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 27 | $0.74 | $0.81 | +9.5% | — | $187.9B | — |
| Q1 27 | $0.66 | $0.66 | 0.0% | — | $177.8B | — |
| Q4 26 | $0.73 | $0.74 | +1.4% | — | $190.7B | — |
| Q3 26 | $0.6 | $0.62 | +3.3% | — | $179.5B | — |
| Q2 26 | $0.74 | $0.68 | -8.1% | — | $177.4B | — |
| Q1 26 | $0.58 | $0.61 | +5.2% | — | $165.6B | — |
| Q4 25 | $0.65 | $0.66 | +1.5% | — | $180.6B | — |
| Q3 25 | $0.53 | $0.58 | +9.4% | — | $169.6B | — |
| Q2 25 | $0.65 | $0.67 | +3.1% | — | $169.3B | — |
| Q1 25 | $0.52 | $0.6 | +15.4% | — | $161.5B | — |
| Q4 24 | $0.55 | $0.6 | +9.1% | — | $173.4B | — |
| Q3 24 | $0.51 | $0.51 | 0.0% | — | $160.8B | — |
| Q2 24 | $0.57 | $0.61 | +7.0% | — | $161.6B | — |
| Q1 24 | $0.44 | $0.49 | +11.4% | — | $152.3B | — |
| Q4 23 | $0.5 | $0.57 | +14.0% | — | $164B | — |
| Q3 23 | $0.44 | $0.5 | +13.6% | — | $152.8B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $2.74 | — | — | $713.2B | — |
| FY25 | — | $2.42 | — | — | $681B | — |
| FY24 | — | $1.92 | — | — | $648.1B | — |
| FY23 | — | $1.43 | — | — | $611.3B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $485.9B | $500.3B | $514.4B | $524B | $559.2B | $572.8B | $611.3B | $648.1B | $681B | $713.2B |
| YoY change | +0.78% | +2.98% | +2.81% | +1.86% | +6.72% | +2.43% | +6.73% | +6.03% | +5.07% | +4.73% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 485.9B | 500.3B | 514.4B | 524B | 559.2B | 572.8B | 611.3B | 648.1B | 681B | 713.2B |
| Cost of revenue | 361.3B | 373.4B | 385.3B | 394.6B | 420.3B | 429B | 463.7B | 490.1B | 511.8B | 535.4B |
| Gross profit | 124.6B | 126.9B | 129.1B | 129.4B | 138.8B | 143.8B | 147.6B | 158B | 169.2B | 177.8B |
| Gross margin | 25.6% | 25.4% | 25.1% | 24.7% | 24.8% | 25.1% | 24.1% | 24.4% | 24.9% | 24.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 101.9B | 106.5B | 107.1B | 108.8B | 116.3B | 117.8B | 127.1B | 131B | 139.9B | — |
| Operating expenses | 101.9B | 106.5B | 107.1B | 108.8B | 116.3B | 117.8B | 127.1B | 131B | 279.8B | 147.9B |
| Operating income | 22.8B | 20.4B | 22B | 20.6B | 22.5B | 25.9B | 20.4B | 27B | 29.3B | 29.8B |
| Operating margin | 4.69% | 4.08% | 4.27% | 3.93% | 4.03% | 4.53% | 3.34% | 4.17% | 4.31% | 4.18% |
| Non-operating income, net | — | -3.1B | -8.4B | 2B | 210M | -5.4B | -1.5B | -3B | -794M | 2.1B |
| Pretax income | 20.5B | 15.1B | 11.5B | 20.1B | 20.6B | 18.7B | 17B | 21.8B | 26.3B | 29.5B |
| Income tax | 6.2B | 4.6B | 4.3B | 4.9B | 6.9B | 4.8B | 5.7B | 5.6B | 6.2B | 7.2B |
| Net income | 14.3B | 10.5B | 7.2B | 15.2B | 13.7B | 13.9B | 11.3B | 16.3B | 20.2B | 22.3B |
| Net margin | 2.94% | 2.1% | 1.4% | 2.9% | 2.45% | 2.43% | 1.85% | 2.51% | 2.96% | 3.12% |
| EBITDA | 32.9B | 31.1B | 24.5B | 33.7B | 34B | 33.8B | 30.1B | 36.4B | 42B | 46.5B |
| EPS | 1.47 | 1.1 | 0.76 | 1.74 | 1.59 | 1.63 | 1.43 | 1.92 | 2.42 | 2.74 |
| Diluted EPS | 1.46 | 1.09 | 0.75 | 1.73 | 1.58 | 1.62 | 1.42 | 1.91 | 2.41 | 2.73 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160.8B | 173.4B | 161.5B | 169.3B | 169.6B | 180.6B | 165.6B | 177.4B | 179.5B | 190.7B | 177.8B | 187.9B |
| Cost of revenue | 121.2B | 131.8B | 121.4B | 126.8B | 127.3B | 136.2B | 124.3B | 132.8B | 134.7B | 143.6B | 133.1B | 138.8B |
| Gross profit | 39.6B | 41.6B | 40.1B | 42.5B | 42.2B | 44.4B | 41.3B | 44.6B | 44.8B | 47B | 44.7B | 49.1B |
| Gross margin | 24.6% | 24% | 24.8% | 25.1% | 24.9% | 24.6% | 24.9% | 25.2% | 25% | 24.7% | 25.1% | 26.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 33.4B | 34.3B | 33.2B | 34.6B | 35.5B | 36.5B | — | — | — | — | — | — |
| Operating expenses | 33.4B | 34.3B | 33.2B | 69.2B | 71.1B | 73B | 34.2B | 37.3B | 38.1B | 38.3B | 37.2B | 39.8B |
| Operating income | 6.2B | 7.3B | 6.8B | 7.9B | 6.7B | 7.9B | 7.1B | 7.3B | 6.7B | 8.7B | 7.5B | 9.4B |
| Operating margin | 3.86% | 4.18% | 4.24% | 4.69% | 3.96% | 4.35% | 4.31% | 4.11% | 3.73% | 4.57% | 4.22% | 4.99% |
| Non-operating income, net | -4.8B | 813M | 794M | -1.2B | -132M | -294M | -597M | 2.7B | 2.1B | -2.1B | 275M | -1.2B |
| Pretax income | 915M | 7.5B | 7B | 6.2B | 6.1B | 7B | 6B | 9.3B | 8.2B | 6B | 7.1B | 8B |
| Income tax | 272M | 1.8B | 1.7B | 1.5B | 1.4B | 1.5B | 1.4B | 2.2B | 2.1B | 1.6B | 1.7B | 1.5B |
| Net income | 643M | 5.7B | 5.3B | 4.7B | 4.7B | 5.4B | 4.6B | 7.2B | 6.1B | 4.4B | 5.5B | 6.5B |
| Net margin | 0.4% | 3.27% | 3.29% | 2.78% | 2.78% | 3% | 2.8% | 4.03% | 3.39% | 2.3% | 3.09% | 3.47% |
| EBITDA | 4.6B | 11.3B | 10.9B | 10.1B | 10B | 11.1B | 10B | 13.6B | 12.5B | 10.4B | 11.7B | 12.2B |
| EPS | 0.06 | 0.68 | 0.63 | 0.56 | 0.57 | 0.65 | 0.56 | 0.88 | 0.77 | 0.53 | 0.67 | 0.8 |
| Diluted EPS | 0.06 | 0.68 | 0.63 | 0.56 | 0.57 | 0.65 | 0.56 | 0.88 | 0.77 | 0.53 | 0.67 | 0.8 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 207B | 319.3B | 280.7B | 326.3B | 397.7B | 390.3B | 391.9B | 444.9B | 789.3B | 951.1B | 865.3B |
| Enterprise value | 246B | 359B | 331B | 389.3B | 443.2B | 432.9B | 442.2B | 496.4B | 840.4B | 1T | 926.8B |
| Shares outstanding | 9.3B | 9B | 8.8B | 8.6B | 8.5B | 8.4B | 8.2B | 8.1B | 8B | 8B | 8B |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.5 | 30.3 | 39.1 | 21.5 | 29 | 28 | 34.7 | 27.3 | 39.2 | 42.7 | 39.4 |
| P/S | 0.43 | 0.64 | 0.55 | 0.62 | 0.71 | 0.68 | 0.64 | 0.69 | 1.16 | 1.33 | 1.18 |
| P/B | 2.57 | 3.95 | 3.52 | 4 | 4.54 | 4.25 | 4.67 | 4.91 | 8.08 | 8.96 | 8.8 |
| EV/EBITDA | 7.47 | 11.5 | 13.5 | 11.6 | 13 | 12.8 | 14.7 | 13.6 | 20 | 21.7 | 21 |
| EV/Sales | 0.51 | 0.72 | 0.64 | 0.74 | 0.79 | 0.76 | 0.72 | 0.77 | 1.23 | 1.41 | 1.26 |
| Earnings yield | 6.91% | 3.3% | 2.56% | 4.66% | 3.45% | 3.57% | 2.88% | 3.66% | 2.55% | 2.34% | 2.54% |
| FCF yield | 10.2% | 5.73% | 6.2% | 4.46% | 6.49% | 2.84% | 3.06% | 3.4% | 1.6% | 1.57% | 0.82% |
| PEG | — | — | — | — | — | — | — | — | — | — | -4.34 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.6% | 25.4% | 25.1% | 24.7% | 24.8% | 25.1% | 24.1% | 24.4% | 24.9% | 24.9% | 26.1% |
| Operating margin | 4.69% | 4.08% | 4.27% | 3.93% | 4.03% | 4.53% | 3.34% | 4.17% | 4.31% | 4.18% | 3.45% |
| Net margin | 2.94% | 2.1% | 1.4% | 2.9% | 2.45% | 2.43% | 1.85% | 2.51% | 2.96% | 3.12% | 3% |
| ROE | 17.7% | 13% | 9.01% | 18.6% | 15.7% | 15.2% | 13.4% | 18% | 20.6% | 21% | 22.3% |
| ROA | 7.19% | 5.15% | 3.27% | 6.43% | 5.43% | 5.69% | 4.64% | 6.45% | 7.73% | 7.82% | 6.41% |
| ROIC | 13.3% | 11.8% | 10.6% | 10.8% | 11.3% | 14.4% | 10.1% | 14.2% | 15.1% | 13.9% | 14.8% |
| Return on tangible assets | 8.68% | 6.26% | 4.57% | 8.72% | 7.05% | 7.46% | 6.04% | 8.29% | 9.92% | 9.8% | 9.48% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.86 | 0.76 | 0.8 | 0.79 | 0.97 | 0.93 | 0.82 | 0.83 | 0.82 | 0.79 | 0.77 |
| Quick ratio | 0.22 | 0.2 | 0.23 | 0.22 | 0.49 | 0.28 | 0.21 | 0.24 | 0.24 | 0.24 | 0.23 |
| Debt / equity | 0.57 | 0.58 | 0.73 | 0.89 | 0.72 | 0.62 | 0.7 | 0.68 | 0.62 | 0.63 | 0.72 |
| Debt / assets | 0.23 | 0.23 | 0.26 | 0.31 | 0.25 | 0.23 | 0.24 | 0.24 | 0.23 | 0.24 | 0.25 |
| Net debt / EBITDA | 1.19 | 1.28 | 2.05 | 1.87 | 1.34 | 1.26 | 1.67 | 1.41 | 1.22 | 1.21 | 1.33 |
| Interest coverage | 9.66 | 7.49 | 5.88 | 8.74 | 9.88 | 10.4 | 9 | 9.14 | 10.6 | 11.5 | 13.4 |
| Effective tax rate | 30.3% | 30.4% | 37.4% | 24.4% | 33.3% | 25.4% | 33.6% | 25.5% | 23.4% | 24.4% | 23.3% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 52.2 | 55.7 | 58.5 | 61.3 | 65.8 | 68.4 | 74.8 | 80.2 | 84.7 | 89.3 | 92.4 |
| EPS (basic) | 1.47 | 1.1 | 0.76 | 1.74 | 1.59 | 1.63 | 1.43 | 1.92 | 2.42 | 2.74 | 2.74 |
| EPS (diluted) | 1.46 | 1.09 | 0.75 | 1.73 | 1.58 | 1.62 | 1.42 | 1.91 | 2.41 | 2.73 | 2.76 |
| Book value per share | 8.66 | 9 | 9.06 | 9.54 | 10.3 | 11 | 10.3 | 11.2 | 12.1 | 13.3 | 12.4 |
| FCF per share | 2.26 | 2.04 | 1.98 | 1.7 | 3.04 | 1.32 | 1.47 | 1.87 | 1.57 | 1.87 | 1.69 |
| Cash per share | 0.74 | 0.75 | 0.88 | 1.11 | 2.09 | 1.76 | 1.06 | 1.22 | 1.12 | 1.34 | 1.45 |
| Capex per share | 1.09 | 1.08 | 1.12 | 1.21 | 1.18 | 1.52 | 2.04 | 2.52 | 2.9 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.09% | 1.93% | 1.91% | 1.98% | 1.8% | 2.22% | 2.73% | 3.14% | 3.43% | — | — |
| Capex / operating cash flow | 34% | 39% | 51.1% | 37% | 31.6% | 72.8% | 72.9% | 59.3% | 67.2% | — | — |
| Payout ratio | 43.5% | 58.2% | 85% | 39.8% | 44.6% | 44.1% | 54.1% | 37.7% | 33.2% | 33.7% | 35% |
| Dividend yield | 3% | 1.92% | 2.17% | 1.85% | 1.54% | 1.58% | 1.56% | 1.38% | 0.85% | 0.79% | 0.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Dec 11, 2026upcoming | $0.2475 |
| Aug 21, 2026 | $0.2475 |
| May 8, 2026 |
| — |
| FY22 | — | $1.63 | — | — | $572.8B | — |
| FY21 | — | $1.59 | — | — | $559.2B | — |
| FY20 | — | $1.74 | — | — | $524B | — |
| FY19 | — | $0.76 | — | — | $514.4B | — |
| FY18 | — | $1.1 | — | — | $500.3B | — |
| FY17 | — | $1.47 | — | — | $485.9B | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $160.8B | $173.4B | $161.5B | $169.3B | $169.6B | $180.6B | $165.6B | $177.4B | $179.5B | $190.7B | $177.8B | $187.9B |
| YoY change | +5.23% | +5.69% | +6.05% | +4.77% | +5.46% | +4.13% | +2.54% | +4.76% | +5.84% | +5.6% | +7.33% | +5.94% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 6.9B | 6.8B | 7.7B | 9.5B | 17.7B | 14.8B | 8.6B | 9.9B | 9B | 10.7B |
| Receivables | 5.8B | 5.6B | 6.3B | 6.3B | 6.5B | 8.3B | 7.9B | 8.8B | 10B | 11.2B |
| Inventory | 43B | 43.8B | 44.3B | 44.4B | 44.9B | 56.5B | 56.6B | 54.9B | 56.4B | 58.9B |
| Total current assets | 57.7B | 59.7B | 61.9B | 61.8B | 90.1B | 81.1B | 75.7B | 76.9B | 79.5B | 84.9B |
| Property, plant & equipment | 27.3B | 26.4B | 23.1B | 21.4B | 12.3B | 12.2B | 14.7B | 18.6B | 21.7B | 28.5B |
| Goodwill & intangibles | 34.1B | 36.5B | 62.4B | 62.1B | 58B | 58B | 56.3B | 56.2B | 57.6B | 57.5B |
| Total assets | 198.8B | 204.5B | 219.3B | 236.5B | 252.5B | 244.9B | 243.2B | 252.4B | 260.8B | 284.7B |
| Accounts payable | 41.4B | 46.1B | 47.1B | 47B | 49.1B | 55.3B | 53.7B | 56.8B | 58.7B | 63.1B |
| Short-term debt | 3.9B | 9.7B | 7.8B | 8.2B | 5.3B | 5.2B | 6.6B | 6.5B | 8B | 12.6B |
| Total current liabilities | 66.9B | 78.5B | 77.5B | 77.8B | 92.6B | 87.4B | 92.2B | 92.4B | 96.6B | 107.5B |
| Long-term debt | 42B | 36.8B | 50.2B | 64.2B | 58B | 52.1B | 52.3B | 54.8B | 52.1B | 54.5B |
| Total liabilities | 118.3B | 123.7B | 139.7B | 154.9B | 165B | 153B | 159.2B | 161.8B | 163.1B | 178.5B |
| Shareholders' equity | 80.5B | 80.8B | 79.6B | 81.6B | 87.5B | 91.9B | 84B | 90.6B | 97.7B | 106.2B |
| Total debt | 45.9B | 46.5B | 58B | 72.4B | 63.2B | 57.3B | 58.9B | 61.3B | 60.1B | 67.1B |
| Net debt | 39.1B | 39.7B | 50.3B | 63B | 45.5B | 42.6B | 50.3B | 51.5B | 51.1B | 56.4B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 12.2B | 9.9B | 9.4B | 8.8B | 10B | 9B | 9.3B | 9.4B | 10.6B | 10.7B | 10.7B | 11.5B |
| Receivables | 8.6B | 8.8B | 9.1B | 8.7B | 10B | 10B | 9.7B | 10.5B | 12.1B | 11.2B | 10.7B | 11.1B |
| Inventory | 64B | 54.9B | 55.4B | 55.6B | 63.3B | 56.4B | 57.5B | 57.7B | 65.4B | 58.9B | 62.6B | 61.6B |
| Total current assets | 88.4B | 76.9B | 77.2B | 76.5B | 86.9B | 79.5B | 80.3B | 82B | 92.9B | 84.9B | 88.4B | 88.7B |
| Property, plant & equipment | 126.8B | 18.6B | 131.3B | 133.7B | 136.5B | 21.7B | 140.9B | 145.6B | 150.8B | 28.5B | 159B | 164.3B |
| Goodwill & intangibles | 56B | 56.2B | 56B | 55.9B | 55.9B | 57.6B | 57.7B | 58.1B | 57.4B | 57.5B | 56.3B | 56.5B |
| Total assets | 259.2B | 252.4B | 254.1B | 254.4B | 263.4B | 260.8B | 262.4B | 270.8B | 288.7B | 284.7B | 289.6B | 293.9B |
| Accounts payable | 61B | 56.8B | 56.1B | 56.7B | 62.9B | 58.7B | 57.7B | 60.1B | 67.2B | 63.1B | 62.9B | 64.3B |
| Short-term debt | 14.9B | 6.5B | 9.6B | 7B | 9.1B | 8B | 12B | 10.3B | 14.4B | 12.6B | 17.1B | 16.5B |
| Total current liabilities | 104.2B | 92.4B | 96.1B | 95.3B | 102.6B | 96.6B | 102.9B | 103.6B | 115.7B | 107.5B | 114.6B | 115.6B |
| Long-term debt | 54.8B | 54.8B | 54.8B | 54.3B | 52.6B | 52.1B | 55.2B | 54.8B | 54.1B | 54.5B | 57.1B | 57.2B |
| Total liabilities | 173.4B | 161.8B | 165.8B | 163.7B | 168.9B | 163.1B | 171.7B | 174B | 186.1B | 178.5B | 188.6B | 189.1B |
| Shareholders' equity | 85.8B | 90.6B | 88.3B | 90.8B | 94.5B | 97.7B | 90.6B | 96.9B | 102.5B | 106.2B | 101B | 104.8B |
| Total debt | 69.7B | 61.3B | 64.5B | 61.3B | 61.7B | 60.1B | 67.2B | 65B | 68.4B | 67.1B | 74.2B | 73.8B |
| Net debt | 57.6B | 51.5B | 55.1B | 52.5B | 51.7B | 51.1B | 57.9B | 55.6B | 57.8B | 56.4B | 63.5B | 62.2B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 14.3B | 10.5B | 7.2B | 15.2B | 13.7B | 13.9B | 11.3B | 16.3B | 20.2B | 22.3B |
| Depreciation & amortization | 10.1B | 10.5B | 10.7B | 11B | 11.2B | 10.7B | 10.9B | 11.9B | 13B | 14.2B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 4.6B | 2.9B | 152M | -420M | 3.5B | -8B | -1.7B | 3.7B | -633M | -968M |
| Operating cash flow | 29.9B | 24.8B | 19.2B | 28.1B | 31.8B | 17.5B | 22.9B | 34.3B | 34.8B | 41.6B |
| Capital expenditure | -10.2B | -9.7B | -9.8B | -10.4B | -10B | -12.7B | -16.7B | -20.4B | -23.4B | — |
| Investing cash flow | -13.9B | -9.1B | -24B | -9.1B | -10.1B | -6B | -17.7B | -21.3B | -21.4B | 186M |
| Dividends paid | -6.2B | -6.1B | -6.1B | -6B | -6.1B | -6.2B | -6.1B | -6.1B | -6.7B | -7.5B |
| Share repurchases | -8.3B | -8.3B | -7.4B | -5.7B | -2.6B | -9.8B | -9.9B | -2.8B | -4.5B | -8.1B |
| Financing cash flow | -19.1B | -19.9B | -2.5B | -14.3B | -16.1B | -22.8B | -17B | -13.4B | -14.8B | -13.6B |
| Net change in cash | -3.1B | -4.1B | -7.3B | 4.6B | 5.6B | -11.4B | -11.9B | -376M | -1.4B | 28.2B |
| Free cash flow | 21.1B | 18.3B | 17.4B | 14.6B | 25.8B | 11.1B | 12B | 15.1B | 12.7B | 14.9B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 643M | 5.7B | 5.3B | 4.7B | 4.7B | 5.4B | 4.6B | 7.2B | 6.1B | 4.4B | 5.5B | 6.5B |
| Depreciation & amortization | 3B | 3.1B | 3.1B | 3.2B | 3.3B | 3.4B | 3.4B | 3.5B | 3.6B | 3.7B | 3.8B | 3.9B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -4B | 4.4B | -470M | 482M | -3.2B | 2.6B | -849M | 1.1B | -3.3B | 2.1B | -2.3B | 1.3B |
| Operating cash flow | -895M | 14.9B | 8.6B | 8.4B | 5.6B | 12.2B | 7.6B | 12.9B | 9.1B | 14.1B | 4.7B | 15B |
| Capital expenditure | -5.4B | -5.8B | -4.6B | -5.6B | -6.1B | -7B | -5B | — | — | — | — | — |
| Investing cash flow | -5.5B | -5.9B | -4.4B | -5.7B | -2.5B | -8.7B | -5.1B | -474M | -641M | 711M | -89M | -160M |
| Dividends paid | -1.5B | -1.5B | -1.7B | -1.7B | -1.7B | -1.7B | -1.9B | -1.9B | -1.9B | -1.9B | -2B | -2B |
| Share repurchases | -111M | -1.5B | -1.1B | -1B | -977M | -1.4B | -4.6B | -1.6B | -808M | -1.1B | -2.1B | -3B |
| Financing cash flow | 3.1B | -13.2B | -321M | -6.6B | -2.7B | -5.1B | 8M | -7B | -19M | -6.5B | 2.3B | -7.2B |
| Net change in cash | -3.2B | -4.2B | 3.8B | -3.9B | 327M | -1.7B | 2.5B | 5.5B | 8.4B | 8.3B | 7B | 7.6B |
| Free cash flow | -4.6B | 10.8B | -427M | 6.3B | 372M | 6.4B | 425M | 6.5B | 1.9B | 6.1B | -1.9B | 7.5B |
| $0.2475 |
| Mar 20, 2026 | $0.2475 |
| Dec 12, 2025 | $0.235 |
| Aug 15, 2025 | $0.235 |
| May 9, 2025 | $0.235 |
| Mar 21, 2025 | $0.235 |
| Date | Ratio |
|---|---|
| Feb 26, 2024 | 3:1 |
| Apr 20, 1999 | 2:1 |
| Feb 26, 1993 | 2:1 |
| Jul 9, 1990 | 2:1 |
| Jul 13, 1987 | 2:1 |
| Oct 7, 1985 | 2:1 |
| Jul 11, 1983 | 2:1 |
| Jul 12, 1982 | 2:1 |
| Dec 17, 1980 | 2:1 |
| Aug 25, 1975 | 2:1 |