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 | $1.57 | $1.64 | +4.5% | — | — | — |
| Q3 26 | $1.15 | $1.19 | +3.5% | — | — | — |
| Q2 26 | $1.81 | $1.8 | -0.6% | — | — | — |
| Q1 26 | $1.27 | $1.43 | +12.6% | — | — | — |
| Q4 25 | $1.4 | $1.54 | +10.0% | — | — | — |
| Q3 25 | $1.24 | $1.24 | 0.0% | — | — | — |
| Q2 25 | $1.8 | $1.85 | +2.8% | — | — | — |
| Q1 25 | $1.23 | $1.25 | +1.6% | — | — | — |
| Q4 24 | $1.26 | $1.27 | +0.8% | — | — | — |
| Q3 24 | $1.26 | $1.23 | -2.4% | — | — | — |
| Q2 24 | $1.7 | $1.77 | +4.1% | — | — | — |
| Q1 24 | $1.14 | $1.13 | -0.9% | — | — | — |
| Q4 23 | $1.12 | $1.11 | -0.9% | — | — | — |
| Q3 23 | $0.99 | $1.05 | +6.1% | — | — | — |
| Q2 23 | $1.56 | $1.62 | +3.8% | — | — | — |
| Q1 23 | $1.19 | $1.2 | +0.8% | — | — | — |
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 | — | $6.7 | — | — | $21.9B | — |
| FY24 | — | $5.6 | — | — | $19.7B | — |
| FY23 | — | $4.26 | — | — | $19B | — |
| FY22 | — | $4.51 | — | — | $19.6B |
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 | $16.4B | $15.4B | $16.2B | $15.6B | $14.9B | $16.8B | $19.6B | $19B | $19.7B | $21.9B |
| YoY change | -0.44% | -5.83% | +5% | -3.92% | -4.13% | +12.6% | +17% | -3.35% | +3.89% | +10.9% |
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 | 16.4B | 15.4B | 16.2B | 15.6B | 14.9B | 16.8B | 19.6B | 19B | 19.7B | 21.9B |
| Cost of revenue | 7B | 6.5B | 7B | 6.3B | 5.4B | 6.6B | 8.3B | 7.9B | 7.3B | 8.5B |
| Gross profit | 9.4B | 9B | 9.2B | 9.2B | 9.5B | 10.2B | 11.3B | 11.1B | 12.5B | 13.3B |
| Gross margin | 57.4% | 58.1% | 56.6% | 59.4% | 63.9% | 60.8% | 57.5% | 58.6% | 63.2% | 61% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 3B | 2.5B | 3B | 2.7B | 2.6B | 2.5B | 2.8B | 2.8B | 3.1B | 3B |
| Operating income | 3.4B | 3.4B | 2.8B | 2.7B | 3B | 3.4B | 3.8B | 3.7B | 4.4B | 5.4B |
| Operating margin | 21% | 21.9% | 17% | 17.7% | 20% | 20.4% | 19.2% | 19.7% | 22.5% | 24.6% |
| Non-operating income, net | -2.1B | 325.5M | 204.6M | 158.6M | 324.1M | 288.1M | 38M | 281.1M | 259.6M | 365M |
| Pretax income | 475.6M | 2.8B | 2B | 1.8B | 2.1B | 2.5B | 2.4B | 2.2B | 2.8B | 3.7B |
| Income tax | -73.7M | 969.7M | 115.3M | -12.9M | 40.5M | 115.5M | 5.4M | 54.6M | -39.2M | 129M |
| Net income | 618M | 1.9B | 1.9B | 1.9B | 2.2B | 2.5B | 2.3B | 2.2B | 3B | 3.7B |
| Net margin | 3.77% | 12.5% | 11.9% | 12.3% | 14.7% | 14.8% | 11.7% | 11.7% | 15.1% | 16.9% |
| EBITDA | 5.6B | 5.6B | 5.3B | 5.6B | 6.1B | 6.6B | 7.3B | 7.2B | 8B | 9.3B |
| EPS | 1.24 | 3.89 | 3.9 | 3.89 | 4.44 | 4.97 | 4.51 | 4.26 | 5.6 | 6.7 |
| Diluted EPS | 1.24 | 3.88 | 3.9 | 3.88 | 4.42 | 4.96 | 4.49 | 4.24 | 5.58 | 6.66 |
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 | 5.3B | 4.6B | 5B | 4.6B | 5.4B | 4.7B | 5.5B | 5.1B | 6B | 5.3B | 6B | 5.4B |
| Cost of revenue | 2.1B | 2B | 1.9B | 1.7B | 2B | 1.6B | 2.2B | 1.9B | 2.4B | 2B | 2.5B | 2B |
| Gross profit | 3.3B | 2.6B | 3.1B | 2.9B | 3.4B | 3.1B | 3.3B | 3.2B | 3.6B | 3.3B | 3.5B | 3.4B |
| Gross margin | 61% | 56.7% | 62.3% | 62.4% | 63% | 65% | 60.3% | 62% | 60.3% | 61.6% | 58% | 62.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 719.9M | 779.4M | 762.3M | 817.3M | 805.8M | 742.2M | 752.4M | 537.6M | 797.8M | 862.2M | 750M | 814M |
| Operating income | 1.4B | 689.7M | 1.2B | 826.4M | 1.4B | 1.1B | 1.3B | 1.4B | 1.5B | 1.2B | 1.4B | 1.2B |
| Operating margin | 25.3% | 15.1% | 23.3% | 18% | 24.9% | 23.3% | 23.5% | 27.5% | 25.3% | 22.2% | 23.1% | 22.9% |
| Non-operating income, net | 118.2M | 62.8M | 102.3M | -36.8M | 129.2M | 64.9M | 100.2M | 107.2M | 105M | 52.6M | 83M | 108M |
| Pretax income | 1B | 291.6M | 839.3M | 324M | 981.9M | 697.7M | 889.5M | 1B | 1.1B | 699.8M | 922M | 770M |
| Income tax | 64.2M | -48.6M | -141.9M | 6.7M | 37.5M | 58.5M | 125.5M | -250.9M | 138.7M | 115.7M | 44M | 52M |
| Net income | 958.3M | 337.8M | 1B | 342.5M | 961.7M | 665.9M | 802.2M | 1.3B | 1B | 605.2M | 903M | 747M |
| Net margin | 17.9% | 7.38% | 20% | 7.48% | 17.7% | 14.2% | 14.7% | 25.3% | 16.6% | 11.4% | 15% | 13.7% |
| EBITDA | 2.2B | 1.6B | 2B | 1.7B | 2.3B | 2B | 2.2B | 2.4B | 2.5B | 2.2B | 2.4B | 2.3B |
| EPS | 1.83 | — | 1.91 | 0.64 | 1.8 | — | 1.5 | 2.29 | 1.82 | — | 1.61 | 1.31 |
| Diluted EPS | 1.83 | — | 1.9 | 0.64 | 1.8 | — | 1.5 | 2.29 | 1.81 | — | 1.6 | 1.3 |
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 | 30.9B | 36.2B | 36.8B | 46.7B | 41.3B | 44.5B | 48.6B | 42.1B | 48.9B | 61.6B | 64.3B |
| Enterprise value | 52.6B | 58.6B | 61.7B | 76.7B | 75.1B | 80.6B | 89.5B | 85.2B | 94.2B | 110.7B | 118.6B |
| Shares outstanding | 491.5M | 491.8M | 492.8M | 493.7M | 495.7M | 500.5M | 511.8M | 518.9M | 530.1M | 534.5M | 534.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 50.1 | 18.8 | 19.1 | 24.3 | 18.8 | 17.9 | 21.1 | 19 | 16.4 | 16.7 | 20.3 |
| P/S | 1.89 | 2.35 | 2.27 | 3 | 2.77 | 2.65 | 2.47 | 2.22 | 2.48 | 2.82 | 2.81 |
| P/B | 1.78 | 1.98 | 1.93 | 2.34 | 1.99 | 1.96 | 2.01 | 1.67 | 1.81 | 1.91 | 1.99 |
| EV/EBITDA | 9.42 | 10.5 | 11.6 | 13.6 | 12.4 | 12.2 | 12.3 | 11.8 | 11.7 | 11.9 | 13.1 |
| EV/Sales | 3.21 | 3.8 | 3.81 | 4.93 | 5.04 | 4.8 | 4.56 | 4.49 | 4.78 | 5.06 | 5.2 |
| Earnings yield | 2% | 5.33% | 5.24% | 4.11% | 5.32% | 5.59% | 4.74% | 5.25% | 6.09% | 6% | 4.92% |
| FCF yield | -1.26% | -4.23% | -3.08% | -4.02% | -6.02% | -4.32% | -3.05% | -5.92% | -1.98% | -2.66% | -9.32% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.47 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 57.4% | 58.1% | 56.6% | 59.4% | 63.9% | 60.8% | 57.5% | 58.6% | 63.2% | 61% | 62.4% |
| Operating margin | 21% | 21.9% | 17% | 17.7% | 20% | 20.4% | 19.2% | 19.7% | 22.5% | 24.6% | 23.3% |
| Net margin | 3.77% | 12.5% | 11.9% | 12.3% | 14.7% | 14.8% | 11.7% | 11.7% | 15.1% | 16.9% | 13.8% |
| ROE | 3.55% | 10.5% | 10.1% | 9.64% | 10.6% | 11% | 9.56% | 8.75% | 11% | 11.5% | 10.1% |
| ROA | 0.97% | 2.98% | 2.81% | 2.53% | 2.72% | 2.84% | 2.47% | 2.29% | 2.89% | 3.23% | 2.98% |
| ROIC | 8.79% | 5.45% | 5.9% | 5.5% | 5.37% | 5.56% | 5.8% | 5.33% | 6.15% | 6.39% | 5.58% |
| Return on tangible assets | 0.98% | 2.98% | 2.81% | 2.53% | 2.72% | 2.84% | 2.47% | 2.29% | 2.89% | 3.23% | 2.68% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.64 | 0.51 | 0.48 | 0.4 | 0.44 | 0.63 | 0.51 | 0.53 | 0.44 | 0.45 | 0.5 |
| Quick ratio | 0.53 | 0.4 | 0.37 | 0.28 | 0.31 | 0.55 | 0.41 | 0.36 | 0.31 | 0.33 | 0.38 |
| Debt / equity | 1.26 | 1.25 | 1.33 | 1.53 | 1.66 | 1.62 | 1.72 | 1.72 | 1.7 | 1.54 | 1.61 |
| Debt / assets | 0.35 | 0.35 | 0.37 | 0.4 | 0.43 | 0.42 | 0.45 | 0.45 | 0.44 | 0.43 | 0.44 |
| Net debt / EBITDA | 3.87 | 4.01 | 4.69 | 5.34 | 5.57 | 5.44 | 5.63 | 5.98 | 5.65 | 5.28 | 5.62 |
| Interest coverage | 1.54 | 4.15 | 3 | 2.71 | 2.84 | 3.09 | 2.73 | 2.22 | 2.53 | 2.84 | 2.61 |
| Effective tax rate | 0% | 34.4% | 5.84% | 0% | 1.89% | 4.6% | 0.22% | 2.47% | 0% | 3.46% | 9.98% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 33.3 | 31.4 | 32.9 | 31.5 | 30.1 | 33.5 | 38.4 | 36.6 | 37.2 | 40.9 | 42.3 |
| EPS (basic) | 1.24 | 3.89 | 3.9 | 3.89 | 4.44 | 4.97 | 4.51 | 4.26 | 5.6 | 6.7 | 6.7 |
| EPS (diluted) | 1.24 | 3.88 | 3.9 | 3.88 | 4.42 | 4.96 | 4.49 | 4.24 | 5.58 | 6.66 | 5.78 |
| Book value per share | 35.4 | 37.2 | 38.7 | 40.3 | 41.9 | 45.3 | 47.1 | 48.7 | 50.9 | 60.3 | 58.9 |
| FCF per share | -0.79 | -3.11 | -2.3 | -3.8 | -5.01 | -3.84 | -2.9 | -4.81 | -1.82 | -3.07 | -4.43 |
| Cash per share | 0.71 | 0.77 | 0.8 | 0.91 | 1.2 | 1.25 | 1.36 | 1.05 | 0.79 | 0.78 | 1.11 |
| Capex per share | 0.26 | 0.22 | 0.09 | 0.19 | 0.14 | 0.21 | 0.2 | 0.25 | 0.26 | 15.8 | 18.2 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.78% | 0.7% | 0.28% | 0.59% | 0.47% | 0.62% | 0.51% | 0.68% | 0.71% | 38.6% | 44% |
| Capex / operating cash flow | 8.17% | 2.59% | 0.84% | 2.26% | 2.04% | 2.99% | 2.15% | 2.63% | 2.15% | 121.7% | 130.5% |
| Payout ratio | 181.4% | 61.8% | 65% | 70.3% | 64.9% | 61.1% | 71.4% | 79.6% | 64% | 54.3% | 65.5% |
| Dividend yield | 3.62% | 3.29% | 3.41% | 2.89% | 3.45% | 3.41% | 3.39% | 4.18% | 3.89% | 3.26% | 3.21% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.95 |
| May 8, 2026 | $0.95 |
| Feb 10, 2026 | $0.95 |
| — |
| FY21 | — | $4.97 | — | — | $16.8B | — |
| FY20 | — | $4.44 | — | — | $14.9B | — |
| FY19 | — | $3.89 | — | — | $15.6B | — |
| FY18 | — | $3.9 | — | — | $16.2B | — |
| FY17 | — | $3.89 | — | — | $15.4B | — |
| FY16 | — | $1.24 | — | — | $16.4B | — |
| 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 | $5.3B | $4.6B | $5B | $4.6B | $5.4B | $4.7B | $5.5B | $5.1B | $6B | $5.3B | $6B | $5.4B |
| YoY change | -3.34% | -6.23% | +7.14% | +4.73% | +1.47% | +2.6% | +8.71% | +11.1% | +10.9% | +13.2% | +10.2% | +7.04% |
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 | 349.2M | 376.3M | 393.2M | 449.5M | 593.5M | 623.8M | 697M | 544.4M | 418.3M | 417M |
| Receivables | 705.1M | 643.9M | 699M | 625.3M | 613.6M | 720.9M | 1.1B | 1B | 1.1B | 1.2B |
| Inventory | 967.3M | 953.2M | 921.1M | 1.2B | 1.3B | 989.2M | 1.4B | 1.9B | 1.7B | 1.6B |
| Total current assets | 6B | 4.3B | 4.1B | 4.1B | 4.4B | 7.8B | 6.8B | 6.1B | 5.8B | 6.1B |
| Property, plant & equipment | -9.8B | -9.3B | -9.3B | -8.9B | -10.2B | -10.9B | -12.3B | -11.9B | -11.8B | -11.3B |
| Goodwill & intangibles | 105M | 105M | 105M | 105M | 105M | 105M | 105M | 105M | 105M | 106M |
| Total assets | 63.5B | 64.7B | 68.8B | 75.9B | 80.8B | 87.7B | 93.4B | 96.7B | 103.1B | 114.5B |
| Accounts payable | 1.7B | 2.1B | 1.9B | 2.1B | 1.7B | 2.1B | 2.7B | 2B | 2.6B | 3.4B |
| Short-term debt | 4.6B | 3.4B | 3.6B | 4.7B | 4.8B | 4.9B | 6.7B | 5.4B | 6B | 4.8B |
| Total current liabilities | 9.5B | 8.3B | 8.6B | 10.3B | 9.9B | 12.4B | 13.3B | 11.6B | 13B | 13.3B |
| Long-term debt | 17.4B | 19.4B | 21.6B | 25.9B | 29.6B | 31.8B | 34.9B | 38.2B | 39.8B | 44.7B |
| Total liabilities | 46B | 46.4B | 49.7B | 56B | 60B | 65B | 69.3B | 71.4B | 76.1B | 82.2B |
| Shareholders' equity | 17.4B | 18.3B | 19.1B | 19.9B | 20.8B | 22.7B | 24.1B | 25.3B | 27B | 32.2B |
| Total debt | 22B | 22.8B | 25.3B | 30.5B | 34.4B | 36.7B | 41.6B | 43.6B | 45.8B | 49.5B |
| Net debt | 21.8B | 22.6B | 25B | 30.3B | 34B | 36.3B | 41.1B | 43.3B | 45.6B | 49.3B |
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 | 564.3M | 544.4M | 447.7M | 428.2M | 474.4M | 418.3M | 463.6M | 439.3M | 1.3B | 417M | 516M | 603M |
| Receivables | 976.8M | 1B | 1B | 1.1B | 963.6M | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.3B |
| Inventory | 1.7B | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.7B | 1.8B |
| Total current assets | 6.7B | 6.1B | 5.8B | 6.7B | 6B | 5.8B | 5.9B | 6.3B | 6.9B | 6.1B | 6.6B | 7.1B |
| Property, plant & equipment | -10.9B | -11.9B | -11.7B | -11.8B | -11.7B | -11.8B | -11.7B | -11.6B | -11.5B | -11.3B | -10.4B | -7.8B |
| Goodwill & intangibles | 105M | 105M | 105M | 105M | 105M | 105M | 105M | 105M | 105M | 106M | 106M | 106M |
| Total assets | 95.1B | 96.7B | 97.7B | 99.6B | 100.1B | 103.1B | 104.4B | 107.8B | 110.3B | 114.5B | 117.8B | 121.6B |
| Accounts payable | 2.3B | 2B | 2B | 2.3B | 2.3B | 2.6B | 2.4B | 2.7B | 2.8B | 3.4B | 3.1B | 4B |
| Short-term debt | 5.6B | 5.4B | 5B | 3.9B | 4.6B | 6B | 7.6B | 4.8B | 3.2B | 4.8B | 4.4B | 4.9B |
| Total current liabilities | 11.3B | 11.6B | 10.9B | 10.2B | 10.6B | 13B | 14.2B | 11.4B | 10B | 13.3B | 12.6B | 14.2B |
| Long-term debt | 37.2B | 38.2B | 39.1B | 40.5B | 39.6B | 39.8B | 39.3B | 41.8B | 44.7B | 44.7B | 47.4B | 48.6B |
| Total liabilities | 69.8B | 71.4B | 71.9B | 73.4B | 73.5B | 76.1B | 77B | 76.8B | 78.8B | 82.2B | 84.8B | 88.3B |
| Shareholders' equity | 25.3B | 25.3B | 25.8B | 26.2B | 26.7B | 27B | 27.4B | 31B | 31.5B | 32.2B | 33B | 33.3B |
| Total debt | 42.9B | 43.6B | 44.2B | 44.3B | 44.2B | 45.8B | 46.9B | 46.6B | 47.9B | 49.5B | 51.8B | 53.5B |
| Net debt | 42.5B | 43.3B | 44B | 44.1B | 44B | 45.6B | 46.7B | 46.4B | 46.8B | 49.3B | 51.5B | 53.1B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 620.5M | 1.9B | 1.9B | 1.9B | 2.2B | 2.5B | 2.3B | 2.2B | 3B | 3.7B |
| Depreciation & amortization | 2.1B | 2.1B | 2.4B | 2.7B | 2.9B | 3B | 3.3B | 3.2B | 3.4B | 3.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -455M | -496.3M | 717.6M | -79.9M | -866.6M | 17.6M | -343.1M | -726M | 270.1M | 309M |
| Operating cash flow | 1.6B | 4.2B | 5.5B | 4.1B | 3.4B | 3.5B | 4.7B | 4.9B | 6.5B | 6.9B |
| Capital expenditure | -128.5M | -108M | -46.1M | -92.3M | -69.7M | -104.5M | -100.7M | -128.2M | -139.9M | -8.5B |
| Investing cash flow | -373.4M | 2B | -42.7M | -1.1B | 12.4M | -774.3M | -1.1B | 1.1B | 34.2M | -11.8B |
| Dividends paid | -1.1B | -1.2B | -1.3B | -1.4B | -1.4B | -1.5B | -1.6B | -1.8B | -1.9B | -2B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 503.9M | -679.3M | 956.3M | 2.9B | 651.2M | 1.3B | 1.6B | -1.3B | -371M | 3.7B |
| Net change in cash | 1.7B | 5.5B | 6.4B | 5.8B | 4.1B | 4.1B | 5.2B | 4.7B | 6.2B | -1.2B |
| Free cash flow | -390.3M | -1.5B | -1.1B | -1.9B | -2.5B | -1.9B | -1.5B | -2.5B | -966.3M | -1.6B |
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 | 958.3M | 337.8M | 1B | 342.5M | 961.7M | 665.9M | 802.2M | 1.3B | 999.8M | 605.2M | 903M | 747M |
| Depreciation & amortization | 792.3M | 877.6M | 787.1M | 821.9M | 852.7M | 931.1M | 833.4M | 853.5M | 879.1M | 922.9M | 907M | 910M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -346.3M | -96.3M | -118.4M | 62M | 149.9M | 176.6M | 27M | 37.7M | 312.6M | -68.6M | -148M | 182M |
| Operating cash flow | 1.9B | 551.1M | 1.5B | 1.7B | 2.4B | 937.7M | 1.6B | 1.2B | 2.5B | 1.8B | 1.5B | 1.9B |
| Capital expenditure | 13M | -67.3M | -33.7M | -36.1M | -28.6M | -41.5M | -35.8M | -1.9B | -2B | -2.5B | -2.8B | -2.8B |
| Investing cash flow | 1.3B | -12M | 92.4M | -23.8M | 330.5M | -364.9M | -1.8M | -1.9B | -3.7B | -4.1B | -2.6B | -2.6B |
| Dividends paid | -430.2M | -466.6M | -466.9M | -469.1M | -471.4M | -496.5M | -501M | -500.5M | -498.9M | -510.1M | -520M | -519M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -2.7B | 80.2M | -180.2M | -1.1B | -623.7M | 1.6B | 448M | 918.7M | 426.1M | 1.9B | 2.1B | 1.2B |
| Net change in cash | 533.4M | 619.3M | 1.4B | 524.7M | 2.1B | 2.1B | 2.1B | 263.4M | -831.3M | -447.7M | 1B | 496M |
| Free cash flow | 89.7M | -342M | -353.2M | -130.7M | 293.8M | -776.2M | -686M | -2.1B | 1.8B | -679.7M | -2.3B | -1.3B |
| Nov 10, 2025 |
| $0.95 |
| Aug 8, 2025 | $0.93 |
| May 9, 2025 | $0.93 |
| Feb 10, 2025 | $0.93 |
| Nov 8, 2024 | $0.93 |