 | 24.1 | 15.7 | 13.3 |
| Diluted EPS | 7.48 | 10.1 | 12.2 | 14.3 | 16 | 18.1 | 21.2 | 23.9 | 15.5 | 13.2 |
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 | 91.4B | 93.2B | 99.8B | 98.9B | 100.8B | 100.8B | 109.6B | 111.6B | 113.2B | 113.2B | 111.7B | 112B |
| Cost of revenue | 69B | 72.4B | 76.8B | 76.8B | 77.8B | 79.5B | 85.8B | 91.6B | 92.5B | 94.7B | 86.3B | 88.7B |
| Gross profit | 22.4B | 20.8B | 23B | 22.1B | 23B | 21.3B | 23.8B | 20B | 20.6B | 18.5B | 25.4B | 23.3B |
| Gross margin | 24.5% | 22.3% | 23.1% | 22.3% | 22.8% | 21.1% | 21.7% | 17.9% | 18.2% | 16.3% | 22.7% | 20.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 13.9B | 13.3B | 14.1B | 13.2B | 13.3B | 12.5B | 13.6B | 13.8B | 15.2B | 17B | 15.4B | 14.3B |
| Operating income | 7.5B | 6.5B | 7.9B | 7.9B | 8.7B | 7.8B | 9.1B | 5.2B | 4.3B | 380M | 9B | 8B |
| Operating margin | 8.24% | 6.98% | 7.95% | 7.97% | 8.64% | 7.71% | 8.32% | 4.61% | 3.81% | 0.34% | 8.05% | 7.13% |
| Non-operating income, net | 997M | 1.2B | -7.1B | -1.2B | -20M | 21M | -15M | -41M | -83M | -126M | -72M | -61M |
| Pretax income | 7.7B | 6.9B | 1M | 5.7B | 7.6B | 6.8B | 8.1B | 4.1B | 3.2B | -720M | 8B | 7B |
| Income tax | 1.7B | 1.2B | 1.2B | 1.2B | 1.4B | 1B | 1.6B | 510M | 686M | -938M | 1.5B | 1.3B |
| Net income | 6B | 5.7B | -1.2B | 4.4B | 6.3B | 5.8B | 6.5B | 3.6B | 2.5B | 218M | 6.5B | 5.7B |
| Net margin | 6.61% | 6.09% | -1.22% | 4.47% | 6.21% | 5.74% | 5.91% | 3.2% | 2.25% | 0.19% | 5.8% | 5.06% |
| EBITDA | 8.5B | 7.5B | 8.9B | 8.9B | 9.7B | 8.8B | 10.2B | 6.2B | 5.4B | 1.5B | 10B | 9B |
| EPS | 6.31 | 5.9 | -1.53 | 4.58 | 6.51 | 6.06 | 6.91 | 3.76 | 2.59 | 0.01 | 6.92 | 6.06 |
| Diluted EPS | 6.24 | 5.83 | -1.53 | 4.54 | 6.51 | 5.98 | 6.85 | 3.74 | 2.59 | 0.01 | 6.9 | 6.04 |
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 | 152.4B | 213.6B | 239.2B | 278.7B | 331.7B | 473.5B | 495.2B | 488.6B | 462.9B | 299B | 339.1B |
| Enterprise value | 172.1B | 229.8B | 261.4B | 305.1B | 355.4B | 495.6B | 524.9B | 521.5B | 510.7B | 349.3B | 387.4B |
| Shares outstanding | 952M | 969M | 960M | 948M | 946M | 943M | 934M | 928M | 915M | 905.8M | 905.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.5 | 19.7 | 19.3 | 19.6 | 21 | 26.7 | 24 | 21.1 | 30.4 | 23.3 | 24.2 |
| P/S | 0.83 | 1.07 | 1.06 | 1.16 | 1.3 | 1.66 | 1.54 | 1.33 | 1.16 | 0.67 | 0.75 |
| P/B | 3.79 | 4.11 | 4.25 | 4.48 | 4.7 | 6.19 | 5.73 | 4.94 | 4.51 | 2.94 | 3.46 |
| EV/EBITDA | 12.2 | 14 | 14.2 | 14.9 | 14.9 | 20 | 17.6 | 16.2 | 14 | 15 | 14.5 |
| EV/Sales | 0.94 | 1.15 | 1.16 | 1.27 | 1.39 | 1.74 | 1.63 | 1.42 | 1.28 | 0.78 | 0.86 |
| Earnings yield | 4.64% | 5.07% | 5.18% | 5.11% | 4.75% | 3.74% | 4.17% | 4.74% | 3.29% | 4.28% | 4.13% |
| FCF yield | 5.31% | 5.42% | 5.71% | 5.88% | 6.07% | 4.2% | 4.73% | 5.26% | 4.47% | 5.38% | 7.16% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.4 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.1% | 23% | 23.3% | 23.2% | 25.6% | 23.6% | 24.1% | 23.6% | 22.3% | 18.5% | 20.8% |
| Operating margin | 6.58% | 7.09% | 7.1% | 7.41% | 8.18% | 7.59% | 8.2% | 7.69% | 8.07% | 4.24% | 7.13% |
| Net margin | 3.84% | 5.41% | 5.51% | 5.93% | 6.17% | 6.22% | 6.41% | 6.3% | 3.81% | 2.86% | 3.14% |
| ROE | 17.6% | 20.8% | 22% | 22.9% | 22.4% | 23.2% | 23.9% | 23.4% | 14.9% | 12.6% | 14.2% |
| ROA | 5.76% | 7.78% | 8.13% | 8.19% | 7.99% | 8.36% | 8.4% | 8.46% | 5.11% | 4.14% | 4.87% |
| ROIC | 12% | 16% | 15.8% | 15.9% | 16.9% | 17.5% | 17.8% | 17% | 16.3% | 10.9% | 12.5% |
| Return on tangible assets | 67% | 83.5% | 78.6% | 65.1% | 47.9% | 43.8% | 68.3% | 64.5% | 39.8% | 26.9% | 30.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.69 | 0.73 | 0.73 | 0.69 | 0.74 | 0.79 | 0.77 | 0.79 | 0.83 | 0.79 | 0.78 |
| Quick ratio | 0.69 | 0.73 | 0.73 | 0.69 | 0.74 | 0.79 | 0.77 | 0.79 | 0.83 | 0.79 | 0.78 |
| Debt / equity | 0.82 | 0.61 | 0.65 | 0.65 | 0.62 | 0.6 | 0.67 | 0.63 | 0.75 | 0.77 | 0.69 |
| Debt / assets | 0.27 | 0.23 | 0.24 | 0.23 | 0.22 | 0.22 | 0.23 | 0.23 | 0.26 | 0.25 | 0.24 |
| Net debt / EBITDA | 1.39 | 0.99 | 1.21 | 1.29 | 1 | 0.89 | 1 | 1.02 | 1.31 | 2.16 | 1.61 |
| Interest coverage | 12.1 | 12.8 | 12.4 | 11.6 | 13.5 | 14.4 | 13.6 | 9.97 | 6.14 | 4.67 | 5.48 |
| Effective tax rate | 40.4% | 22.8% | 22.3% | 20.8% | 24% | 20.5% | 21.7% | 20.5% | 24.1% | 12.9% | 14.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 193.3 | 206.5 | 234.2 | 253.4 | 270.2 | 302.5 | 344.9 | 396 | 437.5 | 494.1 | 497.5 |
| EPS (basic) | 7.6 | 10.9 | 12.5 | 14.6 | 16.3 | 18.3 | 21.5 | 24.1 | 15.7 | 13.3 | 13.3 |
| EPS (diluted) | 7.48 | 10.1 | 12.2 | 14.3 | 16 | 18.1 | 21.2 | 23.9 | 15.5 | 13.2 | 15.6 |
| Book value per share | 42.2 | 53.7 | 58.6 | 65.6 | 74.6 | 81.1 | 92.4 | 106.6 | 112.1 | 112.3 | 108.8 |
| FCF per share | 8.5 | 11.9 | 14.2 | 17.3 | 21.3 | 21.1 | 25.1 | 27.7 | 22.6 | 17.7 | 26.1 |
| Cash per share | 13.9 | 16 | 14.9 | 15 | 20.9 | 25.4 | 29.9 | 31.9 | 31.8 | 31 | 35.1 |
| Capex per share | 1.79 | 2.09 | 2.15 | 2.18 | 2.17 | 2.6 | 3 | 3.65 | 3.82 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.93% | 1.01% | 0.92% | 0.86% | 0.8% | 0.86% | 0.87% | 0.92% | 0.87% | — | — |
| Capex / operating cash flow | 21.5% | 16.4% | 14.9% | 12% | 9.31% | 13.2% | 13.5% | 13.2% | 26.1% | — | — |
| Payout ratio | 32% | 25.6% | 26.8% | 27.6% | 29.1% | 29.8% | 29% | 29.2% | 49.4% | 61.8% | 57.5% |
| Dividend yield | 1.48% | 1.3% | 1.39% | 1.41% | 1.38% | 1.12% | 1.21% | 1.38% | 1.63% | 2.65% | 2.48% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 14, 2026 | $2.32 |
| Jun 15, 2026 | $2.32 |
| Mar 9, 2026 | $2.21 |
| — |
| FY21 | — | $18.3 | — | — | $285.3B | — |
| FY20 | — | $16.3 | — | — | $255.6B | — |
| FY19 | — | $14.6 | — | — | $240.3B | — |
| FY18 | — | $12.5 | — | — | $224.9B | — |
| FY17 | — | $10.9 | — | — | $200.1B | — |
| FY16 | — | $7.6 | — | — | $184B | — |
| 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 | $91.4B | $93.2B | $99.8B | $98.9B | $100.8B | $100.8B | $109.6B | $111.6B | $113.2B | $113.2B | $111.7B | $112B |
| YoY change | +13.7% | +13.8% | +9.51% | +7.7% | +10.3% | +8.11% | +9.8% | +12.9% | +12.2% | +12.3% | +1.96% | +0.37% |
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 | 13.3B | 15.5B | 14.3B | 14.2B | 19.8B | 23.9B | 27.9B | 29.6B | 29.1B | 28.1B |
| Receivables | 8.2B | 9.6B | 11.4B | 11.8B | 12.9B | 14.2B | 17.7B | 21.3B | 22.4B | 23B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 33.9B | 37.1B | 38.7B | 42.6B | 53.7B | 61.8B | 69.1B | 78.4B | 85.8B | 90.6B |
| Property, plant & equipment | 2.8B | 3.3B | 4B | 4B | 3.9B | 4.1B | 4.6B | 5.9B | 6.3B | 6.7B |
| Goodwill & intangibles | 112.3B | 126.1B | 136.5B | 152B | 164.4B | 171.7B | 215.5B | 237.9B | 260B | 261.9B |
| Total assets | 122.8B | 139.1B | 152.2B | 173.9B | 197.3B | 212.2B | 245.7B | 273.7B | 298.3B | 309.6B |
| Accounts payable | 29.8B | 33.1B | 36.6B | 40.7B | 44.4B | 49.1B | 56.8B | 64.4B | 68.6B | 77.4B |
| Short-term debt | 7.2B | 2.9B | 2B | 3.9B | 4.8B | 3.6B | 3.1B | 4.3B | 4.5B | 6.1B |
| Total current liabilities | 49.3B | 50.5B | 53.2B | 61.8B | 72.4B | 78.3B | 89.2B | 99.1B | 103.8B | 114.9B |
| Long-term debt | 25.8B | 28.8B | 34.6B | 36.8B | 38.6B | 42.4B | 54.5B | 58.3B | 72.4B | 72.3B |
| Total liabilities | 82.6B | 87B | 96B | 111.7B | 126.8B | 135.7B | 159.4B | 174.8B | 195.7B | 207.9B |
| Shareholders' equity | 40.2B | 52B | 56.2B | 62.2B | 70.5B | 76.5B | 86.3B | 98.9B | 102.6B | 101.7B |
| Total debt | 33B | 31.7B | 36.6B | 40.7B | 43.5B | 46B | 57.6B | 62.5B | 76.9B | 78.4B |
| Net debt | 22.5B | 19.7B | 25.7B | 29.7B | 26.5B | 24.6B | 34.3B | 37.1B | 51.6B | 54B |
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 | 44.1B | 29.6B | 32.7B | 31.3B | 37.1B | 29.1B | 34.3B | 32B | 30.6B | 28.1B | 31.2B | 31.5B |
| Receivables | 20.7B | 21.3B | 27.2B | 23.1B | 20B | 22.4B | 26.9B | 24.1B | 22.7B | 23B | 26.6B | 21.6B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 91.9B | 78.4B | 88.9B | 92B | 92.3B | 85.8B | 96.3B | 93.7B | 95.1B | 90.6B | 91.1B | 86.9B |
| Property, plant & equipment | — | 5.9B | — | — | — | 6.3B | — | — | — | 6.7B | — | — |
| Goodwill & intangibles | 233.8B | 237.9B | 242.4B | 240.3B | 259.1B | 260B | 261B | 260.4B | 266.3B | 261.9B | 261.2B | 260.8B |
| Total assets | 282.1B | 273.7B | 284.2B | 286.1B | 299.3B | 298.3B | 309.8B | 308.6B | 315.3B | 309.6B | 312.6B | 309.7B |
| Accounts payable | 64B | 64.4B | 64.8B | 63.4B | 67B | 68.6B | 70.7B | 72.8B | 76.2B | 77.4B | 78.3B | 78.7B |
| Short-term debt | 5.3B | 4.3B | 9.8B | 11.4B | 3.9B | 4.5B | 10B | 5.7B | 7.7B | 6.1B | 6.5B | 3.8B |
| Total current liabilities | 114.2B | 99.1B | 104.4B | 104.7B | 101.6B | 103.8B | 113.5B | 110.8B | 115.5B | 114.9B | 114.1B | 111.8B |
| Long-term debt | 58.1B | 58.3B | 63.9B | 63.7B | 74.1B | 72.4B | 71.3B | 73.5B | 72.4B | 72.3B | 71.4B | 69.5B |
| Total liabilities | 188.1B | 174.8B | 187.3B | 186.8B | 194.9B | 195.7B | 204.6B | 203.8B | 209.5B | 207.9B | 207.3B | 203.8B |
| Shareholders' equity | 94B | 98.9B | 96.9B | 99.2B | 104.5B | 102.6B | 105.2B | 104.8B | 105.8B | 101.7B | 105.3B | 105.9B |
| Total debt | 63.4B | 62.5B | 73.6B | 75.1B | 78B | 76.9B | 81.3B | 79.2B | 80.1B | 78.4B | 77.9B | 73.3B |
| Net debt | 24.5B | 37.1B | 45.2B | 48.8B | 45.6B | 51.6B | 50.6B | 50.6B | 52.9B | 54B | 49.9B | 44.7B |
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 | 7.1B | 10.8B | 12.4B | 14.2B | 15.8B | 17.7B | 20.6B | 23.1B | 15.2B | 12.8B |
| Depreciation & amortization | 2.1B | 2.2B | 2.4B | 2.7B | 2.9B | 3.1B | 3.4B | 4B | 4.1B | 4.4B |
| Stock-based compensation | 485M | 597M | 638M | 697M | 679M | 800M | 925M | 1.1B | 1B | 971M |
| Change in working capital | -1.7B | -605M | -1.5B | -538M | 2.7B | -2.2B | -3.2B | -1.8B | -3.3B | -3.5B |
| Operating cash flow | 7.9B | 12.3B | 13.9B | 17.2B | 22B | 18.6B | 20.8B | 25.6B | 13.4B | 19.7B |
| Capital expenditure | -1.7B | -2B | -2.1B | -2.1B | -2.1B | -2.5B | -2.8B | -3.4B | -3.5B | — |
| Investing cash flow | -9.4B | -8.6B | -12.4B | -12.7B | -12.5B | -10.4B | -28.5B | -15.6B | -20.5B | -5.1B |
| Dividends paid | -2.3B | -2.8B | -3.3B | -3.9B | -4.6B | -5.3B | -6B | -6.8B | -7.5B | -7.9B |
| Share repurchases | -1.3B | -1.5B | -4.5B | -5.5B | -4.3B | -5B | -7B | -8B | -9B | -5.5B |
| Financing cash flow | -1.4B | -6.9B | -4.4B | -5.6B | -3.6B | -7.5B | 4.2B | -11.5B | -3.5B | -11.6B |
| Net change in cash | -2.8B | -3.2B | -2.9B | -1.1B | 5.9B | 784M | -3.5B | -1.5B | -10.6B | 3B |
| Free cash flow | 8.1B | 11.6B | 13.7B | 16.4B | 20.1B | 19.9B | 23.4B | 25.7B | 20.7B | 16.1B |
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 | 6B | 5.7B | -1.2B | 4.4B | 6.3B | 5.8B | 6.5B | 3.6B | 2.5B | 218M | 6.5B | 5.7B |
| Depreciation & amortization | 1B | 974M | 997M | 1B | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 1B |
| Stock-based compensation | 247M | 208M | 372M | 222M | 237M | 187M | 375M | 197M | 223M | 176M | 348M | 276M |
| Change in working capital | -1.8B | -11.4B | -8.3B | 1.2B | 7B | -2.1B | -6.2B | 1B | 1.2B | -141M | 450M | 4.8B |
| Operating cash flow | 5.5B | -4.8B | -8B | 6.8B | 13.6B | 2.1B | 1.9B | 7.2B | 5.9B | 1.1B | 8.9B | 11.1B |
| Capital expenditure | -838M | -959M | -743M | -853M | -991M | -912M | -898M | — | — | — | — | — |
| Investing cash flow | -2.6B | -1.2B | -6.3B | -7.4B | -5.7B | -1.1B | -74M | -556M | -3.7B | -1.7B | -1.7B | -999M |
| Dividends paid | -1.7B | -1.7B | -1.7B | -1.9B | -1.9B | -1.9B | -1.9B | -2B | -2B | -2B | -2B | -2.1B |
| Share repurchases | -1.5B | -1.5B | -3.1B | 0 | -956M | -5B | -3B | -2.5B | 0 | 0 | 0 | -1.6B |
| Financing cash flow | -7.1B | -7.2B | 8.2B | -1.2B | -2.2B | -8.3B | 99M | -7.9B | -1.4B | -1B | -3B | -10.9B |
| Net change in cash | -4.3B | -13.1B | -6.1B | -1.8B | 5.7B | -7.3B | 1.9B | -1.3B | 915M | -1.6B | 4.2B | -883M |
| Free cash flow | 6.1B | -6.2B | 401M | 5.9B | 13B | 1.5B | 4.6B | 6.3B | 5.1B | 160M | 8.1B | 10.3B |
| Dec 8, 2025 |
| $2.21 |
| Sep 15, 2025 | $2.21 |
| Jun 16, 2025 | $2.21 |
| Mar 10, 2025 | $2.10 |
| Dec 9, 2024 | $2.10 |
| Date | Ratio |
|---|---|
| May 31, 2005 | 2:1 |
| Jun 19, 2003 | 2:1 |
| Dec 26, 2000 | 2:1 |
| Mar 11, 1994 | 2:1 |
| Sep 16, 1992 | 2:1 |