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 | $3.24 | $3.75 | +15.7% | — | — | — |
| Q4 26 | $1.31 | $2.95 | +125.2% | — | — | — |
| Q3 26 | -$0.49 | -$0.53 | -8.2% | — | — | — |
| Q2 26 | -$0.88 | -$0.19 | +78.4% | — | — | — |
| Q1 26 | -$0.81 | $0.11 | +113.6% | — | — | — |
| Q4 25 | -$0.68 | -$0.18 | +73.5% | — | — | — |
| Q3 25 | -$0.67 | -$1.09 | -62.7% | — | — | — |
| Q2 25 | -$0.48 | -$1.55 | -222.9% | — | — | — |
| Q1 25 | $0.46 | $0.04 | -91.3% | — | — | — |
| Q4 24 | $0.23 | $0.26 | +13.0% | — | — | — |
| Q3 24 | $1.11 | $1.85 | +66.7% | — | — | — |
| Q2 24 | $3.99 | $2.74 | -31.3% | — | — | — |
| Q1 24 | $4.44 | $7.33 | +65.1% | — | — | — |
| Q4 23 | $7.03 | $10.3 | +46.8% | — | — | — |
| Q3 23 | $8.28 | $8.62 | +4.1% | — | — | — |
| Q2 23 | $6.99 | $7.5 | +7.3% | — | — | — |
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 | — | -$5.76 | — | — | $5.1B | — |
| FY24 | — | -$11.2 | — | — | $5.4B | — |
| FY23 | — | $13.4 | — | — | $9.6B | — |
| FY22 | — | $23 | — | — | $7.3B |
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 | $2.7B | $3.1B | $3.4B | $3.6B | $3.1B | $3.3B | $7.3B | $9.6B | $5.4B | $5.1B |
| YoY change | -5.28% | +14.7% | +9.86% | +6.35% | -12.8% | +6.36% | +120% | +31.4% | -44.1% | -4.37% |
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 | 2.7B | 3.1B | 3.4B | 3.6B | 3.1B | 3.3B | 7.3B | 9.6B | 5.4B | 5.1B |
| Cost of revenue | 1.7B | 2B | 2.2B | 2.3B | 2.1B | 2.3B | 4.2B | 8.4B | 5.3B | 4.5B |
| Gross profit | 970.3M | 1.1B | 1.2B | 1.3B | 994.9M | 998M | 3.1B | 1.2B | 62.5M | 668.7M |
| Gross margin | 36.2% | 36% | 36.1% | 35% | 31.8% | 30% | 42% | 12.3% | 1.16% | 13% |
| Research & development | 80.5M | 84.3M | 70.1M | 58.3M | 59.2M | 54M | 72M | 85.7M | 86.7M | 51.4M |
| Selling, general & administrative | 353.8M | 450.3M | 446.1M | 533.4M | 429.8M | 441.5M | 524.1M | 919.5M | 618M | 550M |
| Operating expenses | 434.2M | 534.6M | 516.1M | 591.7M | 489M | 495.5M | 596.1M | 1B | 704.8M | 601.4M |
| Operating income | 536.1M | 571.7M | 701.1M | 666.1M | 505.8M | 502.5M | 2.5B | 180.7M | -642.2M | 67.3M |
| Operating margin | 20% | 18.6% | 20.8% | 18.6% | 16.2% | 15.1% | 33.9% | 1.88% | -11.9% | 1.31% |
| Non-operating income, net | 44.4M | -9.5M | 146M | -45.5M | -59.2M | -307.4M | 78M | 182.1M | -956M | -411.7M |
| Pretax income | 515.3M | 446.8M | 794.7M | 563M | 373.5M | 133.6M | 2.4B | 246.7M | -1.8B | -552.1M |
| Income tax | 96.3M | 431.8M | 144.8M | 88.2M | 54.4M | 29.4M | 390.6M | 430.3M | 87.1M | 156.9M |
| Net income | 680.8M | 99.5M | 739.1M | 604.4M | 446.6M | 199.9M | 2.8B | 1.7B | -1.1B | -465.2M |
| Net margin | 25.4% | 3.24% | 21.9% | 16.8% | 14.3% | 6.01% | 38.5% | 17.4% | -21.1% | -9.05% |
| EBITDA | 741.7M | 759.1M | 837.4M | 834.1M | 678.6M | 153.1M | 2.9B | 721.6M | 124.7M | 748.6M |
| EPS | 5.73 | 0.49 | 6.4 | 5.03 | 3.53 | 1.07 | 23 | 13.4 | -11.2 | -5.76 |
| Diluted EPS | 5.68 | 0.49 | 6.34 | 5.02 | 3.52 | 1.06 | 22.8 | 13.4 | -11.2 | -5.76 |
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 | — | — | — | — | — | — | — | — | 1.3B | 1.4B | 1.4B | 1.7B |
| Cost of revenue | — | — | — | — | — | — | — | — | 1.2B | 1.2B | 927.8M | 1.2B |
| Gross profit | — | — | — | — | — | — | — | — | 117.6M | 197.9M | 501M | 590.3M |
| Gross margin | — | — | — | — | — | — | — | — | 8.99% | 13.9% | 35.1% | 33.9% |
| Research & development | — | — | — | — | — | — | — | — | 12.7M | 12.2M | 9.2M | 3.7M |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 138.6M | 155.5M | 137.4M | 126.4M |
| Operating expenses | — | — | — | — | — | — | — | — | 151.3M | 167.7M | 146.6M | 130M |
| Operating income | — | — | — | — | — | — | — | — | -33.6M | 30.3M | 354.4M | 460.3M |
| Operating margin | — | — | — | — | — | — | — | — | -2.57% | 2.12% | 24.8% | 26.4% |
| Non-operating income, net | 9.4M | 34.5M | 49.9M | -261.2M | -850.4M | 139.2M | 11.3M | -11M | -154.5M | -257.5M | -67.1M | 12.3M |
| Pretax income | — | — | — | — | — | — | — | — | -239.1M | -285M | 254.2M | 441.6M |
| Income tax | — | — | — | — | — | — | — | — | -30.6M | 157.3M | 21.5M | 94M |
| Net income | — | — | — | — | — | — | — | — | -147.9M | -401.8M | 329M | 499.2M |
| Net margin | — | — | — | — | — | — | — | — | -11.3% | -28.1% | 23% | 28.6% |
| EBITDA | — | — | — | — | — | — | — | — | 159.6M | 184.1M | 566M | 635.7M |
| EPS | 2.58 | -5.26 | -0.08 | -1.96 | -9.45 | 0.29 | 0 | -0.16 | -1.72 | -3.87 | 2.35 | 3.72 |
| Diluted EPS | 2.57 | -5.26 | -0.08 | -1.96 | -9.45 | 0.29 | 0 | -0.16 | -1.72 | -3.87 | 2.34 | 3.52 |
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 | 9.7B | 14.2B | 8.4B | 7.7B | 15.7B | 27.1B | 25.4B | 16.9B | 10.1B | 16.6B | 12.7B |
| Enterprise value | 9.8B | 14.9B | 9.5B | 10.3B | 18.6B | 29.2B | 27.2B | 20.3B | 12.5B | 18.3B | 15.8B |
| Shares outstanding | 112.4M | 110.9M | 108.4M | 105.9M | 106.4M | 115.8M | 117.1M | 117.3M | 117.5M | 117.7M | 117.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.2 | 142.6 | 11.3 | 12.8 | 35.1 | 135.4 | 9.02 | 10.1 | — | — | 406.4 |
| P/S | 3.61 | 4.62 | 2.48 | 2.16 | 5.02 | 8.14 | 3.47 | 1.76 | 1.88 | 3.24 | 2.19 |
| P/B | 2.45 | 3.72 | 2.22 | 1.89 | 3.51 | 4.66 | 3.1 | 1.75 | 0.99 | 1.7 | 1.61 |
| EV/EBITDA | 13.2 | 19.6 | 11.4 | 12.3 | 27.5 | 190.4 | 9.5 | 28.2 | 100.5 | 24.5 | 10.7 |
| EV/Sales | 3.65 | 4.85 | 2.82 | 2.87 | 5.96 | 8.76 | 3.72 | 2.12 | 2.33 | 3.56 | 2.68 |
| Earnings yield | 7.04% | 0.7% | 8.85% | 7.81% | 2.85% | 0.74% | 11.1% | 9.86% | — | — | 0.25% |
| FCF yield | 5.57% | -0.1% | -1.84% | -1.71% | -0.33% | -2.25% | 2.54% | -4.86% | -9.72% | 4.16% | 10.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.17 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.2% | 36% | 36.1% | 35% | 31.8% | 30% | 42% | 12.3% | 1.16% | 13% | 33.9% |
| Operating margin | 20% | 18.6% | 20.8% | 18.6% | 16.2% | 15.1% | 33.9% | 1.88% | -11.9% | 1.31% | 27.7% |
| Net margin | 25.4% | 3.24% | 21.9% | 16.8% | 14.3% | 6.01% | 38.5% | 17.4% | -21.1% | -9.05% | 3.79% |
| ROE | 17.3% | 2.61% | 19.7% | 14.8% | 9.99% | 3.44% | 34.4% | 17.3% | -11.1% | -4.76% | 2.65% |
| ROA | 8.34% | 1.28% | 9.75% | 6.13% | 4.27% | 1.82% | 18.2% | 9.14% | -6.84% | -2.84% | 3.16% |
| ROIC | 10.8% | 0.42% | 11.7% | 8.45% | 5.83% | 4.97% | 20.8% | 0% | -5.09% | 0.59% | 0% |
| Return on tangible assets | 15.6% | 2.7% | 20.1% | 10.1% | 6.95% | 2.79% | 24.2% | 11.5% | -8.75% | -3.59% | 2.22% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.9 | 2.06 | 1.69 | 1.58 | 1.22 | 1.06 | 1.89 | 1.47 | 1.95 | 2.23 | 2.09 |
| Quick ratio | 2.51 | 1.57 | 1.1 | 1.03 | 0.81 | 0.64 | 1.13 | 0.86 | 1.19 | 1.57 | 1.35 |
| Debt / equity | 0.6 | 0.48 | 0.45 | 0.77 | 0.83 | 0.43 | 0.4 | 0.44 | 0.35 | 0.34 | 0.19 |
| Debt / assets | 0.29 | 0.24 | 0.22 | 0.32 | 0.35 | 0.23 | 0.21 | 0.23 | 0.22 | 0.2 | 0.12 |
| Net debt / EBITDA | 0.13 | 0.92 | 1.37 | 3.06 | 4.34 | 13.6 | 0.63 | 4.7 | 19.4 | 2.24 | 0.16 |
| Interest coverage | 8.91 | 4.87 | 16.2 | 10.8 | 6.11 | 3.17 | 20.8 | 3.13 | -9.65 | -1.66 | 1.99 |
| Effective tax rate | 18.7% | 96.6% | 18.2% | 15.7% | 14.6% | 22% | 16.1% | 100% | 0% | 0% | 100% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 23.8 | 27.7 | 31.1 | 33.9 | 29.4 | 28.7 | 62.5 | 82 | 45.8 | 43.7 | 50.2 |
| EPS (basic) | 5.73 | 0.49 | 6.4 | 5.03 | 3.53 | 1.07 | 23 | 13.4 | -11.2 | -5.76 | -5.76 |
| EPS (diluted) | 5.68 | 0.49 | 6.34 | 5.02 | 3.52 | 1.06 | 22.8 | 13.4 | -11.2 | -5.76 | 0.27 |
| Book value per share | 35.1 | 34.4 | 34.7 | 38.6 | 42 | 50.1 | 69.9 | 82.4 | 86.8 | 83.1 | 68.1 |
| FCF per share | 4.8 | -0.12 | -1.42 | -1.25 | -0.48 | -5.26 | 5.52 | -7.02 | -8.37 | 5.89 | 9.86 |
| Cash per share | 20.2 | 10.3 | 5.12 | 5.79 | 7.02 | 3.79 | 12.8 | 7.59 | 10.1 | 13.8 | 13.8 |
| Capex per share | — | — | 0 | 0.1 | 0 | 0 | — | — | 0.25 | 5.01 | 3.36 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | 0% | 0.29% | 0% | 0% | — | — | 0.54% | 11.5% | 7.75% |
| Capex / operating cash flow | — | — | 0% | 1.33% | 0% | 0% | — | — | 2.51% | 46% | 25.4% |
| Payout ratio | 19.9% | 141.3% | 19.6% | 25.2% | 36.2% | 89% | 6.55% | 11.2% | -27.4% | -76.8% | 600% |
| Dividend yield | 1.4% | 0.99% | 1.73% | 1.97% | 1.03% | 0.66% | 0.73% | 1.1% | 3.08% | 2.15% | 1.53% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 11, 2026 | $0.41 |
| Jun 12, 2026 | $0.405 |
| Mar 13, 2026 | $0.405 |
| — |
| FY21 | — | $1.07 | — | — | $3.3B | — |
| FY20 | — | $3.53 | — | — | $3.1B | — |
| FY19 | — | $5.03 | — | — | $3.6B | — |
| FY18 | — | $6.4 | — | — | $3.4B | — |
| FY17 | — | $0.49 | — | — | $3.1B | — |
| FY16 | — | $5.73 | — | — | $2.7B | — |
| 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 | — | — | — | — | — | — | — | — | $1.3B | $1.4B | $1.4B | $1.7B |
| 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 | 2.3B | 1.1B | 555.3M | 613.1M | 746.7M | 439.3M | 1.5B | 889.9M | 1.2B | 1.6B |
| Receivables | 486M | 534.3M | 605.7M | 612.7M | 530.8M | 556.9M | 1.2B | 1.2B | 742.2M | 593.5M |
| Inventory | 450.3M | 592.8M | 700.5M | 769M | 750.2M | 798.6M | 2.1B | 2.2B | 1.5B | 1.2B |
| Total current assets | 3.3B | 2.5B | 2B | 2.2B | 2.2B | 2B | 5.2B | 5.2B | 3.8B | 4B |
| Property, plant & equipment | 2.1B | 2.2B | 3.5B | 4.7B | 5.1B | 5.7B | 6.6B | 8.9B | 8.5B | 7.8B |
| Goodwill & intangibles | 3.8B | 4.1B | 3.9B | 3.9B | 4B | 3.8B | 3.8B | 3.8B | 3.6B | 3.4B |
| Total assets | 8.2B | 7.8B | 7.6B | 9.9B | 10.5B | 11B | 15.5B | 18.3B | 16.6B | 16.4B |
| Accounts payable | 281.9M | 418.5M | 522.5M | 574.1M | 483.2M | 600.5M | 1.5B | 1.5B | 943.9M | 913.5M |
| Short-term debt | 247.5M | 422M | 307.3M | 187.3M | 804.7M | 389.9M | 2.1M | 625.8M | 398M | 74.1M |
| Total current liabilities | 1.1B | 1.2B | 1.2B | 1.4B | 1.8B | 1.9B | 2.7B | 3.6B | 2B | 1.8B |
| Long-term debt | 2.1B | 1.4B | 1.4B | 3B | 2.9B | 2.1B | 3.3B | 3.7B | 3.2B | 3.2B |
| Total liabilities | 4.2B | 3.9B | 3.8B | 5.8B | 6B | 5.2B | 7.3B | 8.6B | 6.4B | 6.6B |
| Shareholders' equity | 3.9B | 3.8B | 3.8B | 4.1B | 4.5B | 5.8B | 8.2B | 9.7B | 10.2B | 9.8B |
| Total debt | 2.4B | 1.8B | 1.7B | 3.2B | 3.7B | 2.5B | 3.3B | 4.3B | 3.6B | 3.3B |
| Net debt | 99.5M | 700.1M | 1.1B | 2.6B | 2.9B | 2.1B | 1.8B | 3.4B | 2.4B | 1.7B |
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 | — | — | — | — | — | — | — | — | 1.9B | 1.6B | 1.1B | 1.6B |
| Receivables | — | — | — | — | — | — | — | — | 733.5M | 593.5M | 522.7M | 603.8M |
| Inventory | 3.4B | 2.2B | 1.9B | 1.8B | 1.7B | 1.5B | 1.7B | 1.6B | 1.5B | 1.2B | 1.3B | 1.4B |
| Total current assets | — | — | — | — | — | — | — | — | 4.6B | 4B | 3.3B | 3.9B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | -3.7B | 7.8B | -3.3B | -3.4B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 3.4B | 3.4B | 3.4B | 3.4B |
| Total assets | — | — | — | — | — | — | — | — | 17.1B | 16.4B | 15.1B | 15.9B |
| Accounts payable | — | — | — | — | — | — | — | — | 903.2M | 913.5M | 933.8M | 1.1B |
| Short-term debt | — | — | — | — | — | — | — | — | 445.4M | 74.1M | 74.6M | 74.7M |
| Total current liabilities | — | — | — | — | — | — | — | — | 2B | 1.8B | 1.6B | 1.9B |
| Long-term debt | — | — | — | — | — | — | — | — | 3.3B | 3.2B | 1.8B | 1.8B |
| Total liabilities | — | — | — | — | — | — | — | — | 6.9B | 6.6B | 5B | 5.4B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 10.3B | 9.8B | 10.1B | 10.5B |
| Total debt | — | — | — | — | — | — | — | — | 3.7B | 3.3B | 1.9B | 1.9B |
| Net debt | — | — | — | — | — | — | — | — | 1.8B | 1.7B | 792M | 245.1M |
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 | 680.8M | 99.5M | 739.1M | 604.4M | 446.6M | 199.9M | 2.8B | 1.7B | -1.1B | -465.2M |
| Depreciation & amortization | 226.2M | 196.9M | 200.7M | 213.5M | 232M | 254M | 300.8M | 429.9M | 588.6M | 658.7M |
| Stock-based compensation | 17M | 19.4M | 15.2M | 19.7M | 22.8M | 20.1M | 30.5M | 36.5M | 32.1M | 40.3M |
| Change in working capital | 28.9M | -122.9M | -150M | -109.7M | 128.5M | -15.3M | -1.2B | -1.8B | 1.5B | 731.1M |
| Operating cash flow | 1B | 594.6M | 795.8M | 779.2M | 1B | 609.7M | 2.1B | 975.9M | 1.2B | 1.3B |
| Capital expenditure | — | — | 0 | 10.4M | 0 | 0 | — | — | 29.1M | -589.8M |
| Investing cash flow | 3.1B | -40.1M | 396.3M | -811.8M | -13.1M | 280.6M | -161.7M | -427.4M | 28.8M | -178.8M |
| Dividends paid | -135.4M | -140.6M | -144.6M | -152.2M | -161.8M | -177.9M | -184.4M | -187.2M | -311.3M | -357.3M |
| Share repurchases | 0 | -250M | -500M | 0 | — | — | — | — | — | — |
| Financing cash flow | -1.6B | -1.1B | -790.2M | 1B | 136.8M | 31.8M | 609.1M | 623.7M | 1.2B | -837.4M |
| Net change in cash | 2.6B | -540.6M | 401.9M | 1B | 1.2B | 922.1M | 2.6B | 1.2B | 2.4B | 266M |
| Free cash flow | 538.9M | -13.7M | -153.8M | -132.4M | -51.6M | -609.4M | 646.2M | -824M | -983.7M | 692.5M |
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 | 320.7M | -603.3M | 16.6M | -176.6M | -1.1B | 85.1M | 49.3M | 35.2M | -147.9M | -401.8M | 329M | 499.2M |
| Depreciation & amortization | 105.4M | 144.1M | 123.8M | 138.3M | 163.5M | 163.1M | 161.8M | 168.7M | 164.5M | 163.7M | 157.8M | 155.8M |
| Stock-based compensation | 9.4M | 7.1M | 9.3M | 6.1M | 9M | 7.7M | 7M | 10.1M | 11M | 12.2M | 7.9M | 6.8M |
| Change in working capital | — | — | — | — | — | — | — | — | 151.1M | 13.4M | — | — |
| Operating cash flow | 392.9M | 467.8M | 238.3M | -368.5M | -79.9M | -514M | 564.3M | -9M | 355.6M | 388.5M | 346.2M | 710M |
| Capital expenditure | — | — | — | — | — | — | — | -119.6M | -132.2M | -155.4M | -98.7M | -71.7M |
| Investing cash flow | -35.1M | -382.9M | -74K | -74K | -69K | -53K | -60K | 288.9M | -154.9M | -183.8M | 541M | -80.4M |
| Dividends paid | -46.9M | -46.9M | -46.9M | -86.4M | -88.7M | -89.3M | -89.3M | -89.3M | -89.3M | -89.3M | -89.4M | -89.4M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 99.7M | 396.9M | 1.6B | -112.7M | -110M | -93.1M | -121.2M | -90.6M | -90.8M | -534.8M | -1.4B | -90.8M |
| Net change in cash | 457.5M | 481.8M | 1.8B | -481.3M | -190M | -607.2M | 443M | 189.3M | 109.9M | -330.1M | -535.1M | 538.8M |
| Free cash flow | 83M | -782.3M | -481.4M | -84.7M | -59.2M | -355.1M | 362.8M | -128.7M | 223.4M | 233.1M | 247.6M | 638.3M |
| Dec 12, 2025 |
| $0.405 |
| Sep 12, 2025 | $0.405 |
| Jun 13, 2025 | $0.405 |
| Mar 14, 2025 | $0.405 |
| Dec 13, 2024 | $0.405 |
| Date | Ratio |
|---|---|
| Mar 2, 2007 | 2:1 |