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 | — | — | — | — | $7.1B | — |
| FY24 | — | — | — | — | $9.1B | — |
| FY23 | — | — | — | — | $9.5B | — |
| FY22 | — | — | — | — | $7.4B | — |
| FY21 | — | — | — | — | $7.1B | — |
| FY20 | — | — | — | — | $6.6B | — |
| FY19 | — | — | — | — | $8.2B | — |
| FY18 | — | — | — | — | $7.2B | — |
| FY17 | — | — | — | — | $6.1B | — |
| FY16 | — | — | — | — | $5.4B | — |
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 | $6.1B | $7.2B | $8.2B | $6.6B | $7.1B | $7.4B | $9.5B | $9.1B | $7.1B |
| YoY change | +10.3% | +14.6% | +18% | +13.3% | -19.6% | +7.69% | +3.73% | +28.8% | -3.92% | -21.6% |
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 | 6.1B | 7.2B | 8.2B | 6.6B | 7.1B | 7.4B | 9.5B | 9.1B | 7.1B |
| Cost of revenue | 2.4B | 2.8B | 3.1B | 3.6B | 3B | 3.1B | 3.3B | 4.7B | 4.3B | 3.2B |
| Gross profit | 2.9B | 3.3B | 4.1B | 4.6B | 3.6B | 4B | 4B | 4.8B | 4.8B | 3.9B |
| Gross margin | 54.6% | 53.8% | 57% | 56% | 55.2% | 55.8% | 54.9% | 50.1% | 52.8% | 54.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 489M | 542M | 619M | 816M | 792M | 876M | 904M | 1.3B | 1.3B | 1.2B |
| Operating expenses | 489M | 542M | 619M | 816M | 792M | 876M | 904M | 1.3B | 1.3B | 1.2B |
| Operating income | 2.2B | 2.5B | 3.2B | 3.8B | 2.8B | 3.1B | 3.1B | 3.4B | 3.5B | 2.7B |
| Operating margin | 41% | 40.5% | 44.2% | 46.1% | 43.2% | 43.5% | 42.6% | 36.2% | 38.3% | 38.2% |
| Non-operating income, net | 1.6B | 2.1B | 3B | 2.5B | -2.1B | 3.5B | 820M | -874M | -430M | 649M |
| Pretax income | 2.1B | 2.7B | 3.7B | 3.4B | -1.8B | 4B | 1.3B | -2.3B | -1.7B | -148M |
| Income tax | -575M | 192M | 81M | 196M | 220M | 490M | 281M | -419M | 289M | 157M |
| Net income | 2.7B | 2.5B | 3.7B | 3.2B | -2.1B | 3.5B | 996M | -1.8B | -2B | -305M |
| Net margin | 50.8% | 40.2% | 50.5% | 38.5% | -31.2% | 49.3% | 13.5% | -19.5% | -21.9% | -4.27% |
| EBITDA | 3.5B | 3.7B | 4.5B | 6.1B | 2.4B | 4.4B | 4.3B | 3.7B | 4.2B | 3.9B |
| EPS | — | — | — | — | — | — | — | — | — | — |
| Diluted EPS | — | — | — | — | — | — | — | — | — | — |
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 | 2.4B | 2.5B | 2.3B | 2.4B | 2.5B | 1.9B | 1.7B | 1.8B | 1.8B | 1.8B | 1.7B | 1.9B |
| Cost of revenue | 1.3B | 1.2B | 1.2B | 1.1B | 1.2B | 820M | 779M | 891M | 799M | 780M | 810M | 943M |
| Gross profit | 1.2B | 1.3B | 1.2B | 1.3B | 1.3B | 1.1B | 970M | 911M | 951M | 1.1B | 875M | 943M |
| Gross margin | 48% | 51% | 50.3% | 52.7% | 52% | 56.9% | 55.5% | 50.6% | 54.3% | 57.7% | 51.9% | 50% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 323M | 345M | 334M | 321M | 343M | 324M | 286M | 308M | 314M | 257M | 334M | 330M |
| Operating expenses | 323M | 345M | 334M | 321M | 343M | 324M | 286M | 308M | 314M | 257M | 334M | 330M |
| Operating income | 845M | 922M | 832M | 956M | 940M | 758M | 684M | 603M | 637M | 809M | 541M | 613M |
| Operating margin | 34.7% | 37.1% | 35.9% | 39.5% | 38.1% | 39.9% | 39.1% | 33.5% | 36.4% | 43.8% | 32.1% | 32.5% |
| Non-operating income, net | 140M | -701M | -246M | -417M | -129M | 362M | 116M | 239M | -55M | 349M | 346M | 387M |
| Pretax income | -237M | -1B | -627M | -742M | -494M | 155M | -140M | -16M | -294M | 302M | 61M | 121M |
| Income tax | 130M | -409M | 82M | 47M | 31M | 129M | -11M | 30M | 7M | 131M | 106M | 59M |
| Net income | -367M | -630M | -709M | -789M | -525M | 26M | -129M | -46M | -301M | 171M | -45M | 62M |
| Net margin | -15.1% | -25.4% | -30.6% | -32.6% | -21.3% | 1.37% | -7.38% | -2.55% | -17.2% | 9.26% | -2.67% | 3.29% |
| EBITDA | 1.1B | 926M | 1.1B | 1.2B | 1.1B | 913M | 973M | 860M | 796M | 1.3B | 889M | 1B |
| EPS | — | — | — | — | — | — | — | — | — | — | — | — |
| Diluted EPS | — | — | — | — | — | — | — | — | — | — | — | — |
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 | — | — | — | — | — | — | — | — | — | — | 0 |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | 77.9B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | 6.08 |
| P/S | — | — | — | — | — | — | — | — | — | — | 0 |
| P/B | — | — | — | — | — | — | — | — | — | — | 0.69 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 22.4 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 10.1 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | 16.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.6% | 53.8% | 57% | 56% | 55.2% | 55.8% | 54.9% | 50.1% | 52.8% | 54.5% | 50% |
| Operating margin | 41% | 40.5% | 44.2% | 46.1% | 43.2% | 43.5% | 42.6% | 36.2% | 38.3% | 38.2% | 39.8% |
| Net margin | 50.8% | 40.2% | 50.5% | 38.5% | -31.2% | 49.3% | 13.5% | -19.5% | -21.9% | -4.27% | -3.31% |
| ROE | 7.95% | 7.03% | 7.82% | 7.03% | -4.96% | 7.77% | 2.39% | -3.81% | -5.22% | -0.72% | -0.27% |
| ROA | 3.48% | 2.93% | 2.98% | 2.83% | -1.91% | 3.12% | 0.89% | -1.41% | -1.95% | -0.31% | 1.97% |
| ROIC | 3.29% | 3.23% | 2.9% | 3.56% | 2.99% | 2.81% | 2.5% | 2.92% | 3.86% | 3.02% | 0% |
| Return on tangible assets | 3.66% | 3.09% | 3.1% | 2.94% | -1.98% | 3.23% | 0.92% | -1.46% | -2.02% | -0.32% | -0.11% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.51 | 0.33 | 0.69 | 0.26 | 0.27 | 0.75 | 0.29 | 0.26 | 0.37 | 0.4 | 0.82 |
| Quick ratio | 0.51 | 0.33 | 0.69 | 0.26 | 0.27 | 0.72 | 0.29 | 0.25 | 0.36 | 0.37 | 0.79 |
| Debt / equity | 1 | 1.07 | 1.38 | 1.26 | 1.36 | 1.2 | 1.44 | 1.46 | 1.42 | 1.17 | 0.93 |
| Debt / assets | 0.44 | 0.45 | 0.53 | 0.51 | 0.52 | 0.48 | 0.53 | 0.54 | 0.53 | 0.5 | 0.37 |
| Net debt / EBITDA | 9.44 | 9.72 | 13.8 | 9.05 | 22.3 | 11.7 | 13.2 | 18.3 | 12.3 | 12.3 | 9.19 |
| Interest coverage | 2.27 | 2.35 | 2.52 | 2.15 | 0.29 | 2.54 | 1.48 | 0.53 | 0.64 | 0.96 | 1.06 |
| Effective tax rate | 0% | 7.22% | 2.17% | 5.85% | 0% | 12.3% | 22% | 0% | 0% | 0% | 100% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | — | — | — | — | — | — | — | — | — | — | 17.2 |
| EPS (diluted) | — | — | — | — | — | — | — | — | — | — | 2.2 |
| Book value per share | — | — | — | — | — | — | — | — | — | — | 19.4 |
| Cash per share | — | — | — | — | — | — | — | — | — | — | 3.33 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.02% | 4.07% | 0.61% | 4.33% | 2.12% | 3.06% | 2.02% | 3.17% | 1.75% | — | — |
| Capex / operating cash flow | 9.57% | 9.05% | 1.18% | 9.77% | -8.97% | 5.18% | 10.3% | -15.5% | -10.8% | — | — |
| Payout ratio | 29.3% | 33.6% | 29% | 40.6% | -62.5% | 26.4% | 121.8% | -69% | -65.3% | -423.9% | -1.2K% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 10.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.3594 |
| Jun 1, 2026 | $0.3594 |
| Feb 27, 2026 | $0.3594 |
| Dec 1, 2025 | $0.3594 |
| Sep 2, 2025 | $0.3594 |
| Jun 2, 2025 | $0.3594 |
| Mar 3, 2025 | $0.3594 |
| Dec 2, 2024 | $0.3594 |
| 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 | $2.4B | $2.5B | $2.3B | $2.4B | $2.5B | $1.9B | $1.7B | $1.8B | $1.8B | $1.8B | $1.7B | $1.9B |
| YoY change | +38.6% | +37% | +3.57% | +4.13% | +1.36% | -23.4% | -24.6% | -25.6% | -29% | -2.94% | -3.66% | +4.66% |
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 | 1.5B | 1.5B | 3.3B | 1.4B | 2.5B | 2.6B | 4B | 2.3B | 2.2B | 1.9B |
| Receivables | 414M | 421M | 794M | 510M | 753M | 852M | 787M | 1.4B | 730M | 632M |
| Inventory | — | — | — | — | 131M | 574M | 176M | 131M | 234M | 510M |
| Total current assets | 4.2B | 3.9B | 7.1B | 3.3B | 5B | 15.4B | 7.1B | 9B | 8.1B | 7B |
| Property, plant & equipment | -719M | -750M | -1B | -1.3B | -828M | -863M | -1B | -1.4B | -1.2B | -1.5B |
| Goodwill & intangibles | 3.8B | 4.5B | 4.6B | 4.4B | 4.1B | 3.6B | 3.8B | 5B | 3.7B | 4.5B |
| Total assets | 78.1B | 84.3B | 122.5B | 111.6B | 108B | 112B | 112.5B | 131.6B | 102.6B | 99.3B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 5.6B | 6.9B | 6.7B | 9B | 14.2B | 14.8B | 20.1B | 29.7B | 17.5B | 13.5B |
| Total current liabilities | 8.3B | 11.8B | 10.3B | 12.5B | 18.2B | 20.6B | 24.2B | 35.3B | 21.7B | 17.5B |
| Long-term debt | 28.4B | 30.7B | 57.9B | 47.5B | 42.1B | 39.3B | 40.1B | 41.3B | 36.8B | 36.2B |
| Total liabilities | 44B | 49.2B | 75.8B | 66.7B | 66.4B | 67B | 70.8B | 83B | 64.3B | 56.7B |
| Shareholders' equity | 34.2B | 35.1B | 46.7B | 44.9B | 41.5B | 45B | 41.7B | 48.6B | 38.2B | 42.6B |
| Total debt | 34B | 37.7B | 64.6B | 56.5B | 56.3B | 54.1B | 60.2B | 71B | 54.3B | 49.7B |
| Net debt | 32.6B | 36.2B | 61.3B | 55.1B | 53.8B | 51.5B | 56.2B | 68.7B | 52.1B | 47.8B |
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 | 2.6B | 2.3B | 2.6B | 2.4B | 1.7B | 2.2B | 1.8B | 1.7B | 1.8B | 1.9B | 2.1B | 1.5B |
| Receivables | 1.3B | 1.4B | 1.3B | 941M | 823M | 730M | 718M | 752M | 625M | 632M | 641M | 627M |
| Inventory | 274M | 131M | 131M | 278M | 207M | 234M | 234M | 186M | 188M | 510M | 702M | 819M |
| Total current assets | 8.9B | 9B | 8.7B | 9.1B | 40.5B | 8.1B | 6.3B | 6.1B | 8B | 7B | 6.7B | 23.4B |
| Property, plant & equipment | -1.3B | -1.4B | -1.5B | -1.4B | -1.3B | -1.2B | -1.3B | -1.4B | -1.4B | -1.5B | -1.4B | -1.4B |
| Goodwill & intangibles | 4.8B | 5B | 4.9B | 4.9B | 3.9B | 3.7B | 3.8B | 4B | 4.5B | 4.5B | 4.5B | 3.5B |
| Total assets | 130B | 131.6B | 131.1B | 132.6B | 133.3B | 102.6B | 99B | 98.9B | 99.2B | 99.3B | 101.8B | 102.2B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 27.9B | 29.7B | 17.9B | 18.2B | 18.7B | 17.5B | 17.2B | 17.1B | 14.7B | 13.5B | 11.5B | 9.3B |
| Total current liabilities | 33.5B | 35.3B | 23.1B | 23.4B | 45.6B | 21.7B | 20.5B | 20.4B | 17.7B | 17.5B | 15.4B | 28.5B |
| Long-term debt | 40.5B | 41.3B | 53.5B | 54B | 34.1B | 36.8B | 36.1B | 34.4B | 35.6B | 36.2B | 41.2B | 28.8B |
| Total liabilities | 81.5B | 83B | 83.2B | 84.1B | 85.4B | 64.3B | 60.3B | 58.7B | 57.3B | 56.7B | 59.6B | 59.5B |
| Shareholders' equity | 48.4B | 48.6B | 47.9B | 48.5B | 48B | 38.2B | 38.7B | 40.2B | 42B | 42.6B | 42.2B | 42.6B |
| Total debt | 68.4B | 71B | 71.4B | 72.2B | 52.8B | 54.3B | 53.2B | 51.5B | 50.4B | 49.7B | 52.6B | 38.1B |
| Net debt | 65.8B | 68.7B | 68.9B | 69.8B | 51.1B | 52.1B | 51.4B | 49.8B | 48.6B | 47.8B | 50.6B | 36.6B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.7B | 2.5B | 3.7B | 3.2B | -2.1B | 3.5B | 996M | -1.8B | -2B | -305M |
| Depreciation & amortization | 240M | 275M | 308M | 341M | 319M | 308M | 287M | 440M | 418M | 269M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 2.2B | 2.8B | 3.7B | 3.6B | -1.6B | 4.2B | 1.4B | -1.9B | -1.5B | -595M |
| Capital expenditure | -215M | -250M | 44M | -355M | -140M | 217M | -149M | -301M | 159M | — |
| Investing cash flow | 1B | -3.8B | -11.7B | -1.3B | -45M | -142M | 7.3B | 468M | -182M | -1.1B |
| Dividends paid | -796M | -830M | -1.1B | -1.3B | -1.3B | -922M | -1.2B | -1.3B | -1.3B | -1.3B |
| Share repurchases | -59M | -136M | -81M | -554M | -1.1B | -3.3B | -8M | -31M | -6M | -3M |
| Financing cash flow | 2.9B | 1.2B | 8.9B | -892M | -215M | -666M | -6.5B | 1.9B | 5.7B | 1.6B |
| Net change in cash | 6.2B | 246M | 885M | 1.5B | -1.8B | 3.4B | 2.3B | 470M | 4.1B | -101M |
| Free cash flow | -7.2B | 389M | 879M | 252M | 1.2B | 450M | -260M | -1.2B | 615M | -1.4B |
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 | 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 | -367M | -630M | -709M | -789M | -525M | 26M | -129M | -46M | -301M | 171M | -45M | 62M |
| Depreciation & amortization | 113M | 112M | 116M | 113M | 116M | 72M | 63M | 65M | 64M | 77M | 69M | 105M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | -125M | -991M | -576M | -680M | -410M | 192M | -93M | 64M | -144M | -215M | -370M | 167M |
| Capital expenditure | -166M | -127M | -36M | 47M | 266M | -118M | 47M | — | — | — | — | — |
| Investing cash flow | -23M | -668M | 596M | -68M | 90M | -800M | -160M | -178M | -872M | 105M | -190M | -1.1B |
| Dividends paid | -325M | -323M | -326M | -326M | -327M | -325M | -329M | -320M | -320M | -324M | -329M | -327M |
| Share repurchases | -3M | -16M | -4M | -1M | -1M | 0 | 0 | -2M | -1M | 0 | — | — |
| Financing cash flow | 386M | 932M | 398M | 2.1B | 601M | 2.7B | 585M | -260M | 1.2B | 39M | 3.2B | 3.1B |
| Net change in cash | 238M | -727M | 418M | 1.3B | 281M | 2.1B | 332M | -374M | 220M | -71M | 2.6B | 2.1B |
| Free cash flow | 13M | -151M | 158M | 141M | 175M | 141M | -331M | 18M | -187M | -853M | -3B | -92M |