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 26 | $1.66 | $1.76 | +6.0% | — | $22.8B | — |
| Q1 26 | $1.02 | $1.07 | +4.9% | — | $21.2B | — |
| Q4 25 | $2.2 | $2.38 | +8.2% | — | $24.5B | — |
| Q3 25 | $1.3 | $1.74 | +33.8% | — | $21.4B | — |
| Q2 25 | $1.57 | $1.55 | -1.3% | — | $21.2B | — |
| Q1 25 | $1.38 | $1.49 | +8.0% | — | $21.5B | — |
| Q4 24 | $2.53 | $2.75 | +8.7% | — | $25.3B | — |
| Q3 24 | $1.62 | $1.76 | +8.6% | — | $22.2B | — |
| Q2 24 | $1.99 | $1.79 | -10.1% | — | $21.8B | — |
| Q1 24 | $1.34 | $1.43 | +6.7% | — | $21.7B | — |
| Q4 23 | $2.46 | $2.47 | +0.4% | — | $24.9B | — |
| Q3 23 | $1.56 | $1.57 | +0.6% | — | $21.1B | — |
| Q2 23 | $2.5 | $2.54 | +1.6% | — | $22.1B | — |
| Q1 23 | $2.21 | $2.2 | -0.5% | — | $22.9B | — |
| Q4 22 | $3.58 | $3.62 | +1.1% | — | $27B | — |
| Q3 22 | $2.85 | $2.99 | +4.9% | — | $24.2B | — |
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 | — | $6.56 | — | — | $88.7B | — |
| FY24 | — | $6.76 | — | — | $91.1B | — |
| FY23 | — | $7.81 | — | — | $91B | — |
| FY22 | — | $13.3 | — | — | $100.3B |
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 | $61.6B | $66.6B | $71.9B | $74.1B | $84.6B | $97.3B | $100.3B | $91B | $91.1B | $88.7B |
| YoY change | +5.56% | +8.07% | +7.92% | +3.11% | +14.2% | +15% | +3.14% | -9.35% | +0.12% | -2.65% |
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 | 61.6B | 66.6B | 71.9B | 74.1B | 84.6B | 97.3B | 100.3B | 91B | 91.1B | 88.7B |
| Cost of revenue | 49.3B | 54B | 59.4B | 60.4B | 69.3B | 77B | 79.3B | 73.7B | 74.7B | 72.6B |
| Gross profit | 12.3B | 12.6B | 12.5B | 13.7B | 15.3B | 20.3B | 21B | 17.2B | 16.4B | 16B |
| Gross margin | 20% | 18.9% | 17.4% | 18.5% | 18.1% | 20.8% | 20.9% | 18.9% | 18% | 18.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 4.6B | 5.1B | 5.5B | 5.9B | 7.6B | 7.5B | 7.9B | 8.1B | 7.9B | 8.2B |
| Operating income | 7.7B | 7.5B | 7B | 7.8B | 7.7B | 12.8B | 13.1B | 9.1B | 8.5B | 7.9B |
| Operating margin | 12.5% | 11.3% | 9.77% | 10.5% | 9.08% | 13.2% | 13% | 10% | 9.3% | 8.87% |
| Non-operating income, net | -2.2B | 61M | -400M | -1.5B | -5.1B | 4.5B | 2.4B | 217M | -160M | 314M |
| Pretax income | 5.1B | 7.1B | 6B | 5.7B | 1.8B | 16.6B | 14.8B | 8.6B | 7.4B | 7.2B |
| Income tax | 1.7B | 2.2B | 1.2B | 1.2B | 501M | 3.7B | 3.3B | 1.9B | 1.7B | 1.6B |
| Net income | 3.4B | 4.9B | 4.8B | 4.4B | 1.3B | 12.9B | 11.5B | 6.7B | 5.8B | 5.6B |
| Net margin | 5.55% | 7.37% | 6.67% | 5.99% | 1.59% | 13.2% | 11.5% | 7.37% | 6.35% | 6.28% |
| EBITDA | 9.9B | 9.8B | 9.2B | 10.2B | 10.4B | 15.8B | 16.3B | 12.5B | 12.1B | 11.6B |
| EPS | 3.89 | 5.64 | 5.53 | 5.14 | 1.65 | 14.8 | 13.3 | 7.81 | 6.76 | 6.56 |
| Diluted EPS | 3.87 | 5.61 | 5.51 | 5.11 | 1.64 | 14.7 | 13.2 | 7.8 | 6.75 | 6.56 |
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 | 21.1B | 24.9B | 21.7B | 21.8B | 22.2B | 25.3B | 21.5B | 21.2B | 21.4B | 24.5B | 21.2B | 22.8B |
| Cost of revenue | 17.8B | 20.1B | 18.1B | 18B | 18.5B | 20B | 17.9B | 17.4B | 17.9B | 19.4B | 17.8B | 19.9B |
| Gross profit | 3.3B | 4.8B | 3.6B | 3.8B | 3.7B | 5.3B | 3.7B | 3.8B | 3.5B | 5.1B | 3.4B | 3B |
| Gross margin | 15.4% | 19.3% | 16.5% | 17.4% | 16.7% | 20.8% | 17.1% | 17.8% | 16.3% | 20.8% | 15.8% | 13% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 1.9B | 2.3B | 2B | 1.9B | 1.7B | 2.3B | 2B | 2B | 1.7B | 2.5B | 2.1B | 2B |
| Operating income | 1.3B | 2.5B | 1.6B | 1.9B | 2B | 2.9B | 1.7B | 1.8B | 1.8B | 2.6B | 1.3B | 930M |
| Operating margin | 6.38% | 9.94% | 7.43% | 8.91% | 8.92% | 11.6% | 7.73% | 8.59% | 8.42% | 10.5% | 5.98% | 4.07% |
| Non-operating income, net | 124M | -207M | 118M | 137M | 155M | -570M | 79M | 78M | 94M | 63M | 123M | 103M |
| Pretax income | 1.3B | 2.1B | 1.5B | 1.9B | 1.9B | 2.1B | 1.5B | 1.7B | 1.6B | 2.4B | 1.1B | 761M |
| Income tax | 141M | 458M | 423M | 460M | 371M | 406M | 336M | 379M | 296M | 581M | 260M | 157M |
| Net income | 1.1B | 1.6B | 1.1B | 1.4B | 1.5B | 1.7B | 1.2B | 1.3B | 1.3B | 1.8B | 864M | 604M |
| Net margin | 5.35% | 6.44% | 5.13% | 6.46% | 6.92% | 6.8% | 5.51% | 6.05% | 6.12% | 7.32% | 4.08% | 2.65% |
| EBITDA | 2.2B | 3.3B | 2.5B | 2.8B | 2.9B | 3.8B | 2.6B | 2.8B | 2.7B | 3.5B | 2.3B | 1.9B |
| EPS | 1.31 | 1.88 | 1.3 | 1.65 | 1.8 | 2.02 | 1.4 | 1.51 | 1.55 | 2.11 | 1.02 | 0.71 |
| Diluted EPS | 1.31 | 1.87 | 1.3 | 1.65 | 1.8 | 2.01 | 1.4 | 1.51 | 1.55 | 2.1 | 1.02 | 0.71 |
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 | 101.2B | 103.8B | 84.5B | 101.1B | 146B | 187.3B | 151.4B | 135.1B | 107.8B | 84.2B | 80.2B |
| Enterprise value | 112.7B | 124B | 102.2B | 123.6B | 167.4B | 202.3B | 167.3B | 155.7B | 127.1B | 106.9B | 104B |
| Shares outstanding | 883M | 871M | 866M | 864M | 867M | 874M | 871M | 859M | 855M | 849M | 849M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 29.6 | 21.2 | 17.6 | 22.8 | 108.7 | 14.5 | 13.1 | 20.1 | 18.6 | 15.1 | 17.5 |
| P/S | 1.64 | 1.56 | 1.18 | 1.37 | 1.73 | 1.93 | 1.51 | 1.48 | 1.18 | 0.95 | 0.89 |
| P/B | 236 | 101.3 | 27.8 | 30.8 | 218.2 | 13.1 | 7.65 | 7.8 | 6.44 | 5.18 | 5.31 |
| EV/EBITDA | 11.4 | 12.6 | 11.1 | 12.2 | 16.1 | 12.8 | 10.3 | 12.5 | 10.5 | 9.21 | 8.61 |
| EV/Sales | 1.83 | 1.86 | 1.42 | 1.67 | 1.98 | 2.08 | 1.67 | 1.71 | 1.4 | 1.21 | 1.16 |
| Earnings yield | 3.38% | 4.73% | 5.67% | 4.39% | 0.92% | 6.88% | 7.63% | 4.97% | 5.36% | 6.62% | 5.73% |
| FCF yield | 3.47% | -3.61% | 7.61% | 2.23% | 3.46% | 5.77% | 6.17% | 3.76% | 5.76% | 5.66% | 6.98% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.33 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20% | 18.9% | 17.4% | 18.5% | 18.1% | 20.8% | 20.9% | 18.9% | 18% | 18.1% | 13% |
| Operating margin | 12.5% | 11.3% | 9.77% | 10.5% | 9.08% | 13.2% | 13% | 10% | 9.3% | 8.87% | 9.05% |
| Net margin | 5.55% | 7.37% | 6.67% | 5.99% | 1.59% | 13.2% | 11.5% | 7.37% | 6.35% | 6.28% | 5.08% |
| ROE | 797.7% | 479% | 157.8% | 135.2% | 200.7% | 90.3% | 58.3% | 38.7% | 34.5% | 34.3% | 29.6% |
| ROA | 8.48% | 10.8% | 9.58% | 7.67% | 2.15% | 18.6% | 16.2% | 9.47% | 8.25% | 29.3% | 7.28% |
| ROIC | 43% | 24.4% | 27% | 23.8% | 25.3% | 34.1% | 28.5% | 18.8% | 18.2% | 15.7% | 13.1% |
| Return on tangible assets | 11.7% | 14.5% | 12.5% | 9.67% | 2.63% | 22.6% | 20.2% | 12.3% | 10.4% | -830.4% | 8.82% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.18 | 1.22 | 1.15 | 1.11 | 1.19 | 1.42 | 1.22 | 1.1 | 1.17 | 1.22 | 1.18 |
| Quick ratio | 1.15 | 1.19 | 1.12 | 1.08 | 1.15 | 1.38 | 1.18 | 1.1 | 1.12 | 1.17 | 1.18 |
| Debt / equity | 37.5 | 23.7 | 7.49 | 8.58 | 41.5 | 1.79 | 1.19 | 1.54 | 1.53 | 1.76 | 1.9 |
| Debt / assets | 0.4 | 0.53 | 0.45 | 0.49 | 0.44 | 0.37 | 0.33 | 0.38 | 0.37 | 1.5 | 0.4 |
| Net debt / EBITDA | 1.16 | 2.06 | 1.92 | 2.21 | 2.06 | 0.95 | 0.98 | 1.65 | 1.6 | 1.95 | 2.3 |
| Interest coverage | 14.4 | 16.8 | 10.9 | 9.66 | 3.63 | 24.9 | 22.1 | 11.9 | 9.59 | 8.04 | 6.36 |
| Effective tax rate | 33.2% | 31.3% | 20.4% | 21.4% | 27.2% | 22.3% | 22.1% | 21.8% | 22.3% | 22.2% | 22.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 69.8 | 76.4 | 83 | 85.8 | 97.6 | 111.3 | 115.2 | 105.9 | 106.5 | 104.4 | 105.9 |
| EPS (basic) | 3.89 | 5.64 | 5.53 | 5.14 | 1.65 | 14.8 | 13.3 | 7.81 | 6.76 | 6.56 | 6.56 |
| EPS (diluted) | 3.87 | 5.61 | 5.51 | 5.11 | 1.64 | 14.7 | 13.2 | 7.8 | 6.75 | 6.56 | 5.38 |
| Book value per share | 0.49 | 1.18 | 3.51 | 3.8 | 0.77 | 16.3 | 22.7 | 20.2 | 19.6 | 19.1 | 17.7 |
| FCF per share | 3.97 | -4.3 | 7.42 | 2.61 | 5.82 | 12.4 | 10.7 | 5.91 | 7.27 | 5.61 | 6.41 |
| Cash per share | 5.17 | 4.67 | 5.81 | 6.64 | 7.28 | 12.1 | 8.72 | 7.07 | 7.39 | 6.93 | 5.47 |
| Capex per share | 0.1 | 0.03 | 0.04 | 0.08 | 0.05 | 1 | — | — | — | 4.34 | 4.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.14% | 0.04% | 0.05% | 0.09% | 0.05% | 0.9% | — | — | — | 4.16% | 3.79% |
| Capex / operating cash flow | 1.65% | 0.32% | 0.36% | 0.77% | 0.92% | 4.82% | — | — | — | 43.6% | 38.5% |
| Payout ratio | 77.2% | 56.5% | 62.8% | 71.9% | 251.2% | 26.7% | 44.3% | 80.1% | 93.4% | 96.9% | 121.9% |
| Dividend yield | 2.61% | 2.67% | 3.56% | 3.16% | 2.31% | 1.83% | 3.38% | 3.98% | 5.01% | 6.41% | 6.95% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 17, 2026 | $1.64 |
| May 18, 2026 | $1.64 |
| Feb 17, 2026 | $1.64 |
| — |
| FY21 | — | $14.8 | — | — | $97.3B | — |
| FY20 | — | $1.65 | — | — | $84.6B | — |
| FY19 | — | $5.14 | — | — | $74.1B | — |
| FY18 | — | $5.53 | — | — | $71.9B | — |
| FY17 | — | $5.64 | — | — | $66.6B | — |
| FY16 | — | $3.89 | — | — | $61.6B | — |
| 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 | $21.1B | $24.9B | $21.7B | $21.8B | $22.2B | $25.3B | $21.5B | $21.2B | $21.4B | $24.5B | $21.2B | $22.8B |
| YoY change | -12.8% | -7.83% | -5.32% | -1.07% | +5.62% | +1.54% | -0.74% | -2.74% | -3.73% | -3.25% | -1.6% | +7.6% |
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 | 4.6B | 4.1B | 5B | 5.7B | 6.3B | 10.6B | 7.6B | 6.1B | 6.3B | 5.9B |
| Receivables | 7.7B | 8.8B | 9B | 9.6B | 10.8B | 12.5B | 12.6B | 11.2B | 10.9B | 11.2B |
| Inventory | 342M | 404M | 421M | 511M | 620M | 717M | 889M | — | 826M | 739M |
| Total current assets | 13.8B | 15.7B | 16.2B | 17.1B | 20.2B | 24.9B | 22.2B | 19.4B | 19.3B | 19B |
| Property, plant & equipment | -12.5B | -11.5B | -9.9B | -6.3B | -5.4B | -5.8B | -5.9B | -4.9B | -6.7B | -6.5B |
| Goodwill & intangibles | 11B | 11.7B | 11.8B | 12B | 11.3B | 12.4B | 14B | 16.4B | 14.7B | 19.7B |
| Total assets | 40.4B | 45.6B | 50B | 57.9B | 62.4B | 69.4B | 71.1B | 70.9B | 70.1B | 19B |
| Accounts payable | 3B | 3.9B | 5.2B | 5.6B | 6.5B | 7.5B | 7.5B | 6.3B | 6.3B | 6.6B |
| Short-term debt | 3.7B | 4B | 2.8B | 4B | 3.2B | 2.7B | 3B | 4.1B | 2.6B | 1.4B |
| Total current liabilities | 11.7B | 12.9B | 14.1B | 15.4B | 17B | 17.6B | 18.1B | 17.7B | 16.4B | 15.6B |
| Long-term debt | 12.4B | 20.3B | 19.9B | 24.2B | 24.6B | 22.8B | 20.6B | 22.7B | 23.1B | 27.2B |
| Total liabilities | 39.9B | 44.5B | 47B | 54.6B | 61.7B | 55.1B | 51.3B | 53.5B | 53.3B | 56.8B |
| Shareholders' equity | 429M | 1B | 3B | 3.3B | 669M | 14.3B | 19.8B | 17.3B | 16.7B | 16.3B |
| Total debt | 16.1B | 24.3B | 22.7B | 28.2B | 27.8B | 25.5B | 23.5B | 26.7B | 25.7B | 28.6B |
| Net debt | 12.6B | 21B | 18.5B | 22.9B | 21.8B | 15.3B | 17.9B | 23.5B | 19.5B | 22.7B |
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 | 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 | 7.3B | 6.1B | 4.5B | 6.5B | 6.1B | 6.3B | 5.1B | 6.3B | 6.8B | 5.9B | 5.8B | 4.7B |
| Receivables | 9.5B | 11.2B | 9.6B | 9B | 9.2B | 10.9B | 9.9B | 10.4B | 10B | 11.2B | 9.9B | 10.7B |
| Inventory | — | — | 898M | — | — | 826M | — | — | — | 739M | — | — |
| Total current assets | 19.3B | 19.4B | 16.2B | 18.8B | 17.3B | 19.3B | 17.1B | 18.9B | 19B | 19B | 17.8B | 17.5B |
| Property, plant & equipment | -5.3B | -4.9B | -5.3B | -6.2B | -6.4B | -6.7B | -7B | -6.9B | -6.5B | -6.5B | -6.8B | -7.1B |
| Goodwill & intangibles | 14B | 16.4B | 16.3B | 14.9B | 15B | 14.7B | 16B | 16.3B | 16.5B | 19.7B | 19.6B | 19.4B |
| Total assets | 70.3B | 70.9B | 67.6B | 69.4B | 68.3B | 70.1B | 68.5B | 70.9B | 71.4B | 73.1B | 71.8B | 71.3B |
| Accounts payable | 6B | 6.3B | 5.4B | 5.3B | 5.4B | 6.3B | 5.5B | 6B | 5.8B | 6.6B | 5.9B | 6B |
| Short-term debt | 2.9B | 4.1B | 1.9B | 2.7B | 2.3B | 2.6B | 2.6B | 1.6B | 1.7B | 1.4B | 1.4B | 1.4B |
| Total current liabilities | 15.8B | 17.7B | 14.7B | 15.1B | 15.1B | 16.4B | 15.7B | 14.2B | 14.6B | 15.6B | 14.7B | 14.9B |
| Long-term debt | 22.5B | 22.7B | 22.5B | 23.8B | 23.9B | 23.1B | 23B | 27.3B | 27.5B | 27.2B | 27.3B | 27.3B |
| Total liabilities | 51.1B | 53.5B | 50.7B | 52.4B | 51.4B | 53.3B | 52.8B | 55.1B | 55.5B | 56.8B | 56B | 56.2B |
| Shareholders' equity | 19.2B | 17.3B | 16.9B | 17.1B | 16.9B | 16.7B | 15.7B | 15.8B | 15.8B | 16.3B | 15.8B | 15.1B |
| Total debt | 25.4B | 26.7B | 24.4B | 26.4B | 26.2B | 25.7B | 25.6B | 28.9B | 29.2B | 28.6B | 28.7B | 28.7B |
| Net debt | 21.1B | 23.5B | 20.1B | 20.1B | 20.4B | 19.5B | 20.8B | 22.7B | 22.4B | 22.7B | 22.9B | 24B |
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 | 3.4B | 4.9B | 4.8B | 4.4B | 1.3B | 12.9B | 11.5B | 6.7B | 5.8B | 5.6B |
| Depreciation & amortization | 2.2B | 2.3B | 2.2B | 2.4B | 2.7B | 3B | 3.2B | 3.4B | 3.6B | 3.7B |
| Stock-based compensation | 591M | 584M | 634M | 915M | 796M | 878M | 1.6B | 220M | 24M | 73M |
| Change in working capital | -785M | -1.6B | 1.5B | 582M | -550M | -419M | -180M | -76M | -245M | -1B |
| Operating cash flow | 5.3B | 7.4B | 10.2B | 8.5B | 4.3B | 18.1B | 16.8B | 10.5B | 9.4B | 8.4B |
| Capital expenditure | 88M | 24M | 37M | 65M | 40M | 872M | — | — | — | -3.7B |
| Investing cash flow | 402M | 256M | -47M | 319M | 169M | 1.2B | -2.7B | -2B | 3.7B | -4.7B |
| Dividends paid | -2.6B | -2.8B | -3B | -3.2B | -3.4B | -3.4B | -5.1B | -5.4B | -5.4B | -5.4B |
| Share repurchases | -2.7B | -1.8B | -1B | -1B | -224M | -500M | -3.5B | -2.3B | -500M | -1B |
| Financing cash flow | -3.1B | 3.3B | -5.7B | -1.7B | -4.5B | -6.8B | -11.2B | -5.5B | -6.8B | -4.1B |
| Net change in cash | 2.6B | 11B | 4.5B | 7.1B | -23M | 12.5B | 2.9B | 3B | 6.2B | -426M |
| Free cash flow | 3.5B | -3.7B | 6.4B | 2.3B | 5B | 10.8B | 9.3B | 5.1B | 6.2B | 4.8B |
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 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 | 1.1B | 1.6B | 1.1B | 1.4B | 1.5B | 1.7B | 1.2B | 1.3B | 1.3B | 1.8B | 864M | 604M |
| Depreciation & amortization | 837M | 867M | 898M | 887M | 905M | 919M | 912M | 936M | 926M | 972M | 985M | 980M |
| Stock-based compensation | 21M | 34M | -27M | 30M | -24M | 45M | 21M | -5M | 25M | 32M | 24M | 34M |
| Change in working capital | -619M | -489M | 933M | -638M | 52M | -592M | 362M | -1.3B | 396M | -469M | 592M | -880M |
| Operating cash flow | 1.6B | 2B | 3.1B | 1.8B | 2.3B | 2.3B | 2.5B | 854M | 2.5B | 3.3B | 2.2B | 859M |
| Capital expenditure | — | — | — | — | — | — | — | — | -970M | -716M | -1B | -693M |
| Investing cash flow | 219M | -1.2B | 2.6B | 20M | 1B | 41M | -479M | 200M | -456M | -2B | -944M | -566M |
| Dividends paid | -1.3B | -1.3B | -1.3B | -1.4B | -1.3B | -1.4B | -1.3B | -1.3B | -1.3B | -1.4B | -1.4B | -1.4B |
| Share repurchases | -752M | 0 | 0 | 0 | -500M | 0 | -1B | 0 | 0 | 0 | 0 | 0 |
| Financing cash flow | -1.6B | -349M | -3.7B | 899M | -2.2B | -1.8B | -2.3B | 1.8B | -1.4B | -2.2B | -1.3B | -1.4B |
| Net change in cash | 244M | 501M | 2B | 2.7B | 1.1B | 492M | -295M | 2.8B | 598M | -893M | -48M | -1.1B |
| Free cash flow | 944M | 362M | 2.3B | 1.1B | 655M | 2.2B | 1.4B | -775M | 1.5B | 2.6B | 1.2B | 166M |
| Nov 17, 2025 |
| $1.64 |
| Aug 18, 2025 | $1.64 |
| May 19, 2025 | $1.64 |
| Feb 18, 2025 | $1.64 |
| Nov 18, 2024 | $1.63 |