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 | $1.14 | $1.38 | +21.1% | — | — | — |
| Q3 26 | $0.64 | $0.91 | +42.2% | — | — | — |
| Q2 26 | $0.54 | $0.54 | 0.0% | — | — | — |
| Q1 26 | $0.48 | $0.87 | +81.3% | — | — | — |
| Q4 25 | $0.82 | $1.06 | +29.3% | — | — | — |
| Q3 25 | $0.95 | $0.79 | -16.8% | — | — | — |
| Q2 25 | $0.99 | $1 | +1.0% | — | — | — |
| Q1 25 | $0.91 | $1.17 | +28.6% | — | — | — |
| Q4 24 | $0.93 | $0.78 | -16.1% | — | — | — |
| Q3 24 | $1.33 | $1.15 | -13.5% | — | — | — |
| Q2 24 | $1.06 | $1.33 | +25.5% | — | — | — |
| Q1 24 | $0.72 | $0.85 | +18.1% | — | — | — |
| Q4 23 | $1.03 | $1.19 | +15.5% | — | — | — |
| Q3 23 | $1.29 | $1.48 | +14.7% | — | — | — |
| Q2 23 | $1.78 | $1.97 | +10.7% | — | — | — |
| Q1 23 | $2.33 | $2.37 | +1.7% | — | — | — |
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 | — | $3.99 | — | — | $8.9B | — |
| FY24 | — | $2.28 | — | — | $9.7B | — |
| FY23 | — | $9.26 | — | — | $8.3B | — |
| FY22 | — | $11.1 | — | — | $11.1B |
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 | $5.4B | $5.9B | $7.7B | $6.5B | $4.4B | $8B | $11.1B | $8.3B | $9.7B | $8.9B |
| YoY change | -17.6% | +9.69% | +30.9% | -15.8% | -31.7% | +80% | +38.7% | -25.2% | +17.6% | -8.39% |
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 | 5.4B | 5.9B | 7.7B | 6.5B | 4.4B | 8B | 11.1B | 8.3B | 9.7B | 8.9B |
| Cost of revenue | 4.3B | 3.9B | 4.5B | 4.6B | 3.5B | 4.4B | 4.8B | 4.1B | 5.4B | 5.3B |
| Gross profit | 1.1B | 2B | 3.2B | 1.9B | 905M | 3.5B | 6.3B | 4.2B | 4.3B | 3.6B |
| Gross margin | 19.7% | 34.4% | 41.2% | 29.5% | 20.4% | 44.3% | 56.5% | 51.1% | 44.2% | 40.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 410M | 395M | 431M | 406M | 290M | 376M | 483M | 351M | 372M | 350M |
| Operating expenses | 1.1B | 1.2B | 989M | 1.3B | 609M | 644M | 905M | 662M | 833M | 639M |
| Operating income | -144M | 712M | 2B | 445M | 173M | 2.7B | 5.1B | 3.4B | 3.2B | 2.8B |
| Operating margin | -2.68% | 12.1% | 25.6% | 6.86% | 3.9% | 33.7% | 45.9% | 40.6% | 32.9% | 30.8% |
| Non-operating income, net | -1.1B | 602M | -627M | -3.1B | -4.6B | -391M | 964M | -154M | -1.3B | 301M |
| Pretax income | -1.7B | 918M | 958M | -3B | -4.8B | 1.9B | 5.7B | 2.9B | 1.5B | 2.8B |
| Income tax | -442M | -585M | 672M | 674M | 64M | 578M | 1.7B | -324M | 417M | 1.1B |
| Net income | -1.3B | 1.5B | 286M | -3.7B | -4.9B | 1.3B | 4.1B | 3.2B | 1.1B | 1.7B |
| Net margin | -23.7% | 25.5% | 3.71% | -56.7% | -110.6% | 16.4% | 36.9% | 38.7% | 11.5% | 19% |
| EBITDA | 2.5B | 3B | 4.4B | 3.1B | 1.9B | 4.3B | 6.5B | 4.9B | 5.5B | 5.1B |
| EPS | -3.71 | 3.42 | 0.11 | -9.43 | -12.9 | 2.6 | 11.1 | 9.26 | 2.28 | 3.99 |
| Diluted EPS | -3.71 | 3.41 | 0.11 | -9.43 | -12.9 | 2.59 | 11 | 9.25 | 2.27 | 3.99 |
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 | 2.3B | 2.2B | 2B | 2.5B | 2.5B | 2.7B | 2.6B | 2.2B | 2.1B | 2B | 2.3B | 2.4B |
| Cost of revenue | 1.1B | 1.1B | 1B | 1.4B | 1.4B | 1.6B | 1.6B | 1.3B | 1.2B | 1.1B | 1.1B | 822M |
| Gross profit | 1.2B | 1.1B | 936M | 1.2B | 1.1B | 1.1B | 1B | 873M | 880M | 857M | 1.2B | 1.6B |
| Gross margin | 51.8% | 51.3% | 48% | 45.8% | 43.6% | 40.5% | 38.2% | 40.1% | 41.6% | 43% | 53.5% | 65.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 139M | 75M | 93M | 85M | 92M | 102M | 98M | 66M | 95M | 91M | 115M | 68M |
| Operating expenses | 217M | 156M | 266M | 192M | 157M | 203M | 161M | 148M | 157M | 167M | 182M | 169M |
| Operating income | 918M | 911M | 613M | 894M | 876M | 831M | 773M | 671M | 672M | 640M | 1B | 1.3B |
| Operating margin | 39.8% | 42% | 31.4% | 35.2% | 34.6% | 30.6% | 29.3% | 30.8% | 31.8% | 32.1% | 43.3% | 55.7% |
| Non-operating income, net | -4M | -294M | -90M | 134M | -1.1B | -240M | 75M | 426M | -113M | -93M | -120M | 10M |
| Pretax income | 833M | 540M | 447M | 928M | -340M | 500M | 763M | 1B | 511M | 489M | 830M | 1.3B |
| Income tax | 278M | -1.3B | 235M | 308M | -201M | 75M | 345M | 363M | 233M | 158M | 287M | 450M |
| Net income | 555M | 1.9B | 212M | 620M | -139M | 425M | 418M | 665M | 278M | 331M | 543M | 827M |
| Net margin | 24% | 86% | 10.9% | 24.4% | -5.49% | 15.7% | 15.9% | 30.5% | 13.1% | 16.6% | 23.3% | 34.9% |
| EBITDA | 1.3B | 1.3B | 1B | 1.5B | 1.5B | 1.5B | 1.4B | 1.2B | 1.2B | 1.2B | 1.6B | 1.8B |
| EPS | 1.49 | 5.79 | 0.44 | 1.46 | -0.6 | 0.96 | 0.96 | 1.67 | 0.57 | 0.79 | 1.26 | 2.11 |
| Diluted EPS | 1.49 | 5.78 | 0.44 | 1.46 | -0.6 | 0.96 | 0.96 | 1.67 | 0.57 | 0.79 | 1.26 | 2.11 |
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 | 24.1B | 16.1B | 10B | 9.6B | 5.4B | 10.1B | — | 11.1B | — | 8.8B | 14.8B |
| Enterprise value | 31.2B | 22.9B | 17.6B | 18.1B | 14B | 17.4B | — | 16.3B | — | 12.9B | 19.3B |
| Shares outstanding | 379M | 381M | 382M | 377M | 378M | 374M | 332M | 308M | 353M | 359M | 359M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 10.7 | 35.1 | — | — | 7.66 | — | 3.45 | — | 5.19 | 9.01 |
| P/S | 4.48 | 2.73 | 1.3 | 1.49 | 1.21 | 1.26 | — | 1.33 | — | 0.98 | 1.75 |
| P/B | 3.13 | 1.83 | 1.14 | 2.16 | -8.32 | -14 | — | 2.99 | — | 1.25 | 2.13 |
| EV/EBITDA | 12.6 | 7.63 | 4 | 5.79 | 7.2 | 4.06 | — | 3.31 | — | 2.54 | 3.38 |
| EV/Sales | 5.82 | 3.89 | 2.28 | 2.79 | 3.15 | 2.17 | — | 1.96 | — | 1.44 | 2.25 |
| Earnings yield | — | 9.34% | 2.85% | — | — | 13.1% | — | 29% | — | 19.3% | 11.1% |
| FCF yield | 2% | -2.06% | -1.27% | -0.97% | 2.13% | 23.7% | — | 6.99% | — | 20.3% | 14.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.34 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.7% | 34.4% | 41.2% | 29.5% | 20.4% | 44.3% | 56.5% | 51.1% | 44.2% | 40.6% | 65.4% |
| Operating margin | -2.68% | 12.1% | 25.6% | 6.86% | 3.9% | 33.7% | 45.9% | 40.6% | 32.9% | 30.8% | 56.3% |
| Net margin | -23.7% | 25.5% | 3.71% | -56.7% | -110.6% | 16.4% | 36.9% | 38.7% | 11.5% | 19% | 19.6% |
| ROE | -16.6% | 17.1% | 3.25% | -82.5% | 760.3% | -183.1% | 303.5% | 86.9% | 17.6% | 24.2% | 26.7% |
| ROA | -5.65% | 6.86% | 1.33% | -20.3% | -38.5% | 9.87% | 31% | 21% | 5.77% | 9.53% | 11.6% |
| ROIC | -0.97% | 4.56% | 3.6% | 3.44% | 2.17% | 28.4% | 53.8% | 37.7% | 19.6% | 15.1% | 20.4% |
| Return on tangible assets | -5.65% | 6.86% | 1.33% | -20.3% | -38.5% | 9.87% | 31% | 21% | 5.77% | 9.53% | 11% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.76 | 1.45 | 1.22 | 1.06 | 1.41 | 1.12 | 0.93 | 1.02 | 1.15 | 0.82 | 0.95 |
| Quick ratio | 1.5 | 1.31 | 1.04 | 0.79 | 1.04 | 0.9 | 0.78 | 0.84 | 1.01 | 0.69 | 0.79 |
| Debt / equity | 1.11 | 0.97 | 0.94 | 1.96 | -13.8 | -10.6 | 4.18 | 1.44 | 0.97 | 0.66 | 0.49 |
| Debt / assets | 0.38 | 0.39 | 0.38 | 0.48 | 0.7 | 0.57 | 0.43 | 0.35 | 0.32 | 0.26 | 0.22 |
| Net debt / EBITDA | 2.9 | 2.27 | 1.72 | 2.71 | 4.44 | 1.71 | 0.83 | 1.06 | 1.01 | 0.8 | 0.59 |
| Interest coverage | -3.04 | 3.26 | 3.41 | -6.65 | -10.4 | 5.61 | 19.3 | 9.82 | 5.12 | 11 | 14.5 |
| Effective tax rate | 0% | 0% | 70.1% | 0% | 0% | 30.6% | 28.8% | 0% | 27.2% | 39.4% | 36.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.2 | 15.5 | 20.2 | 17.2 | 11.7 | 21.4 | 33.4 | 26.9 | 27.6 | 24.8 | 24.2 |
| EPS (basic) | -3.71 | 3.42 | 0.11 | -9.43 | -12.9 | 2.6 | 11.1 | 9.26 | 2.28 | 3.99 | 3.99 |
| EPS (diluted) | -3.71 | 3.41 | 0.11 | -9.43 | -12.9 | 2.59 | 11 | 9.25 | 2.27 | 3.99 | 4.74 |
| Book value per share | 20.3 | 23.1 | 23.1 | 11.8 | -1.71 | -1.92 | 4.05 | 12 | 18 | 19.5 | 20 |
| FCF per share | 1.27 | -0.87 | -0.33 | -0.25 | 0.3 | 6.38 | 7.67 | 2.51 | 2.01 | 4.96 | 5.94 |
| Cash per share | 3.63 | 4.38 | 1.87 | 0.66 | 0.69 | 0.81 | 0.74 | 0.28 | 1.77 | 1.44 | 1.27 |
| Capex per share | 4.79 | 3.52 | 10.2 | 7.85 | 3.37 | 2.97 | 7.22 | 7.65 | 8.25 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 33.8% | 22.8% | 50.7% | 45.6% | 28.7% | 13.9% | 21.7% | 28.5% | 29.9% | — | — |
| Capex / operating cash flow | 140.9% | 42.3% | 118.2% | -2.8K% | -45.2% | 35.6% | 42.1% | 72.1% | 95.5% | — | — |
| Payout ratio | -29.8% | 25.3% | 133.6% | -10.2% | -2.98% | 3.96% | 5.07% | 9.6% | 31.6% | 21.3% | 21.1% |
| Dividend yield | 1.58% | 2.36% | 3.81% | 3.9% | 2.72% | 0.52% | — | 2.79% | — | 4.1% | 2.36% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 22, 2026upcoming | $0.25 |
| Jul 22, 2026 | $0.25 |
| Apr 22, 2026 | $0.25 |
| — |
| FY21 | — | $2.6 | — | — | $8B | — |
| FY20 | — | -$12.9 | — | — | $4.4B | — |
| FY19 | — | -$9.43 | — | — | $6.5B | — |
| FY18 | — | $0.11 | — | — | $7.7B | — |
| FY17 | — | $3.42 | — | — | $5.9B | — |
| FY16 | — | -$3.71 | — | — | $5.4B | — |
| 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 | $2.3B | $2.2B | $2B | $2.5B | $2.5B | $2.7B | $2.6B | $2.2B | $2.1B | $2B | $2.3B | $2.4B |
| YoY change | -20.1% | -12.3% | -2.84% | +41.6% | +9.66% | +25.1% | +35.1% | -14.4% | -16.4% | -26.6% | -11.7% | +8.95% |
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 | 1.4B | 1.7B | 714M | 247M | 262M | 302M | 245M | 87M | 625M | 516M |
| Receivables | 1.1B | 1.3B | 1.2B | 1.1B | 908M | 1.4B | 1.5B | 1.6B | 2B | 1.1B |
| Inventory | 476M | 368M | 401M | 502M | 492M | 473M | 427M | 453M | 425M | 351M |
| Total current assets | 3.2B | 3.7B | 2.7B | 2B | 1.8B | 2.4B | 2.7B | 2.5B | 3.4B | 2.1B |
| Property, plant & equipment | -26.8B | -24.6B | -27.2B | -27.8B | -33.7B | -33.1B | -33.8B | -35.3B | -32.5B | -33.2B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 22.5B | 21.9B | 21.6B | 18.1B | 12.7B | 13.3B | 13.1B | 15.2B | 19.4B | 17.8B |
| Accounts payable | 585M | 641M | 709M | 695M | 444M | 731M | 771M | 658M | 1.2B | 871M |
| Short-term debt | — | 550M | 151M | 180M | 118M | 314M | 169M | 118M | 171M | 310M |
| Total current liabilities | 1.8B | 2.6B | 2.2B | 1.9B | 1.3B | 2.1B | 2.9B | 2.4B | 3B | 2.6B |
| Long-term debt | 8.5B | 7.9B | 8.1B | 8.6B | 8.8B | 7.3B | 5.5B | 5.2B | 6B | 4.3B |
| Total liabilities | 14.8B | 13.1B | 12.8B | 13.6B | 13.4B | 14B | 11.8B | 11.6B | 13B | 10.8B |
| Shareholders' equity | 7.7B | 8.8B | 8.8B | 4.5B | -645M | -717M | 1.3B | 3.7B | 6.4B | 7B |
| Total debt | 8.5B | 8.5B | 8.2B | 8.7B | 8.9B | 7.6B | 5.6B | 5.3B | 6.2B | 4.6B |
| Net debt | 7.2B | 6.8B | 7.5B | 8.5B | 8.6B | 7.3B | 5.4B | 5.2B | 5.5B | 4.1B |
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 | 95M | 87M | 102M | 160M | 64M | 625M | 67M | 107M | 475M | 516M | 293M | 444M |
| Receivables | 1.8B | 1.6B | 1.6B | 1.9B | 1.7B | 2B | 1.8B | 1.5B | 1B | 1.1B | 1.5B | 1.2B |
| Inventory | 443M | 453M | 472M | 466M | 501M | 425M | 397M | 386M | 361M | 351M | 334M | 371M |
| Total current assets | 2.8B | 2.5B | 2.5B | 2.9B | 3.6B | 3.4B | 2.4B | 2.3B | 2B | 2.1B | 2.3B | 2.3B |
| Property, plant & equipment | -34.9B | -35.3B | -35.7B | -35.4B | -31.9B | -32.5B | -33.1B | -32.4B | -33B | -33.2B | -33.8B | -34.3B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 13.5B | 15.2B | 15B | 20.2B | 19.4B | 19.4B | 18.5B | 18.1B | 17.7B | 17.8B | 18.1B | 18B |
| Accounts payable | 741M | 658M | 694M | 1B | 939M | 1.2B | 1.1B | 1.1B | 920M | 871M | 798M | 730M |
| Short-term debt | 110M | 118M | 121M | 105M | 100M | 171M | 254M | 376M | 316M | 310M | 256M | 140M |
| Total current liabilities | 2.6B | 2.4B | 2.2B | 2.9B | 2.9B | 3B | 2.8B | 2.8B | 2.5B | 2.6B | 2.5B | 2.4B |
| Long-term debt | 5.6B | 5.2B | 5.2B | 6.7B | 6.4B | 6B | 5.2B | 4.3B | 4.3B | 4.3B | 4.3B | 3.7B |
| Total liabilities | 11.4B | 11.6B | 11.3B | 13.7B | 13.2B | 13B | 12.1B | 11.2B | 10.8B | 10.8B | 10.7B | 10B |
| Shareholders' equity | 2.1B | 3.7B | 3.7B | 6.5B | 6.2B | 6.4B | 6.5B | 6.9B | 6.9B | 7B | 7.4B | 7.9B |
| Total debt | 5.7B | 5.3B | 5.3B | 6.8B | 6.5B | 6.2B | 5.5B | 4.7B | 4.6B | 4.6B | 4.5B | 3.9B |
| Net debt | 5.6B | 5.2B | 5.2B | 6.7B | 6.4B | 5.5B | 5.4B | 4.6B | 4.1B | 4.1B | 4.2B | 3.4B |
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 | -1.2B | 1.5B | 286M | -3.7B | -4.9B | 1.3B | 4.1B | 3.2B | 1.1B | 1.7B |
| Depreciation & amortization | 2.6B | 2.3B | 2.4B | 2.7B | 1.8B | 1.4B | 1.2B | 1.5B | 2.3B | 2.3B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 71M | -196M | 251M | 51M | 6M | -161M | -167M | -286M | -258M | 268M |
| Operating cash flow | 1.3B | 3.2B | 3.3B | -104M | -2.8B | 3.1B | 5.7B | 3.3B | 3B | 4.5B |
| Capital expenditure | -1.8B | -1.3B | -3.9B | -3B | -1.3B | -1.1B | -2.4B | -2.4B | -2.9B | — |
| Investing cash flow | -1.7B | -1.4B | -3.9B | -3.4B | -1.5B | -833M | -1.3B | -1.9B | -924M | 613M |
| Dividends paid | -379M | -380M | -382M | -376M | -146M | -52M | -207M | -308M | -353M | -360M |
| Share repurchases | 0 | 0 | -305M | — | — | -847M | -1.4B | -329M | — | — |
| Financing cash flow | -860M | -721M | -787M | 112M | 93M | -2.6B | -3.5B | -1.1B | -1.9B | -2.2B |
| Net change in cash | -1.2B | 1B | -1.4B | -3.4B | -4.2B | -334M | 925M | 208M | 213M | 2.9B |
| Free cash flow | 481M | -332M | -127M | -94M | 114M | 2.4B | 2.5B | 772M | 709M | 1.8B |
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 | 555M | 1.9B | 212M | 620M | -139M | 425M | 418M | 665M | 278M | 331M | 543M | 827M |
| Depreciation & amortization | 418M | 423M | 430M | 588M | 595M | 653M | 643M | 530M | 565M | 566M | 553M | 504M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -363M | 195M | -1M | -342M | 149M | -64M | 2M | 225M | 249M | -208M | -467M | 111M |
| Operating cash flow | 544M | 1.2B | 825M | 1B | 144M | 1.1B | 1.2B | 1.2B | 1.5B | 808M | 554M | 1.7B |
| Capital expenditure | -629M | -604M | -530M | -756M | -931M | -694M | -790M | — | — | — | — | — |
| Investing cash flow | -667M | -128M | 340M | -64M | -855M | 83M | -786M | 572M | 19M | 18M | 4M | -20M |
| Dividends paid | -77M | -76M | -76M | -92M | -92M | -93M | -91M | -90M | -90M | -89M | -88M | -89M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -124M | -561M | -164M | -712M | -578M | -458M | -768M | -996M | -327M | -130M | -235M | -864M |
| Net change in cash | -247M | 489M | 1B | 228M | -1.3B | 701M | -389M | 757M | 1.2B | 696M | 323M | 822M |
| Free cash flow | 135M | 455M | -162M | 121M | 408M | 342M | 306M | 514M | 741M | 218M | 8M | 1.1B |
| Jan 22, 2026 | $0.25 |
| Oct 22, 2025 | $0.25 |
| Jul 22, 2025 | $0.25 |
| Apr 22, 2025 | $0.25 |
| Jan 22, 2025 | $0.25 |
| Date | Ratio |
|---|---|
| Jan 15, 2004 | 2:1 |
| Mar 10, 2003 | 105:100 |
| Dec 27, 2001 | 11:10 |
| Feb 20, 1981 | 3:2 |
| May 15, 1980 | 3:2 |
| May 15, 1979 | 4:3 |