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 | $1.27 | $1.3 | +2.4% | — | — | — |
| Q4 26 | $1.21 | $1.28 | +5.8% | — | — | — |
| Q3 26 | $1.06 | $1.09 | +2.8% | — | — | — |
| Q2 26 | $1.19 | $1.21 | +1.7% | — | — | — |
| Q1 26 | $1.19 | $1.22 | +2.5% | — | — | — |
| Q4 25 | $1.15 | $1.19 | +3.5% | — | — | — |
| Q3 25 | $1.1 | $1.1 | 0.0% | — | — | — |
| Q2 25 | $1.18 | $1.19 | +0.8% | — | — | — |
| Q1 25 | $1.15 | $1.15 | 0.0% | — | — | — |
| Q4 24 | $1.12 | $1.15 | +2.7% | — | — | — |
| Q3 24 | $1.08 | $1.08 | 0.0% | — | — | — |
| Q2 24 | $1.18 | $1.22 | +3.4% | — | — | — |
| Q1 24 | $1.17 | $1.21 | +3.4% | — | — | — |
| Q4 23 | $1.19 | $1.2 | +0.8% | — | — | — |
| Q3 23 | $1.19 | $1.19 | 0.0% | — | — | — |
| Q2 23 | $1.29 | $1.32 | +2.3% | — | — | — |
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 | — | $4.06 | — | — | $138.2B | — |
| FY24 | — | $4.15 | — | — | $134.8B | — |
| FY23 | — | $2.76 | — | — | $134B | — |
| FY22 | — | $5.06 | — | — | $136.8B |
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 | $126B | $126B | $130.9B | $131.9B | $128.3B | $133.6B | $136.8B | $134B | $134.8B | $138.2B |
| YoY change | -4.29% | +0.04% | +3.83% | +0.77% | -2.71% | +4.15% | +2.41% | -2.09% | +0.61% | +2.52% |
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 | 126B | 126B | 130.9B | 131.9B | 128.3B | 133.6B | 136.8B | 134B | 134.8B | 138.2B |
| Cost of revenue | 52.7B | 53.1B | 55.5B | 54.7B | 51.2B | 56.3B | 59.1B | 54.9B | 54.1B | 56.8B |
| Gross profit | 73.3B | 73B | 75.4B | 77.1B | 77.1B | 77.3B | 77.7B | 79.1B | 80.7B | 81.4B |
| Gross margin | 58.2% | 57.9% | 57.6% | 58.5% | 60.1% | 57.9% | 56.8% | 59% | 59.9% | 58.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 27.1B | 26.8B | 31.1B | 29.9B | 31.6B | 28.7B | 30.1B | 32.7B | 34.1B | 33.8B |
| Operating expenses | 27.1B | 26.8B | 31.1B | 29.9B | 31.6B | 28.7B | 30.1B | 32.7B | 34.1B | 33.8B |
| Operating income | 30.3B | 29.2B | 26.9B | 30.6B | 28.8B | 32.4B | 30.5B | 28.7B | 28.7B | 29.3B |
| Operating margin | 24% | 23.2% | 20.5% | 23.2% | 22.4% | 24.3% | 22.3% | 21.4% | 21.3% | 21.2% |
| Non-operating income, net | -5B | -4B | -2.5B | -3.2B | -649M | 409M | 1.3B | -6.6B | 606M | -222M |
| Pretax income | 21B | 20.6B | 19.6B | 22.7B | 24B | 29.4B | 28.3B | 17B | 23B | 22.7B |
| Income tax | 7.4B | -10B | 3.6B | 2.9B | 5.6B | 6.8B | 6.5B | 4.9B | 5B | 5.1B |
| Net income | 13.6B | 30.6B | 16B | 19.8B | 18.3B | 22.6B | 21.7B | 12.1B | 17.9B | 17.6B |
| Net margin | 10.8% | 24.2% | 12.3% | 15% | 14.3% | 16.9% | 15.9% | 9.03% | 13.3% | 12.7% |
| EBITDA | 42.3B | 46B | 47.2B | 47.9B | 45.1B | 52.7B | 50.1B | 45.7B | 47.1B | 47.3B |
| EPS | 3.22 | 7.37 | 3.76 | 4.66 | 4.3 | 5.32 | 5.06 | 2.76 | 4.15 | 4.06 |
| Diluted EPS | 3.21 | 7.36 | 3.76 | 4.65 | 4.3 | 5.32 | 5.06 | 2.75 | 4.14 | 4.06 |
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 | 33.3B | 35.1B | 33B | 32.8B | 33.3B | 35.7B | 33.5B | 34.5B | 33.8B | 36.4B | 34.4B | 34.3B |
| Cost of revenue | 13.4B | 15.2B | 12.9B | 12.5B | 13.2B | 15.5B | 13.1B | 13.9B | 13.3B | 16.5B | 13.7B | 13.1B |
| Gross profit | 19.9B | 19.9B | 20.1B | 20.3B | 20.1B | 20.2B | 20.4B | 20.6B | 20.5B | 19.9B | 20.8B | 21.2B |
| Gross margin | 59.7% | 56.8% | 61% | 62% | 60.3% | 56.5% | 61% | 59.8% | 60.5% | 54.7% | 60.3% | 61.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 8B | 9B | 8.1B | 8B | 9.7B | 8.2B | 7.9B | 7.8B | 7.8B | 10.4B | 7.6B | 9B |
| Operating expenses | 8B | 9B | 8.1B | 8B | 9.7B | 8.2B | 7.9B | 7.8B | 7.8B | 10.4B | 7.6B | 9B |
| Operating income | 7.5B | 6.4B | 7.5B | 7.8B | 5.9B | 7.4B | 8B | 8.2B | 8.1B | 5B | 8.2B | 7.2B |
| Operating margin | 22.4% | 18.3% | 22.8% | 23.8% | 17.8% | 20.8% | 23.8% | 23.7% | 24% | 13.8% | 23.9% | 21% |
| Non-operating income, net | 54M | -6.7B | 111M | -169M | -49M | 713M | 64M | 21M | 18M | -325M | 335M | 8M |
| Pretax income | 6.2B | -1.8B | 6.1B | 6B | 4.3B | 6.6B | 6.5B | 6.6B | 6.5B | 3.1B | 6.8B | 5.3B |
| Income tax | 1.3B | 756M | 1.4B | 1.3B | 891M | 1.5B | 1.5B | 1.5B | 1.5B | 615M | 1.6B | 1.3B |
| Net income | 4.9B | -2.6B | 4.7B | 4.7B | 3.4B | 5.1B | 5B | 5.1B | 5.1B | 2.4B | 5.1B | 3.9B |
| Net margin | 14.7% | -7.32% | 14.3% | 14.3% | 10.2% | 14.3% | 14.9% | 14.8% | 14.9% | 6.73% | 14.9% | 11.5% |
| EBITDA | 12B | 10.1B | 12B | 12.1B | 10.3B | 12.6B | 12.6B | 12.8B | 12.7B | 9.2B | 13.5B | 12.1B |
| EPS | 1.13 | -0.64 | 1.09 | 1.09 | 0.78 | 1.19 | 1.16 | 1.18 | 1.17 | 0.55 | 1.2 | 0.92 |
| Diluted EPS | 1.13 | -0.64 | 1.09 | 1.09 | 0.78 | 1.18 | 1.15 | 1.18 | 1.17 | 0.55 | 1.2 | 0.92 |
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 | 217.8B | 216.2B | 232.1B | 254.1B | 243.2B | 215.5B | 165.6B | 158.8B | 168.7B | 172.1B | 193.9B |
| Enterprise value | 323B | 331.2B | 342.4B | 384.6B | 371.6B | 390.5B | 339.3B | 331.6B | 332.8B | 334.7B | 388.7B |
| Shares outstanding | 4.1B | 4.1B | 4.1B | 4.1B | 4.1B | 4.1B | 4.2B | 4.2B | 4.2B | 4.2B | 4.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16 | 7.08 | 14.5 | 12.8 | 13.3 | 9.53 | 7.61 | 13.1 | 9.4 | 9.78 | 12.1 |
| P/S | 1.73 | 1.72 | 1.77 | 1.93 | 1.9 | 1.61 | 1.21 | 1.18 | 1.25 | 1.25 | 1.39 |
| P/B | 9.06 | 4.84 | 4.24 | 4.04 | 3.51 | 2.59 | 1.79 | 1.69 | 1.68 | 1.63 | 1.86 |
| EV/EBITDA | 7.64 | 7.19 | 7.26 | 8.02 | 8.25 | 7.42 | 6.78 | 7.26 | 7.06 | 7.07 | 7.61 |
| EV/Sales | 2.56 | 2.63 | 2.62 | 2.92 | 2.9 | 2.92 | 2.48 | 2.48 | 2.47 | 2.42 | 2.8 |
| Earnings yield | 6.25% | 14.1% | 6.91% | 7.79% | 7.54% | 10.5% | 13.1% | 7.62% | 10.6% | 10.2% | 8.26% |
| FCF yield | 1.88% | 3% | 7% | 6.66% | 8.09% | -13.2% | 6.28% | 8.13% | 11.2% | 11.4% | 9.01% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.55 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.2% | 57.9% | 57.6% | 58.5% | 60.1% | 57.9% | 56.8% | 59% | 59.9% | 58.9% | 61.8% |
| Operating margin | 24% | 23.2% | 20.5% | 23.2% | 22.4% | 24.3% | 22.3% | 21.4% | 21.3% | 21.2% | 23% |
| Net margin | 10.8% | 24.2% | 12.3% | 15% | 14.3% | 16.9% | 15.9% | 9.03% | 13.3% | 12.7% | 11.6% |
| ROE | 56.6% | 68.4% | 29.3% | 31.5% | 26.5% | 27.2% | 23.5% | 12.9% | 17.8% | 16.7% | 15.8% |
| ROA | 5.57% | 11.9% | 6.06% | 6.78% | 5.8% | 6.17% | 5.73% | 3.18% | 4.67% | 4.36% | 5.05% |
| ROIC | 15.2% | 18.3% | 13.3% | 13.8% | 11.2% | 9.66% | 8.8% | 7.67% | 8.46% | 8.47% | 7.49% |
| Return on tangible assets | -993.3% | 2.1K% | 205.9% | 58.5% | 36.4% | -245.8% | -12.4K% | 1.1K% | 506.3% | 74.7% | 210% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.87 | 0.91 | 0.91 | 0.84 | 1.38 | 0.78 | 0.75 | 0.69 | 0.63 | 0.91 | 0.6 |
| Quick ratio | 0.83 | 0.87 | 0.88 | 0.8 | 1.33 | 0.71 | 0.71 | 0.65 | 0.59 | 0.87 | 0.57 |
| Debt / equity | 4.5 | 2.62 | 2.07 | 2.12 | 2.17 | 2.14 | 1.91 | 1.87 | 1.67 | 1.72 | 1.84 |
| Debt / assets | 0.44 | 0.46 | 0.43 | 0.46 | 0.48 | 0.49 | 0.46 | 0.46 | 0.44 | 0.45 | 0.46 |
| Net debt / EBITDA | 2.49 | 2.5 | 2.34 | 2.72 | 2.85 | 3.32 | 3.47 | 3.79 | 3.48 | 3.43 | 3.92 |
| Interest coverage | 5.8 | 5.35 | 5.06 | 5.81 | 6.64 | 9.44 | 8.82 | 4.08 | 4.46 | 4.39 | 3.95 |
| Effective tax rate | 35.2% | 0% | 18.3% | 13% | 23.4% | 23.1% | 23.1% | 28.8% | 21.9% | 22.3% | 23.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.9 | 30.9 | 31.7 | 31.9 | 31 | 32.2 | 32.6 | 31.8 | 32 | 32.7 | 33 |
| EPS (basic) | 3.22 | 7.37 | 3.76 | 4.66 | 4.3 | 5.32 | 5.06 | 2.76 | 4.15 | 4.06 | 4.06 |
| EPS (diluted) | 3.21 | 7.36 | 3.76 | 4.65 | 4.3 | 5.32 | 5.06 | 2.75 | 4.14 | 4.06 | 3.84 |
| Book value per share | 5.89 | 10.9 | 13.3 | 15.2 | 16.7 | 20.1 | 22 | 22.3 | 23.8 | 25 | 25 |
| FCF per share | 1 | 1.59 | 3.94 | 4.09 | 4.75 | -6.83 | 2.48 | 3.07 | 4.49 | 4.66 | 4.83 |
| Cash per share | 0.71 | 0.51 | 0.66 | 0.63 | 5.36 | 0.7 | 0.62 | 0.49 | 0.99 | 4.51 | 0.43 |
| Capex per share | — | — | — | — | — | — | — | — | — | 4.03 | 4.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 12.3% | 12.4% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 45.8% | 44.5% |
| Payout ratio | 68.1% | 31% | 60.9% | 50.6% | 55.8% | 46.2% | 49.7% | 91.2% | 62.7% | 65.2% | 72.8% |
| Dividend yield | 4.25% | 4.38% | 4.21% | 3.94% | 4.21% | 4.85% | 6.53% | 6.94% | 6.67% | 6.67% | 6.09% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 10, 2026 | $0.708 |
| Apr 10, 2026 | $0.708 |
| Jan 12, 2026 | $0.69 |
| — |
| FY21 | — | $5.32 | — | — | $133.6B | — |
| FY20 | — | $4.3 | — | — | $128.3B | — |
| FY19 | — | $4.66 | — | — | $131.9B | — |
| FY18 | — | $3.76 | — | — | $130.9B | — |
| FY17 | — | $7.37 | — | — | $126B | — |
| FY16 | — | $3.22 | — | — | $126B | — |
| 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 | $33.3B | $35.1B | $33B | $32.8B | $33.3B | $35.7B | $33.5B | $34.5B | $33.8B | $36.4B | $34.4B | $34.3B |
| YoY change | -2.64% | -0.34% | +0.21% | +0.61% | -0.02% | +1.57% | +1.53% | +5.21% | +1.47% | +1.96% | +2.85% | -0.73% |
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 | 2.9B | 2.1B | 2.7B | 2.6B | 22.2B | 2.9B | 2.6B | 2.1B | 4.2B | 19B |
| Receivables | 17.5B | 23.5B | 25.1B | 25.4B | 23.9B | 23.8B | 24.5B | 25.1B | 26.1B | 27.1B |
| Inventory | 1.2B | 1B | 1.3B | 1.4B | 1.8B | 3.1B | 2.4B | 2.1B | 2.2B | 2.4B |
| Total current assets | 26.4B | 29.9B | 34.6B | 37.5B | 54.6B | 36.7B | 37.9B | 36.8B | 40.5B | 56.9B |
| Property, plant & equipment | 57.6B | 59.7B | 58.8B | 83.4B | 84.4B | 94.2B | 98.2B | 96.1B | 93.9B | 92.1B |
| Goodwill & intangibles | 245.6B | 255.7B | 257B | 257.9B | 266.1B | 375.8B | 379.9B | 379.1B | 381.2B | 380.7B |
| Total assets | 244.2B | 257.1B | 264.8B | 291.7B | 316.5B | 366.6B | 379.7B | 380.3B | 384.7B | 404.3B |
| Accounts payable | 7.1B | 7.1B | 7.2B | 7.7B | 6.7B | 8B | 8.8B | 10B | 10.4B | 12.2B |
| Short-term debt | 2.6B | 3.5B | 7.2B | 14B | 9.4B | 11.3B | 14.1B | 17.2B | 27B | 23.2B |
| Total current liabilities | 30.3B | 33B | 37.9B | 44.9B | 39.7B | 47.2B | 50.2B | 53.2B | 64.8B | 62.4B |
| Long-term debt | 105.4B | 113.6B | 105.9B | 119.1B | 141.2B | 166.6B | 162.2B | 157.7B | 141.3B | 158.5B |
| Total liabilities | 220.1B | 212.5B | 210.1B | 228.9B | 247.2B | 283.4B | 287.2B | 286.5B | 284.1B | 298.5B |
| Shareholders' equity | 24B | 44.7B | 54.7B | 62.8B | 69.3B | 83.2B | 92.5B | 93.8B | 100.6B | 105.7B |
| Total debt | 108.1B | 117.1B | 113.1B | 133.1B | 150.5B | 177.9B | 176.3B | 174.9B | 168.4B | 181.6B |
| Net debt | 105.2B | 115B | 110.3B | 130.5B | 128.4B | 175B | 173.7B | 172.9B | 164.2B | 162.6B |
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 | 4.2B | 2.1B | 2.4B | 2.4B | 5B | 4.2B | 2.3B | 3.4B | 7.7B | 19B | 8.4B | 1.8B |
| Receivables | 23.6B | 25.1B | 25.3B | 25.6B | 26B | 26.1B | 25.9B | 26.3B | 25.9B | 27.1B | 26.7B | 26.5B |
| Inventory | 2.2B | 2.1B | 2.1B | 1.8B | 2.5B | 2.2B | 2.2B | 2.1B | 2.7B | 2.4B | 2.3B | 2B |
| Total current assets | 38.1B | 36.8B | 38B | 38.1B | 40.6B | 40.5B | 37.4B | 38.8B | 44B | 56.9B | 44.7B | 37.6B |
| Property, plant & equipment | 132.6B | 96.1B | 132.2B | 132B | 131.1B | 93.9B | 132.1B | 132B | 132.2B | 92.1B | 149.4B | 148.7B |
| Goodwill & intangibles | 390.1B | 379.1B | 379.6B | 379.6B | 380B | 381.2B | 380.8B | 380.6B | 380.6B | 380.7B | 401B | 402.3B |
| Total assets | 384.8B | 380.3B | 380.2B | 379.1B | 381.2B | 384.7B | 380.4B | 383.3B | 388.3B | 404.3B | 417.9B | 410.2B |
| Accounts payable | — | 10B | — | — | — | 10.4B | — | — | — | 12.2B | — | — |
| Short-term debt | 16.9B | 17.2B | 19.9B | 27.5B | 26.1B | 27B | 27.3B | 26.8B | 24.6B | 23.2B | 32.9B | 26.6B |
| Total current liabilities | 55.7B | 53.2B | 53.6B | 60.8B | 61.8B | 64.8B | 61.1B | 61B | 59.6B | 62.4B | 69.9B | 62.2B |
| Long-term debt | 155.2B | 157.7B | 155.8B | 145.5B | 148.1B | 141.3B | 140.4B | 143.1B | 145.8B | 158.5B | 162.9B | 161.8B |
| Total liabilities | 285.7B | 286.5B | 284.4B | 281.6B | 283.5B | 284.1B | 278.3B | 278.9B | 282B | 298.5B | 313.3B | 305B |
| Shareholders' equity | 99.1B | 93.8B | 95.7B | 97.5B | 97.7B | 100.6B | 102B | 104.4B | 106.3B | 105.7B | 104.6B | 105.2B |
| Total debt | 172.1B | 174.9B | 175.6B | 173B | 174.2B | 168.4B | 167.7B | 169.9B | 170.5B | 181.6B | 195.9B | 188.5B |
| Net debt | 167.9B | 172.9B | 173.3B | 170.5B | 169.2B | 164.2B | 165.5B | 166.5B | 162.7B | 162.6B | 187.5B | 186.7B |
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 | 13.6B | 30.6B | 16B | 19.8B | 18.3B | 22.6B | 21.7B | 12.1B | 17.9B | 17.6B |
| Depreciation & amortization | 15.9B | 17B | 17.4B | 16.7B | 16.7B | 16.2B | 17.1B | 17.6B | 17.9B | 18.3B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -5.6B | -5.3B | -1.2B | -3.9B | -1.1B | -1B | -1.4B | 168M | -1.7B | -926M |
| Operating cash flow | 19.5B | 25B | 31.2B | 37B | 38.3B | 42B | 36.7B | 28.6B | 35.2B | 37.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -17B |
| Investing cash flow | 7.7B | -626M | 153M | 1.3B | -1.4B | 729M | -1.9B | 251M | 28M | -16.2B |
| Dividends paid | -9.3B | -9.5B | -9.8B | -10B | -10.2B | -10.4B | -10.8B | -11B | -11.2B | -11.5B |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — |
| Financing cash flow | -13.5B | -6.3B | -15.4B | -18.2B | 1.3B | 8.3B | -8.5B | -14.7B | -17.1B | -5.6B |
| Net change in cash | 13.7B | 18.1B | 15.9B | 20.1B | 38.2B | 51B | 26.2B | 14.2B | 18.1B | 15.3B |
| Free cash flow | 4.1B | 6.5B | 16.3B | 16.9B | 19.7B | -28.3B | 10.4B | 12.9B | 18.9B | 19.7B |
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 | 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 | 4.9B | -2.6B | 4.7B | 4.7B | 3.4B | 5.1B | 5B | 5.1B | 5.1B | 2.4B | 5.1B | 3.9B |
| Depreciation & amortization | 4.4B | 4.5B | 4.4B | 4.5B | 4.5B | 4.5B | 4.6B | 4.6B | 4.6B | 4.5B | 4.9B | 5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 8.6B | 2.4B | 9B | 9.7B | 8.3B | 9.9B | 9.7B | 8.9B | 11.3B | 9.1B | 8B | 10.4B |
| Capital expenditure | — | — | — | — | — | — | — | — | -4.3B | -4.7B | -4.2B | -4B |
| Investing cash flow | 122M | -2M | 12M | 418M | 432M | 22M | 515M | 482M | -4.4B | -4.9B | -13.5B | -3.9B |
| Dividends paid | -2.7B | -2.8B | -2.8B | -2.8B | -2.8B | -2.9B | -2.9B | -2.9B | -2.9B | -2.9B | -2.9B | -3B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | -2.5B | -1B |
| Financing cash flow | -6.1B | -3B | -1.4B | -8B | -5B | -5.6B | -5.9B | -4.4B | -2.6B | 7.2B | -5.3B | -11.8B |
| Net change in cash | 2.6B | -621M | 7.6B | 2.1B | 3.7B | 4.3B | 4.3B | 5B | 4.3B | 11.5B | -10.8B | -5.3B |
| Free cash flow | 5.9B | 137M | 2.3B | 5.6B | 5.8B | 5.2B | 3.5B | 5.1B | 6.8B | 4.3B | 3.7B | 5.4B |
| Oct 10, 2025 |
| $0.69 |
| Jul 10, 2025 | $0.678 |
| Apr 10, 2025 | $0.6775 |
| Jan 10, 2025 | $0.6775 |
| Oct 10, 2024 | $0.6775 |
| Date | Ratio |
|---|---|
| Jul 2, 2010 | 1000000:937889 |
| Apr 1, 2008 | 100000:99537 |
| Nov 20, 2006 | 100000:96334 |
| Jun 30, 1998 | 2:1 |
| May 2, 1990 | 2:1 |
| Apr 18, 1986 | 2:1 |