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 | $0.54 | $0.42 | -22.2% | — | $24.9B | — |
| Q3 26 | $0.68 | $0.72 | +5.9% | — | $19.1B | — |
| Q2 26 | $0.4 | $0.44 | +10.0% | — | $18.9B | — |
| Q1 26 | $0.54 | $0.55 | +1.9% | — | $24.9B | — |
| Q4 25 | $0.41 | $0.46 | +12.2% | — | $18.8B | — |
| Q3 25 | $0.64 | $0.71 | +10.9% | — | $18.8B | — |
| Q2 25 | $0.48 | $0.51 | +6.3% | — | $18.6B | — |
| Q1 25 | $0.68 | $0.66 | -2.9% | — | $24.3B | — |
| Q4 24 | $0.52 | $0.54 | +3.8% | — | $18.3B | — |
| Q3 24 | $0.66 | $0.79 | +19.7% | — | $18.6B | — |
| Q2 24 | $0.56 | $0.63 | +12.5% | — | $18.3B | — |
| Q1 24 | $0.84 | $0.93 | +10.7% | — | — | — |
| Q4 23 | $0.68 | $0.79 | +16.2% | — | $18.3B | — |
| Q3 23 | $0.67 | $0.87 | +29.9% | — | $18.2B | — |
| Q2 23 | $0.65 | $0.72 | +10.8% | — | $17.9B | — |
| Q1 23 | $0.92 | $1 | +8.7% | — | $23.3B | — |
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 | — | $0.4 | — | — | $83.2B | — |
| FY25 | — | $1.65 | — | — | $80.4B | — |
| FY24 | — | $2.25 | — | — | $79.2B | — |
| FY23 | — | $2.29 | — | — | $77.6B |
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 | $59.7B | $59.9B | $60.5B | $62.5B | $69.7B | $71.9B | $77.6B | $79.2B | $80.4B | $83.2B |
| YoY change | +1.61% | +0.41% | +1.02% | +3.17% | +11.6% | +3.15% | +8.02% | +2.05% | +1.46% | +3.46% |
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 | 59.7B | 59.9B | 60.5B | 62.5B | 69.7B | 71.9B | 77.6B | 79.2B | 80.4B | 83.2B |
| Cost of revenue | 43B | 43.6B | 43.6B | 44.9B | 49.3B | 51.2B | 55.9B | 57.2B | 58.1B | 60.6B |
| Gross profit | 16.6B | 16.4B | 16.9B | 17.6B | 20.4B | 20.7B | 21.8B | 22B | 22.3B | 22.6B |
| Gross margin | 27.9% | 27.3% | 27.9% | 28.2% | 29.3% | 28.8% | 28% | 27.8% | 27.7% | 27.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 16B | 16.2B | 16.3B | 16.6B | 18.8B | 18.3B | 19.6B | 19.9B | 20.6B | 21.9B |
| Operating expenses | 16B | 16.2B | 16.3B | 16.6B | 18.8B | 18.3B | 19.6B | 19.9B | 20.6B | 21.9B |
| Operating income | 607.6M | 152.4M | 622.3M | 952.3M | 1.6B | 2.4B | 2.2B | 2.1B | 1.6B | 715.4M |
| Operating margin | 1.02% | 0.25% | 1.03% | 1.52% | 2.27% | 3.37% | 2.78% | 2.67% | 2.04% | 0.86% |
| Non-operating income, net | -67.4M | -195.1M | 260.7M | 344.9M | 88.2M | 159.5M | 180.5M | -31.7M | -52.4M | 56.6M |
| Pretax income | -463.6M | -917.5M | 52.2M | 599.2M | 1.1B | 2.1B | 1.9B | 1.6B | 1.1B | 267.8M |
| Income tax | -90.3M | -963.8M | -78.9M | 132.8M | 278.5M | 479.9M | 422M | 293M | 171.1M | 50.4M |
| Net income | -373.3M | 46.3M | 131.1M | 466.4M | 850.2M | 1.6B | 1.5B | 1.3B | 958.6M | 217.4M |
| Net margin | -0.63% | 0.08% | 0.22% | 0.75% | 1.22% | 2.25% | 1.95% | 1.64% | 1.19% | 0.26% |
| EBITDA | 2.4B | 2B | 2.4B | 3.2B | 3.8B | 4.9B | 4.7B | 4.6B | 4.2B | 3.4B |
| EPS | -0.66 | 0.08 | 0.23 | 0.97 | 1.53 | 2.73 | 2.29 | 2.25 | 1.65 | 0.4 |
| Diluted EPS | -0.66 | 0.08 | 0.22 | 0.97 | 1.47 | 2.7 | 2.27 | 2.23 | 1.64 | 0.4 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.3B | 18.6B | 18.3B | 24.3B | 18.6B | 18.8B | 18.8B | 24.9B | 18.9B | 19.1B | 20.3B | 24.9B |
| Cost of revenue | 13.2B | 13.4B | 13.2B | 17.5B | 13.4B | 13.5B | 13.7B | 18.1B | 13.8B | 13.9B | 14.7B | 18.3B |
| Gross profit | 5B | 5.2B | 5.1B | 6.7B | 5.1B | 5.2B | 5.1B | 6.7B | 5.1B | 5.2B | 5.5B | 6.6B |
| Gross margin | 27.6% | 28% | 28% | 27.8% | 27.6% | 27.9% | 27.4% | 27.1% | 27% | 27.4% | 27.2% | 26.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4.6B | 4.6B | 4.7B | 6.3B | 4.8B | 4.7B | 4.8B | 6.3B | 4.8B | 4.8B | 6B | 6.4B |
| Operating expenses | 4.6B | 4.6B | 4.7B | 6.3B | 4.8B | 4.7B | 4.8B | 6.3B | 4.8B | 4.8B | 6B | 6.4B |
| Operating income | 446M | 590M | 427M | 464.9M | 335.9M | 528.7M | 312.4M | 417.4M | 299.7M | 488.5M | -490.2M | 258.9M |
| Operating margin | 2.44% | 3.18% | 2.33% | 1.92% | 1.81% | 2.82% | 1.66% | 1.68% | 1.58% | 2.55% | -2.42% | 1.04% |
| Non-operating income, net | 300K | -17.2M | -3.2M | -9.3M | -45.8M | -4.6M | 7.3M | 35.8M | 25.3M | 5.2M | -9.7M | 21.5M |
| Pretax income | 334.4M | 456.5M | 314.8M | 309.9M | 186.5M | 415.1M | 218.2M | 311.4M | 219.7M | 377.7M | -641M | 113.7M |
| Income tax | 67.5M | 95.1M | 64.3M | 69.2M | 41M | 14.5M | 46.4M | 75M | 51.2M | 84.4M | -160.2M | 29M |
| Net income | 266.9M | 361.4M | 250.5M | 240.7M | 145.5M | 400.6M | 171.8M | 236.4M | 168.5M | 293.3M | -480.8M | 84.7M |
| Net margin | 1.46% | 1.95% | 1.37% | 0.99% | 0.78% | 2.13% | 0.91% | 0.95% | 0.89% | 1.53% | -2.37% | 0.34% |
| EBITDA | 1B | 1.2B | 998.5M | 1.2B | 912.6M | 1.1B | 930.1M | 1.2B | 926.1M | 1.1B | 162.8M | 1.1B |
| EPS | 0.46 | 0.63 | 0.43 | 0.42 | 0.25 | 0.69 | 0.3 | 0.41 | 0.3 | 0.55 | -0.94 | 0.17 |
| Diluted EPS | 0.46 | 0.62 | 0.43 | 0.41 | 0.25 | 0.69 | 0.29 | 0.41 | 0.3 | 0.55 | -0.94 | 0.17 |
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 | — | — | — | — | 8.1B | 13.7B | — | 11.7B | 12.2B | 9.8B | 5.7B |
| Enterprise value | — | — | — | — | 20.8B | 24.8B | — | 25.7B | 26.1B | 24.9B | 21.1B |
| Shares outstanding | 568M | 568M | 568M | 479M | 500.3M | 469.6M | 529M | 575.4M | 580.1M | 545.2M | 545.2M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 9.52 | 8.45 | — | 9 | 12.7 | 44.9 | 72.3 |
| P/S | — | — | — | — | 0.12 | 0.19 | — | 0.15 | 0.15 | 0.12 | 0.07 |
| P/B | — | — | — | — | 3.73 | 3.69 | — | 4.25 | 3.6 | 5.31 | 3.51 |
| EV/EBITDA | — | — | — | — | 5.44 | 5.11 | — | 5.63 | 6.25 | 7.34 | 6.02 |
| EV/Sales | — | — | — | — | 0.3 | 0.35 | — | 0.32 | 0.32 | 0.3 | 0.25 |
| Earnings yield | — | — | — | — | 10.5% | 11.8% | — | 11.1% | 7.85% | 2.23% | 1.38% |
| FCF yield | — | — | — | — | 28.1% | 13.9% | — | 5.38% | 6.14% | 5.4% | 30.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.24 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.9% | 27.3% | 27.9% | 28.2% | 29.3% | 28.8% | 28% | 27.8% | 27.7% | 27.2% | 26.6% |
| Operating margin | 1.02% | 0.25% | 1.03% | 1.52% | 2.27% | 3.37% | 2.78% | 2.67% | 2.04% | 0.86% | 1.43% |
| Net margin | -0.63% | 0.08% | 0.22% | 0.75% | 1.22% | 2.25% | 1.95% | 1.64% | 1.19% | 0.26% | 0.08% |
| ROE | -27.2% | 3.31% | 9.04% | 20.5% | 39.2% | 43.7% | 91.4% | 47.2% | 28.3% | 11.8% | 2.72% |
| ROA | -1.57% | 0.21% | 0.63% | 1.89% | 3.2% | 5.76% | 5.78% | 4.94% | 3.58% | 0.81% | 3.87% |
| ROIC | 4.86% | 1.21% | 5.6% | 4.5% | 7.97% | 12.6% | 10.4% | 10.3% | 8.06% | 3.43% | 3.07% |
| Return on tangible assets | -2.59% | 0.35% | 1.03% | 2.56% | 4.25% | 7.66% | 8.04% | 6.84% | 4.86% | 1.08% | 0.32% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.18 | 1.22 | 1.21 | 0.97 | 1.02 | 1 | 0.74 | 0.84 | 0.9 | 0.86 | 0.84 |
| Quick ratio | 0.41 | 0.34 | 0.37 | 0.23 | 0.39 | 0.46 | 0.18 | 0.18 | 0.22 | 0.2 | 0.21 |
| Debt / equity | 9 | 8.49 | 7.3 | 6.44 | 6.67 | 3.78 | 9.03 | 5.18 | 4.19 | 8.33 | 9.74 |
| Debt / assets | 0.52 | 0.54 | 0.51 | 0.59 | 0.54 | 0.5 | 0.57 | 0.54 | 0.53 | 0.57 | 0.58 |
| Net debt / EBITDA | 4.69 | 5.59 | 3.97 | 4.49 | 3.33 | 2.29 | 3.08 | 3.07 | 3.32 | 4.46 | 4.72 |
| Interest coverage | 0.5 | -0.12 | 1.07 | 1.88 | 3.11 | 5.55 | 5.24 | 4.23 | 3.49 | 1.55 | 1.14 |
| Effective tax rate | 0% | 0% | 0% | 22.2% | 24.7% | 22.9% | 21.8% | 18.4% | 15.1% | 18.8% | 6.28% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 105.1 | 105.5 | 106.6 | 130.4 | 139.3 | 153.1 | 146.8 | 137.7 | 138.6 | 152.6 | 158.3 |
| EPS (basic) | -0.66 | 0.08 | 0.23 | 0.97 | 1.53 | 2.73 | 2.29 | 2.25 | 1.65 | 0.4 | 0.4 |
| EPS (diluted) | -0.66 | 0.08 | 0.22 | 0.97 | 1.47 | 2.7 | 2.27 | 2.23 | 1.64 | 0.4 | 0.16 |
| Book value per share | 2.41 | 2.46 | 2.55 | 4.76 | 4.33 | 7.89 | 3.13 | 4.77 | 5.84 | 3.37 | 3.3 |
| FCF per share | 0.7 | -0.93 | 0.57 | 0.9 | 4.54 | 4.06 | 1.32 | 1.09 | 1.29 | 0.97 | 1.13 |
| Cash per share | 2.15 | 1.18 | 1.63 | 0.98 | 3.43 | 6.18 | 0.86 | 0.33 | 0.51 | 0.36 | 0.63 |
| Capex per share | 2.49 | 2.72 | 2.4 | 3.08 | 3.26 | 3.42 | 4.07 | 3.53 | 3.33 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.37% | 2.58% | 2.25% | 2.36% | 2.34% | 2.23% | 2.77% | 2.56% | 2.4% | — | — |
| Capex / operating cash flow | 100.2% | 157.9% | 78.3% | 66.9% | 52.8% | 55% | 67.4% | 80.6% | 70.3% | — | — |
| Payout ratio | 0% | 540% | 0% | 0% | 18.8% | 19.9% | 280% | 21.4% | 30.8% | 148.4% | 387.5% |
| Dividend yield | — | — | — | — | 1.97% | 2.35% | — | 2.37% | 2.42% | 3.31% | 5.84% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $0.17 |
| Apr 24, 2026 | $0.17 |
| Jan 23, 2026 | $0.15 |
| Oct 24, 2025 | $0.15 |
| Jul 25, 2025 | $0.15 |
| Apr 25, 2025 | $0.15 |
| Jan 24, 2025 | $0.15 |
| Oct 28, 2024 | $0.12 |
| — |
| FY22 | — | $2.73 | — | — | $71.9B | — |
| FY21 | — | $1.53 | — | — | $69.7B | — |
| FY20 | — | $0.97 | — | — | $62.5B | — |
| FY19 | — | $0.23 | — | — | $60.5B | — |
| FY18 | — | $0.08 | — | — | $59.9B | — |
| FY17 | — | -$0.66 | — | — | $59.7B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $18.3B | $18.6B | $18.3B | $24.3B | $18.6B | $18.8B | $18.8B | $24.9B | $18.9B | $19.1B | $20.3B | $24.9B |
| YoY change | +2.07% | +2.22% | +0.41% | +0.89% | +1.43% | +1.17% | +2.51% | +2.54% | +1.96% | +1.86% | +7.73% | +0.24% |
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 | 1.2B | 670.3M | 926.1M | 470.7M | 1.7B | 2.9B | 455.8M | 188.7M | 293.6M | 198.6M |
| Receivables | 631M | 615.3M | 586.2M | 525.3M | 550.9M | 560.6M | 687.6M | 724.4M | 834.8M | 932.6M |
| Inventory | 4.5B | 4.4B | 4.3B | 4.4B | 4.3B | 4.5B | 4.8B | 4.9B | 5B | 5.2B |
| Total current assets | 6.8B | 6.1B | 6.3B | 5.7B | 7B | 8.4B | 6.3B | 6.3B | 6.6B | 6.7B |
| Property, plant & equipment | 4.8B | 5.4B | 4.9B | 9.5B | 9.8B | 9.3B | 9.2B | 9.3B | 10.2B | 10B |
| Goodwill & intangibles | 9.3B | 8.7B | 8B | 6.5B | 6.6B | 7B | 7.3B | 7.3B | 7B | 6.7B |
| Total assets | 23.8B | 21.8B | 20.8B | 24.7B | 26.6B | 28.1B | 26.2B | 26.2B | 26.8B | 26.8B |
| Accounts payable | 3B | 2.8B | 2.9B | 2.9B | 3.5B | 4.2B | 4.2B | 4.2B | 4.1B | 4B |
| Short-term debt | 318.5M | 168.2M | 148.8M | 784.5M | 817.7M | 1.5B | 1.7B | 962.8M | 763.1M | 1.3B |
| Total current liabilities | 5.7B | 5B | 5.2B | 5.9B | 6.8B | 8.3B | 8.4B | 7.5B | 7.3B | 7.8B |
| Long-term debt | 12B | 11.7B | 10.4B | 13.9B | 13.6B | 12.6B | 13.2B | 13.3B | 13.4B | 14B |
| Total liabilities | 22.4B | 20.4B | 19.3B | 22.5B | 24.4B | 24.4B | 24.5B | 23.5B | 23.4B | 24.9B |
| Shareholders' equity | 1.4B | 1.4B | 1.5B | 2.3B | 2.2B | 3.7B | 1.7B | 2.7B | 3.4B | 1.8B |
| Total debt | 12.3B | 11.9B | 10.6B | 14.7B | 14.5B | 14B | 15B | 14.2B | 14.2B | 15.3B |
| Net debt | 11.1B | 11.2B | 9.7B | 14.2B | 12.7B | 11.1B | 14.5B | 14.1B | 13.9B | 15.1B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 266.1M | 222.7M | 188.7M | 291.1M | 280M | 202.3M | 293.6M | 151M | 270.6M | 195.1M | 198.6M | 293.4M |
| Receivables | 710.1M | 828.4M | 724.4M | 809.4M | 897.6M | 929M | 834.8M | 908.9M | 968.8M | 1B | 932.6M | 1B |
| Inventory | 5B | 5.2B | 4.9B | 4.7B | 5B | 5.1B | 5B | 5B | 5.2B | 5.5B | 5.2B | 5.2B |
| Total current assets | 6.4B | 6.7B | 6.3B | 6.2B | 6.6B | 6.7B | 6.6B | 6.4B | 6.9B | 7.1B | 6.7B | 6.9B |
| Property, plant & equipment | 15.4B | 15.3B | 9.3B | 15.5B | 15.6B | 15.7B | 10.2B | 15.9B | 15.8B | 15.9B | 10B | 16.1B |
| Goodwill & intangibles | 7.3B | 7.3B | 7.3B | 7.2B | 7.2B | 7.1B | 7B | 7B | 6.9B | 6.8B | 6.7B | 6.6B |
| Total assets | 26.3B | 26.5B | 26.2B | 26.1B | 26.5B | 26.7B | 26.8B | 26.5B | 26.9B | 27.1B | 26.8B | 26.9B |
| Accounts payable | 4.1B | 4.1B | 4.2B | 3.9B | 4.2B | 4B | 4.1B | 3.8B | 4B | 4B | 4B | 4.1B |
| Short-term debt | 1.3B | 1.4B | 962.8M | 757.6M | 808.4M | 747.6M | 763.1M | 1.6B | 1.9B | 1.3B | 1.3B | 1.5B |
| Total current liabilities | 7.9B | 7.9B | 7.5B | 7.1B | 7.4B | 7.2B | 7.3B | 7.9B | 8.4B | 7.8B | 7.8B | 8.2B |
| Long-term debt | 13.4B | 13.3B | 13.3B | 13.4B | 13.4B | 13.5B | 13.4B | 12.8B | 12.7B | 14.1B | 14B | 14.2B |
| Total liabilities | 24.1B | 24B | 23.5B | 23.2B | 23.5B | 23.3B | 23.4B | 23.2B | 23.8B | 24.6B | 24.9B | 25.3B |
| Shareholders' equity | 2.2B | 2.5B | 2.7B | 2.9B | 3B | 3.4B | 3.4B | 3.2B | 3.1B | 2.5B | 1.8B | 1.6B |
| Total debt | 14.7B | 14.7B | 14.2B | 14.1B | 14.2B | 14.2B | 14.2B | 14.3B | 14.6B | 15.4B | 15.3B | 15.7B |
| Net debt | 14.4B | 14.5B | 14.1B | 13.9B | 13.9B | 14B | 13.9B | 14.2B | 14.3B | 15.2B | 15.1B | 15.4B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -373.3M | 46.3M | 131.1M | 466.4M | 850.2M | 1.6B | 1.5B | 1.3B | 958.6M | 217.4M |
| Depreciation & amortization | 1.8B | 1.9B | 1.7B | 2.3B | 2.1B | 2.3B | 2.5B | 2.4B | 2.5B | 2.6B |
| Stock-based compensation | 53.3M | 45.9M | 47.7M | 32.8M | 59M | 101.2M | 138.3M | 104.5M | 106.2M | 95.5M |
| Change in working capital | 18.3M | -63.9M | 96M | -598.9M | 296.2M | -1.4B | -1.2B | -1.3B | -640.2M | -404.3M |
| Operating cash flow | 1.4B | 979.8M | 1.7B | 2.2B | 3.1B | 2.9B | 3.2B | 2.5B | 2.7B | 2.4B |
| Capital expenditure | -1.4B | -1.5B | -1.4B | -1.5B | -1.6B | -1.6B | -2.2B | -2B | -1.9B | — |
| Investing cash flow | -1.1B | -469M | -86.8M | -378.5M | -1.6B | -1.5B | -2B | -1.7B | -1.9B | 160M |
| Dividends paid | 0 | -250M | 0 | 0 | -159.7M | -322M | -4.2B | -277M | -295.1M | -322.7M |
| Share repurchases | 0 | 0 | -25.8M | 0 | -1.9B | 0 | 0 | — | -82.5M | -1.5B |
| Financing cash flow | -97.8M | -1.1B | -1.3B | -2B | -1B | -789.5M | -3.4B | -1.2B | -684.1M | -782.2M |
| Net change in cash | 234.5M | -587.3M | 339.8M | -187M | 474.3M | 594.3M | -2.1B | -408.9M | 170.3M | 1.7B |
| Free cash flow | 398.6M | -528.2M | 325.3M | 428.8M | 2.3B | 1.9B | 700M | 628.2M | 749.4M | 527.3M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 266.9M | 361.4M | 250.5M | 240.7M | 145.5M | 400.6M | 171.8M | 236.4M | 168.5M | 293.3M | -480.8M | 84.7M |
| Depreciation & amortization | 568M | 568.4M | 573.6M | 759.6M | 578.6M | 580.7M | 580.2M | 786.8M | 596.7M | 596M | 661.4M | 812.8M |
| Stock-based compensation | 25.3M | 23.3M | 24M | 36.7M | 29.5M | 21.7M | 18.3M | 33.7M | 18.7M | 21.2M | 21.9M | 31.4M |
| Change in working capital | -638.8M | -606.3M | 49.8M | 264.3M | -747.5M | -164.6M | 7.6M | -102.7M | -547.4M | -498.8M | 744.6M | -168.4M |
| Operating cash flow | 260.1M | 340M | 881.5M | 1.3B | -23.2M | 703.9M | 805.9M | 900.9M | 527.6M | 367.6M | 717.1M | 728.9M |
| Capital expenditure | -461.8M | -450.7M | -496.3M | -543M | -409.3M | -494.4M | -484.5M | -584.6M | — | — | — | — |
| Investing cash flow | -436.2M | -438.7M | -417.9M | -538M | -387.3M | -491.2M | -475.3M | -474.1M | 2.1M | 14.8M | 32.6M | 14.4M |
| Dividends paid | -69M | -69.1M | -69.1M | -69.5M | -69.5M | -69.5M | -86.6M | -85.7M | -83.9M | -77.1M | -76M | -84M |
| Share repurchases | — | — | — | — | — | — | — | -314.8M | -235.3M | -649.6M | -278.5M | -224.9M |
| Financing cash flow | -86.1M | 12.5M | -544.8M | -320.8M | -37M | -134.5M | -109.3M | -422.9M | -44.1M | 5.8M | -321M | -129.2M |
| Net change in cash | -262.2M | -86.2M | -81.2M | 400.8M | -447.5M | 78.2M | 221.3M | 3.9M | 485.6M | 388.2M | 428.7M | 614.1M |
| Free cash flow | 47.8M | -67.8M | 432.4M | 417.9M | 3.9M | 53.6M | 274M | 169.8M | 161.7M | -94.7M | 290.5M | 206.8M |