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 | $1.44 | $1.84 | +27.8% | — | — | — |
| Q4 26 | $0.66 | $0.71 | +7.6% | — | — | — |
| Q3 26 | $0.8 | $0.87 | +8.7% | — | — | — |
| Q2 26 | $0.85 | $0.92 | +8.2% | — | — | — |
| Q1 26 | $0.8 | $0.93 | +16.3% | — | — | — |
| Q4 25 | $0.67 | $0.7 | +4.5% | — | — | — |
| Q3 25 | $1.15 | $1.14 | -0.9% | — | — | — |
| Q2 25 | $1.09 | $1.09 | 0.0% | — | — | — |
| Q1 25 | $1.24 | $1.03 | -16.9% | — | — | — |
| Q4 24 | $1.37 | $1.46 | +6.6% | — | — | — |
| Q3 24 | $1.43 | $1.36 | -4.9% | — | — | — |
| Q2 24 | $1.53 | $1.63 | +6.5% | — | — | — |
| Q1 24 | $1.59 | $1.89 | +18.9% | — | — | — |
| Q4 23 | $1.78 | $2.09 | +17.4% | — | — | — |
| Q3 23 | $1.65 | $1.93 | +17.0% | — | — | — |
| Q2 23 | $1.41 | $1.86 | +31.9% | — | — | — |
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 | — | $2.25 | — | — | $80.3B | — |
| FY24 | — | $3.77 | — | — | $85.5B | — |
| FY23 | — | $6.44 | — | — | $93.9B | — |
| FY22 | — | $7.93 | — | — | $101.6B |
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 | $62.3B | $60.8B | $64.3B | $64.7B | $64.4B | $85.2B | $101.6B | $93.9B | $85.5B | $80.3B |
| YoY change | -7.91% | -2.43% | +5.78% | +0.49% | -0.47% | +32.5% | +19.1% | -7.5% | -8.95% | -6.15% |
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 | 62.3B | 60.8B | 64.3B | 64.7B | 64.4B | 85.2B | 101.6B | 93.9B | 85.5B | 80.3B |
| Cost of revenue | 58.7B | 57.3B | 60.2B | 60.5B | 59.9B | 79.3B | 94B | 86.4B | 79.8B | 75.2B |
| Gross profit | 3.6B | 3.5B | 4.2B | 4.1B | 4.5B | 6B | 7.6B | 7.5B | 5.8B | 5B |
| Gross margin | 5.8% | 5.78% | 6.5% | 6.41% | 6.92% | 7.02% | 7.45% | 8% | 6.76% | 6.27% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2B | 2B | 2.2B | 2.5B | 2.7B | 3B | 3.4B | 3.5B | 3.7B | 3.6B |
| Operating expenses | 2B | 2B | 2.2B | 2.5B | 2.7B | 3B | 3.4B | 3.5B | 3.7B | 3.6B |
| Operating income | 1.6B | 1.5B | 2B | 1.7B | 1.8B | 3B | 4.2B | 4.1B | 2.1B | 1.4B |
| Operating margin | 2.63% | 2.53% | 3.13% | 2.56% | 2.74% | 3.51% | 4.15% | 4.32% | 2.42% | 1.77% |
| Non-operating income, net | 386M | 293M | 246M | 336M | 345M | 489M | 1.1B | 385M | 327M | 325M |
| Pretax income | 1.8B | 1.6B | 2.1B | 1.6B | 1.9B | 3.3B | 5.2B | 4.3B | 2.3B | 1.3B |
| Income tax | 534M | 7M | 245M | 209M | 101M | 578M | 868M | 828M | 476M | 182M |
| Net income | 1.3B | 1.6B | 1.8B | 1.4B | 1.8B | 2.7B | 4.4B | 3.5B | 1.8B | 1.1B |
| Net margin | 2.07% | 2.63% | 2.82% | 2.13% | 2.77% | 3.21% | 4.3% | 3.69% | 2.08% | 1.34% |
| EBITDA | 2.9B | 3B | 3.6B | 3.1B | 3.5B | 4.8B | 6.6B | 6.3B | 4.6B | 3.4B |
| EPS | 2.23 | 2.86 | 3.24 | 2.48 | 3.16 | 4.84 | 7.93 | 6.44 | 3.77 | 2.25 |
| Diluted EPS | 2.16 | 2.79 | 3.19 | 2.44 | 3.15 | 4.79 | 7.71 | 6.43 | 3.65 | 2.23 |
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 | — | — | — | — | — | — | — | — | 20.4B | 18.6B | 20.5B | 22.7B |
| Cost of revenue | — | — | — | — | — | — | — | — | 19.1B | 17.3B | 19.3B | 20.7B |
| Gross profit | 1.8B | 1.7B | 1.7B | 1.4B | 1.4B | 1.4B | 1.2B | 1.4B | 1.3B | 1.2B | 1.2B | 1.9B |
| Gross margin | — | — | — | — | — | — | — | — | 6.23% | 6.54% | 5.96% | 8.53% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 873M | 893M | 961M | 1B |
| Operating expenses | — | — | — | — | — | — | — | — | 873M | 893M | 961M | 1B |
| Operating income | — | — | — | — | — | — | — | — | 397M | 320M | 261M | 909M |
| Operating margin | — | — | — | — | — | — | — | — | 1.95% | 1.72% | 1.27% | 4.01% |
| Non-operating income, net | — | — | — | — | — | — | — | — | -218M | 369M | 147M | 211M |
| Pretax income | — | — | — | — | — | — | — | — | 147M | 476M | 384M | 1.1B |
| Income tax | — | — | — | — | — | — | — | — | 37M | 22M | 81M | 176M |
| Net income | — | — | — | — | — | — | — | — | 110M | 454M | 303M | 912M |
| Net margin | — | — | — | — | — | — | — | — | 0.54% | 2.45% | 1.48% | 4.02% |
| EBITDA | — | — | — | — | — | — | — | — | 795M | 974M | 796M | 1.5B |
| EPS | 1.53 | — | 1.45 | 0.98 | 0.04 | 1.19 | 0.61 | 0.46 | 0.22 | 0.95 | 0.62 | — |
| Diluted EPS | 1.52 | — | 1.42 | 0.98 | 0.04 | 1.17 | 0.61 | 0.45 | 0.22 | 0.94 | 0.62 | — |
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 | 26.2B | 22.3B | 22.9B | 25.8B | 28.3B | 37.9B | 50.8B | 39.1B | — | 27.6B | 38.7B |
| Enterprise value | 32.2B | 29B | 29.3B | 34.8B | 38.7B | 47.5B | 60B | 47.3B | — | 36.3B | 47.6B |
| Shares outstanding | 573M | 557M | 559M | 557M | 561M | 560M | 547M | 541M | 478M | 480M | 480M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.3 | 13.9 | 12.6 | 18.7 | 15.9 | 13.8 | 11.6 | 11.3 | — | 25.7 | 22.2 |
| P/S | 0.42 | 0.37 | 0.36 | 0.4 | 0.44 | 0.44 | 0.5 | 0.42 | — | 0.34 | 0.48 |
| P/B | 1.52 | 1.21 | 1.2 | 1.34 | 1.41 | 1.66 | 2.06 | 1.6 | — | 1.2 | 1.66 |
| EV/EBITDA | 10.9 | 9.78 | 8.11 | 11.1 | 10.9 | 9.98 | 9.04 | 7.5 | — | 10.5 | 15.9 |
| EV/Sales | 0.52 | 0.48 | 0.46 | 0.54 | 0.6 | 0.56 | 0.59 | 0.5 | — | 0.45 | 0.58 |
| Earnings yield | 4.92% | 7.18% | 7.92% | 5.34% | 6.3% | 7.23% | 8.59% | 8.87% | — | 3.89% | 4.51% |
| FCF yield | -28.3% | -31.4% | -24.6% | -24.3% | -11.3% | 14.3% | 4.25% | 7.59% | — | 15.2% | 3.01% |
| PEG | — | — | — | — | — | — | — | — | — | — | 14.3 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.8% | 5.78% | 6.5% | 6.41% | 6.92% | 7.02% | 7.45% | 8% | 6.76% | 6.27% | 8.53% |
| Operating margin | 2.63% | 2.53% | 3.13% | 2.56% | 2.74% | 3.51% | 4.15% | 4.32% | 2.42% | 1.77% | 4.01% |
| Net margin | 2.07% | 2.63% | 2.82% | 2.13% | 2.77% | 3.21% | 4.3% | 3.69% | 2.08% | 1.34% | 2.16% |
| ROE | 7.49% | 8.72% | 9.53% | 7.15% | 8.87% | 12% | 17.7% | 14.2% | 7.93% | 4.66% | 7.64% |
| ROA | 3.24% | 4.01% | 4.44% | 3.13% | 3.58% | 4.87% | 7.3% | 6.34% | 3.34% | 2.05% | 2.26% |
| ROIC | 4.98% | 6.12% | 6.98% | 5.07% | 5.48% | 7.62% | 10.4% | 10% | 4.94% | 3.84% | 4.99% |
| Return on tangible assets | 3.98% | 4.99% | 5.54% | 4.17% | 4.62% | 6.41% | 9.35% | 8.26% | 4.48% | 2.76% | 4.39% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.6 | 1.59 | 1.75 | 1.55 | 1.5 | 1.45 | 1.46 | 1.6 | 1.39 | 1.37 | 1.39 |
| Quick ratio | 0.93 | 0.86 | 1 | 0.89 | 0.86 | 0.79 | 0.85 | 0.95 | 0.81 | 0.83 | 0.86 |
| Debt / equity | 0.4 | 0.41 | 0.44 | 0.51 | 0.55 | 0.46 | 0.42 | 0.39 | 0.51 | 0.42 | 0.39 |
| Debt / assets | 0.17 | 0.19 | 0.21 | 0.22 | 0.22 | 0.19 | 0.17 | 0.18 | 0.22 | 0.19 | 0.17 |
| Net debt / EBITDA | 2.05 | 2.25 | 1.77 | 2.88 | 2.93 | 2.03 | 1.39 | 1.31 | 2.31 | 2.53 | 2.02 |
| Interest coverage | 7.22 | 5.88 | 6.66 | 4.95 | 6.55 | 13.5 | 14.2 | 7.64 | 4.19 | 3.05 | 4.54 |
| Effective tax rate | 29.3% | 0.44% | 11.9% | 13.2% | 5.36% | 17.4% | 16.6% | 19.3% | 21.1% | 14.5% | 15.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 108.8 | 109.2 | 115.1 | 116.1 | 114.7 | 152.2 | 185.7 | 173.6 | 178.9 | 167.2 | 169.3 |
| EPS (basic) | 2.23 | 2.86 | 3.24 | 2.48 | 3.16 | 4.84 | 7.93 | 6.44 | 3.77 | 2.25 | 2.25 |
| EPS (diluted) | 2.16 | 2.79 | 3.19 | 2.44 | 3.15 | 4.79 | 7.71 | 6.43 | 3.65 | 2.23 | 3.66 |
| Book value per share | 30 | 33 | 34.1 | 34.6 | 35.8 | 40.7 | 45 | 45.2 | 46.9 | 48 | 48.9 |
| FCF per share | -12.9 | -12.6 | -10.1 | -11.3 | -5.72 | 9.69 | 3.95 | 5.48 | 2.57 | 8.76 | 3.48 |
| Cash per share | 1.6 | 1.44 | 3.58 | 1.53 | 1.19 | 1.68 | 1.9 | 2.53 | 1.79 | 2.18 | 2.27 |
| Capex per share | 1.54 | 1.88 | 1.51 | 1.49 | 1.47 | — | — | — | — | 2.6 | 2.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.41% | 1.72% | 1.31% | 1.28% | 1.28% | — | — | — | — | 1.55% | 1.36% |
| Capex / operating cash flow | -14.2% | -20.7% | -19.1% | -13.3% | -15.4% | — | — | — | — | 22.9% | 40% |
| Payout ratio | 54.4% | 45.6% | 41.8% | 57.2% | 45.4% | 30.5% | 20.6% | 28.2% | 55.4% | 92% | 56.3% |
| Dividend yield | 2.68% | 3.27% | 3.31% | 3.06% | 2.86% | 2.2% | 1.77% | 2.5% | — | 3.58% | 2.59% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.52 |
| May 20, 2026 | $0.52 |
| Feb 17, 2026 | $0.52 |
| — |
| FY21 | — | $4.84 | — | — | $85.2B | — |
| FY20 | — | $3.16 | — | — | $64.4B | — |
| FY19 | — | $2.48 | — | — | $64.7B | — |
| FY18 | — | $3.24 | — | — | $64.3B | — |
| FY17 | — | $2.86 | — | — | $60.8B | — |
| FY16 | — | $2.23 | — | — | $62.3B | — |
| 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 | — | — | — | — | — | — | — | — | $20.4B | $18.6B | $20.5B | $22.7B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 915M | 804M | 2B | 852M | 666M | 943M | 1B | 1.4B | 857M | 1B |
| Receivables | 2.4B | 2.4B | 2.7B | 3.3B | 3.7B | 4.5B | 6.2B | 5.3B | 4.6B | 3.6B |
| Inventory | 8.8B | 9.2B | 8.8B | 9.2B | 11.7B | 14.5B | 14.8B | 12B | 11.6B | 10.4B |
| Total current assets | 21B | 19.9B | 20.6B | 21.3B | 27.3B | 31.9B | 35.4B | 29.8B | 27.7B | 26.7B |
| Property, plant & equipment | 5.1B | 5.1B | 4.8B | 5.7B | 5.4B | 5.2B | 5.4B | 5.8B | 6.1B | 6.1B |
| Goodwill & intangibles | 7.4B | 7.8B | 8.1B | 11B | 11.2B | 13.5B | 13.1B | 12.7B | 13.5B | 13.5B |
| Total assets | 39.8B | 40B | 40.8B | 44B | 49.7B | 56.1B | 59.8B | 54.6B | 53.3B | 52.4B |
| Accounts payable | 3.6B | 3.9B | 3.5B | 3.7B | 4.5B | 6.4B | 7.8B | 6.3B | 5.5B | 5.2B |
| Short-term debt | 427M | 870M | 690M | 1.4B | 2.3B | 1.8B | 1.7B | 406M | 2.9B | 2.1B |
| Total current liabilities | 13.2B | 12.6B | 11.8B | 13.7B | 18.2B | 21.9B | 24.2B | 18.7B | 19.9B | 19.5B |
| Long-term debt | 6.5B | 6.6B | 7.7B | 8.5B | 8.7B | 8.8B | 8.6B | 9.2B | 8.6B | 7.7B |
| Total liabilities | 22.6B | 21.6B | 21.8B | 24.7B | 29.6B | 33.4B | 35.2B | 30.2B | 30.8B | 29.4B |
| Shareholders' equity | 17.2B | 18.4B | 19B | 19.3B | 20.1B | 22.8B | 24.6B | 24.5B | 22.4B | 23B |
| Total debt | 6.9B | 7.5B | 8.4B | 9.9B | 11.1B | 10.6B | 10.3B | 9.6B | 11.5B | 9.8B |
| Net debt | 6.3B | 6.7B | 6.4B | 9B | 10.4B | 9.6B | 9.3B | 8.2B | 10.9B | 8.7B |
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 | 1.5B | 1.4B | 830M | 764M | 784M | 857M | 897M | 1.1B | 1.2B | 1B | 624M | 1.1B |
| Receivables | 5.5B | 5.3B | 5.3B | 5.2B | 4.7B | 4.6B | 5.5B | 4.8B | 5B | 3.6B | 4.5B | 4.1B |
| Inventory | 11.2B | 12B | 11.6B | 10.4B | 10.7B | 11.6B | 11.6B | 9.7B | 8.7B | 10.4B | 11.7B | 10.6B |
| Total current assets | 30.5B | 29.8B | 29B | 27B | 26.6B | 27.7B | 27.9B | 26.3B | 26.4B | 26.7B | 30B | 27.8B |
| Property, plant & equipment | 5.7B | 5.8B | 5.9B | 5.9B | 6B | 6.1B | 6.1B | 6.1B | 6B | 6.1B | 5.9B | 5.9B |
| Goodwill & intangibles | 6.4B | 12.7B | 7.1B | 7B | 7B | 13.5B | 13.8B | 14.1B | 13.6B | 13.5B | 13.1B | 13B |
| Total assets | 55.1B | 54.6B | 54.8B | 52.7B | 52.2B | 53.3B | 53.4B | 52B | 51.9B | 52.4B | 55.6B | 53.5B |
| Accounts payable | 5.3B | 6.3B | 5.6B | 5B | 4.9B | 5.5B | 5.2B | 4.5B | 5B | 5.2B | 5.5B | 5B |
| Short-term debt | 412M | 406M | 2B | 2.6B | 2.8B | 2.9B | 3.8B | 1.9B | 1.6B | 2.1B | 3.2B | 1.9B |
| Total current liabilities | 18.1B | 18.7B | 19.7B | 18.7B | 19B | 19.9B | 20.2B | 18.5B | 19.3B | 19.5B | 22.9B | 20B |
| Long-term debt | 9.1B | 9.2B | 9.3B | 9.3B | 8.6B | 8.6B | 8.6B | 8.7B | 7.6B | 7.7B | 7.5B | 7.5B |
| Total liabilities | 29.5B | 30.2B | 31.3B | 30.2B | 29.9B | 30.8B | 31B | 29.3B | 29.2B | 29.4B | 32.5B | 29.7B |
| Shareholders' equity | 25.6B | 24.5B | 23.5B | 22.5B | 22.3B | 22.4B | 22.4B | 22.7B | 22.8B | 23B | 23.1B | 23.9B |
| Total debt | 9.5B | 9.6B | 11.3B | 11.9B | 11.3B | 11.5B | 12.4B | 10.6B | 9.2B | 9.8B | 10.7B | 9.3B |
| Net debt | 8B | 8.2B | 10.5B | 11.1B | 10.6B | 10.9B | 11.6B | 9.6B | 8B | 8.7B | 10.1B | 8.3B |
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 | 1.3B | 1.6B | 1.8B | 1.4B | 1.8B | 2.7B | 4.4B | 3.5B | 1.8B | 1.1B |
| Depreciation & amortization | 900M | 924M | 941M | 993M | 976M | 996M | 1B | 1.1B | 1.1B | 1.2B |
| Stock-based compensation | 74M | 66M | 109M | 89M | 151M | 161M | 147M | 112M | 74M | 83M |
| Change in working capital | -8.6B | -7.1B | -7.2B | -8.7B | -8.2B | 200M | -2.4B | 2.6B | -138M | 2.5B |
| Operating cash flow | -6.2B | -5.1B | -4.4B | -6.2B | -5.3B | 4.3B | 3.3B | 7.1B | 2.9B | 5.5B |
| Capital expenditure | -882M | -1B | -842M | -828M | -823M | — | — | — | — | -1.2B |
| Investing cash flow | 6.9B | 7.3B | 6.6B | 5.3B | 4.5B | -1.5B | -81M | -2M | -1.1B | -1B |
| Dividends paid | -701M | -730M | -758M | -789M | -809M | -834M | -899M | -977M | -985M | -987M |
| Share repurchases | -1B | -750M | -77M | -150M | -133M | 0 | -1.4B | -2.7B | -2.3B | 0 |
| Financing cash flow | -579M | -1B | 187M | -660M | -423M | -1.1B | -2.5B | -4.6B | -1.5B | -2.9B |
| Net change in cash | 75M | 1.2B | 2.4B | -1.6B | -1.3B | 1.7B | 670M | 2.5B | 188M | 1.5B |
| Free cash flow | -7.4B | -7B | -5.6B | -6.3B | -3.2B | 5.4B | 2.2B | 3B | 1.2B | 4.2B |
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 | 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 | — | — | — | — | — | — | — | — | 110M | 454M | 303M | 912M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 296M | 307M | 293M | 293M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 21M | -10M | 64M | 74M |
| Change in working capital | 201M | 1B | -713M | -544M | -161M | 699M | -423M | -734M | 270M | -160M | -2.5B | 956M |
| Operating cash flow | 201M | 1B | -713M | -544M | -161M | 699M | -423M | -734M | 1.8B | -313M | 150M | 1.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | -296M | -356M | -194M | -272M |
| Investing cash flow | — | — | — | — | — | — | — | — | -253M | -373M | -128M | -245M |
| Dividends paid | — | — | — | — | — | — | — | — | -248M | -244M | -254M | -256M |
| Share repurchases | -117M | -1.6B | -1.3B | -1B | 0 | 0 | 0 | 0 | 0 | 0 | — | — |
| Financing cash flow | -117M | -1.6B | -1.3B | -1B | 0 | 0 | 0 | 0 | -561M | 299M | -307M | -254M |
| Net change in cash | 84M | -538M | -2B | -1.5B | -161M | 699M | -423M | -734M | 995M | -387M | -285M | 650M |
| Free cash flow | — | — | — | — | — | — | — | — | 1.5B | -669M | -44M | 877M |
| Nov 19, 2025 |
| $0.51 |
| Aug 20, 2025 | $0.51 |
| May 21, 2025 | $0.51 |
| Feb 18, 2025 | $0.51 |
| Nov 21, 2024 | $0.50 |
| Date | Ratio |
|---|---|
| Aug 30, 2001 | 105:100 |
| Aug 24, 2000 | 105:100 |
| Aug 19, 1999 | 105:100 |
| Aug 20, 1998 | 105:100 |
| Aug 14, 1997 | 105:100 |
| Aug 15, 1996 | 105:100 |
| Aug 17, 1995 | 105:100 |
| Dec 6, 1994 | 3:2 |
| Aug 16, 1994 | 105:100 |
| Aug 17, 1993 | 105:100 |
| Aug 11, 1992 | 105:100 |
| Aug 13, 1991 | 105:100 |
| Aug 14, 1990 | 105:100 |
| Dec 5, 1989 | 3:2 |
| Aug 22, 1989 | 105:100 |
| Aug 16, 1988 | 105:100 |
| Aug 11, 1987 | 105:100 |
| Aug 12, 1986 | 105:100 |
| Jun 3, 1986 | 3:2 |
| Aug 13, 1985 | 105:100 |
| Aug 14, 1984 | 105:100 |
| Aug 16, 1983 | 105:100 |
| Aug 17, 1982 | 105:100 |
| Aug 17, 1981 | 105:100 |
| Mar 23, 1981 | 3:2 |
| Oct 27, 1980 | 105:100 |