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 % |
|---|---|---|---|---|---|---|
| Q2 26 | $1.55 | $1.61 | +3.9% | — | $1.4B | — |
| Q1 26 | $1.09 | $1.01 | -7.3% | — | $1.2B | — |
| Q4 25 | $1.27 | $1.24 | -2.4% | — | $1.3B | — |
| Q3 25 | $1.88 | $1.94 | +3.2% | — | $1.5B | — |
| Q2 25 | $1.53 | $1.48 | -3.3% | — | $1.3B | — |
| Q1 25 | $1.07 | $1.05 | -1.9% | — | $1.1B | — |
| Q4 24 | $1.12 | $1.22 | +8.9% | — | $1.2B | — |
| Q3 24 | $1.84 | $1.8 | -2.2% | — | $1.3B | — |
| Q2 24 | $1.46 | $1.42 | -2.7% | — | $1.1B | — |
| Q1 24 | $0.98 | $0.95 | -3.1% | — | $1B | — |
| Q4 23 | $0.83 | $0.88 | +6.0% | — | $1B | — |
| Q3 23 | $1.65 | $1.7 | +3.0% | — | $1.2B | — |
| Q2 23 | $1.31 | $1.47 | +12.2% | — | $1.1B | — |
| Q1 23 | $0.92 | $0.91 | -1.1% | — | $938M | — |
| Q4 22 | $0.78 | $0.73 | -6.4% | — | $931M | — |
| Q3 22 | $1.51 | $1.63 | +7.9% | — | $1.1B | — |
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 | — | $5.69 | — | — | $5.1B | — |
| FY24 | — | $5.39 | — | — | $4.7B | — |
| FY23 | — | $4.9 | — | — | $4.2B | — |
| FY22 | — | $4.51 | — | — | $3.8B |
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 | $3.3B | $3.4B | $3.4B | $3.6B | $3.8B | $3.9B | $3.8B | $4.2B | $4.7B | $5.1B |
| YoY change | +4.53% | +1.67% | +2.47% | +4.94% | +4.63% | +4.05% | -3.51% | +11.7% | +10.6% | +9.74% |
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 | 3.3B | 3.4B | 3.4B | 3.6B | 3.8B | 3.9B | 3.8B | 4.2B | 4.7B | 5.1B |
| Cost of revenue | 1.5B | 1.4B | 1.5B | 1.5B | 1.6B | 1.8B | 1.6B | 1.7B | 1.9B | 2B |
| Gross profit | 1.8B | 2B | 2B | 2.1B | 2.2B | 2.2B | 2.2B | 2.5B | 2.8B | 3.1B |
| Gross margin | 54.6% | 59.2% | 57% | 57.2% | 57.1% | 54.8% | 58.1% | 59.4% | 60.3% | 60.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | -10M | — | — | — | -1M | — | — |
| Operating income | 1.1B | 1.2B | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.5B | 1.7B | 1.9B |
| Operating margin | 32.6% | 36.8% | 33.1% | 33.6% | 33% | 30.4% | 33.6% | 35.5% | 36.7% | 36.6% |
| Non-operating income, net | 20M | 17M | -2M | 1M | 71M | 843M | 116M | 79M | 70M | 68M |
| Pretax income | 770M | 912M | 787M | 833M | 924M | 1.6B | 1B | 1.2B | 1.4B | 1.4B |
| Income tax | 302M | 486M | 222M | 212M | 215M | 377M | 188M | 252M | 308M | 311M |
| Net income | 468M | 426M | 565M | 621M | 709M | 1.3B | 820M | 944M | 1.1B | 1.1B |
| Net margin | 14.2% | 12.7% | 16.4% | 17.2% | 18.8% | 32.1% | 21.6% | 22.3% | 22.4% | 21.6% |
| EBITDA | 1.5B | 1.7B | 1.7B | 1.8B | 1.9B | 1.9B | 2.1B | 2.4B | 2.7B | 2.9B |
| EPS | 2.63 | 2.39 | 3.16 | 3.44 | 3.91 | 6.96 | 4.51 | 4.9 | 5.39 | 5.69 |
| Diluted EPS | 2.62 | 2.38 | 3.15 | 3.43 | 3.91 | 6.95 | 4.51 | 4.9 | 5.39 | 5.69 |
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 | 1.2B | 1B | 1B | 1.1B | 1.3B | 1.2B | 1.1B | 1.3B | 1.5B | 1.3B | 1.2B | 1.4B |
| Cost of revenue | 436M | 472M | 416M | 427M | 496M | 519M | 468M | 480M | 523M | 548M | 493M | 481M |
| Gross profit | 731M | 560M | 595M | 722M | 827M | 682M | 674M | 796M | 928M | 723M | 714M | 874M |
| Gross margin | 62.6% | 54.3% | 58.9% | 62.8% | 62.5% | 56.8% | 59% | 62.4% | 64% | 56.9% | 59.2% | 64.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | 0 | — | -1M | — | — | — | — | 1M | — | — | — |
| Operating income | 478M | 299M | 326M | 449M | 543M | 400M | 371M | 489M | 614M | 405M | 391M | 542M |
| Operating margin | 41% | 29% | 32.2% | 39.1% | 41% | 33.3% | 32.5% | 38.3% | 42.3% | 31.9% | 32.4% | 40% |
| Non-operating income, net | 23M | 16M | 16M | 18M | 20M | 16M | 21M | 16M | 15M | 16M | 19M | 27M |
| Pretax income | 407M | 218M | 242M | 361M | 453M | 303M | 270M | 376M | 494M | 282M | 259M | 405M |
| Income tax | 84M | 47M | 57M | 84M | 103M | 64M | 65M | 87M | 115M | 44M | 63M | 90M |
| Net income | 323M | 171M | 185M | 277M | 350M | 239M | 205M | 289M | 379M | 238M | 196M | 315M |
| Net margin | 27.7% | 16.6% | 18.3% | 24.1% | 26.5% | 19.9% | 18% | 22.6% | 26.1% | 18.7% | 16.2% | 23.2% |
| EBITDA | 701M | 517M | 554M | 685M | 785M | 646M | 630M | 748M | 878M | 675M | 659M | 812M |
| EPS | 1.66 | — | 0.95 | 1.42 | 1.8 | — | 1.05 | 1.48 | 1.94 | 1.22 | 1 | 1.61 |
| Diluted EPS | 1.66 | — | 0.95 | 1.42 | 1.8 | — | 1.05 | 1.48 | 1.94 | 1.22 | 1 | 1.61 |
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 | 12.9B | 16.3B | 16.3B | 22.2B | 27.8B | 34.4B | 27.7B | 25.5B | 24.3B | 25.4B | 25.6B |
| Enterprise value | 20B | 23.9B | 24.8B | 31.7B | 38.3B | 45.3B | 40.1B | 37.6B | 38.3B | 41.3B | 41.5B |
| Shares outstanding | 178M | 178M | 180M | 181M | 181M | 182M | 182M | 193M | 195M | 195M | 195M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.5 | 38.2 | 28.9 | 35.8 | 39.2 | 27.2 | 33.8 | 27 | 23.1 | 22.9 | 22.7 |
| P/S | 3.9 | 4.85 | 4.75 | 6.16 | 7.35 | 8.75 | 7.32 | 6.02 | 5.18 | 4.95 | 4.85 |
| P/B | 2.47 | 3.02 | 2.79 | 3.63 | 4.3 | 4.71 | 3.61 | 2.6 | 2.35 | 2.35 | 2.2 |
| EV/EBITDA | 13 | 13.9 | 14.4 | 17.2 | 19.9 | 23.5 | 19.4 | 15.9 | 14.3 | 14.1 | 14.2 |
| EV/Sales | 6.05 | 7.13 | 7.21 | 8.79 | 10.1 | 11.5 | 10.6 | 8.88 | 8.17 | 8.03 | 7.85 |
| Earnings yield | 3.63% | 2.62% | 3.46% | 2.79% | 2.55% | 3.67% | 2.96% | 3.71% | 4.33% | 4.37% | 4.41% |
| FCF yield | -0.82% | -0.37% | -1.76% | -1.69% | -1.81% | -1.26% | -4.73% | -3.38% | -3.97% | -4.88% | -6.97% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.58 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.6% | 59.2% | 57% | 57.2% | 57.1% | 54.8% | 58.1% | 59.4% | 60.3% | 60.7% | 64.5% |
| Operating margin | 32.6% | 36.8% | 33.1% | 33.6% | 33% | 30.4% | 33.6% | 35.5% | 36.7% | 36.6% | 40.7% |
| Net margin | 14.2% | 12.7% | 16.4% | 17.2% | 18.8% | 32.1% | 21.6% | 22.3% | 22.4% | 21.6% | 21.3% |
| ROE | 8.97% | 7.91% | 9.64% | 10.1% | 11% | 17.3% | 10.7% | 9.64% | 10.2% | 10.3% | 10.1% |
| ROA | 2.53% | 2.19% | 2.66% | 2.74% | 2.86% | 4.84% | 2.95% | 3.12% | 3.2% | 3.13% | 3.52% |
| ROIC | 5.31% | 4.43% | 5.7% | 5.8% | 5.66% | 5.05% | 5.16% | 5.42% | 5.46% | 5.51% | 5.55% |
| Return on tangible assets | 2.96% | 2.55% | 3.16% | 3.18% | 3.28% | 5.31% | 3.22% | 3.37% | 3.44% | 3.35% | 3.33% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.33 | 0.31 | 0.37 | 0.63 | 0.66 | 0.73 | 0.44 | 0.65 | 0.39 | 0.46 | 0.52 |
| Quick ratio | 0.31 | 0.29 | 0.35 | 0.61 | 0.65 | 0.7 | 0.41 | 0.59 | 0.35 | 0.44 | 0.49 |
| Debt / equity | 1.37 | 1.43 | 1.47 | 1.56 | 1.71 | 1.52 | 1.62 | 1.27 | 1.37 | 1.47 | 1.38 |
| Debt / assets | 0.39 | 0.4 | 0.41 | 0.42 | 0.45 | 0.42 | 0.45 | 0.41 | 0.43 | 0.45 | 0.44 |
| Net debt / EBITDA | 4.62 | 4.45 | 4.92 | 5.14 | 5.44 | 5.67 | 5.97 | 5.13 | 5.25 | 5.4 | 5.25 |
| Interest coverage | — | — | — | 3.16 | 3.33 | 5.07 | 3.33 | 3.6 | 3.6 | 3.31 | 3.22 |
| Effective tax rate | 39.2% | 53.3% | 28.2% | 25.5% | 23.3% | 23% | 18.7% | 21.1% | 22.7% | 21.9% | 21.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.6 | 18.9 | 19.1 | 19.9 | 20.9 | 21.6 | 20.8 | 21.9 | 24 | 26.4 | 27 |
| EPS (basic) | 2.63 | 2.39 | 3.16 | 3.44 | 3.91 | 6.96 | 4.51 | 4.9 | 5.39 | 5.69 | 5.69 |
| EPS (diluted) | 2.62 | 2.38 | 3.15 | 3.43 | 3.91 | 6.95 | 4.51 | 4.9 | 5.39 | 5.69 | 5.69 |
| Book value per share | 29.3 | 30.3 | 32.6 | 33.8 | 35.7 | 40.1 | 42.3 | 50.8 | 53 | 55.6 | 58.7 |
| FCF per share | -0.6 | -0.34 | -1.59 | -2.07 | -2.77 | -2.37 | -7.21 | -4.46 | -4.94 | -6.37 | -6.24 |
| Cash per share | 0.42 | 0.31 | 0.72 | 0.33 | 3.02 | 0.64 | 0.47 | 1.71 | 0.49 | 0.5 | 1.14 |
| Capex per share | 0.47 | 0.43 | 0.48 | 0.57 | 0.59 | 0.6 | 0.68 | 0.82 | 0.78 | 16 | 17.2 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.54% | 2.26% | 2.53% | 2.88% | 2.81% | 2.77% | 3.24% | 3.76% | 3.25% | 60.8% | 63.7% |
| Capex / operating cash flow | 7.25% | 5.67% | 6.86% | 8.4% | 7.53% | 5.28% | 9.7% | 8.66% | 7.9% | 151.8% | 144.1% |
| Payout ratio | 55.8% | 67.8% | 56.5% | 56.8% | 54.9% | 33.9% | 57% | 56.4% | 55.7% | 57% | 58.5% |
| Dividend yield | 2.03% | 1.77% | 1.95% | 1.59% | 1.4% | 1.25% | 1.68% | 2.09% | 2.41% | 2.49% | 2.78% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 11, 2026 | $0.895 |
| May 12, 2026 | $0.895 |
| Feb 10, 2026 | $0.828 |
| — |
| FY21 | — | $6.96 | — | — | $3.9B | — |
| FY20 | — | $3.91 | — | — | $3.8B | — |
| FY19 | — | $3.44 | — | — | $3.6B | — |
| FY18 | — | $3.16 | — | — | $3.4B | — |
| FY17 | — | $2.39 | — | — | $3.4B | — |
| FY16 | — | $2.63 | — | — | $3.3B | — |
| 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 | $1.2B | $1B | $1B | $1.1B | $1.3B | $1.2B | $1.1B | $1.3B | $1.5B | $1.3B | $1.2B | $1.4B |
| YoY change | +7.86% | +10.8% | +7.78% | +4.74% | +13.4% | +16.4% | +13% | +11.1% | +9.67% | +5.83% | +5.69% | +6.19% |
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 | 75M | 55M | 130M | 60M | 547M | 116M | 85M | 330M | 96M | 98M |
| Receivables | 269M | 272M | 301M | 294M | 321M | 271M | 334M | 339M | 416M | 395M |
| Inventory | 39M | 41M | 41M | 44M | 47M | 57M | 98M | 112M | 103M | 112M |
| Total current assets | 784M | 720M | 781M | 1.3B | 1.9B | 1.6B | 1.3B | 1.4B | 1.2B | 2.2B |
| Property, plant & equipment | -3.9B | -4.2B | -4.3B | -4.4B | -4.6B | -5B | -5.1B | -5.2B | -5.1B | -5.3B |
| Goodwill & intangibles | 2.7B | 2.8B | 3.3B | 3.1B | 3.1B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B |
| Total assets | 18.5B | 19.5B | 21.2B | 22.7B | 24.8B | 26.1B | 27.8B | 30.3B | 32.8B | 35.4B |
| Accounts payable | 154M | 195M | 175M | 203M | 189M | 235M | 254M | 294M | 346M | 378M |
| Short-term debt | 1.4B | 1.2B | 1B | 814M | 1.6B | 641M | 1.5B | 654M | 1.5B | 3.1B |
| Total current liabilities | 2.4B | 2.3B | 2.1B | 2B | 2.9B | 2.1B | 2.8B | 2.2B | 3.1B | 4.7B |
| Long-term debt | 5.7B | 6.5B | 7.6B | 8.7B | 9.4B | 10.4B | 11B | 11.8B | 12.6B | 12.9B |
| Total liabilities | 13.3B | 14.1B | 15.4B | 16.6B | 18.3B | 18.8B | 20.1B | 20.5B | 22.5B | 24.6B |
| Shareholders' equity | 5.2B | 5.4B | 5.9B | 6.1B | 6.5B | 7.3B | 7.7B | 9.8B | 10.3B | 10.8B |
| Total debt | 7.2B | 7.7B | 8.6B | 9.5B | 11B | 11.1B | 12.5B | 12.4B | 14.1B | 15.9B |
| Net debt | 7.1B | 7.7B | 8.5B | 9.5B | 10.5B | 10.9B | 12.4B | 12.1B | 14B | 15.8B |
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 | 628M | 330M | 584M | 48M | 127M | 96M | 114M | 94M | 166M | 98M | 137M | 191M |
| Receivables | 382M | 339M | 323M | 393M | 453M | 416M | 380M | 424M | 459M | 395M | 386M | 432M |
| Inventory | 111M | 112M | 115M | 111M | 105M | 103M | 107M | 109M | 109M | 112M | 114M | 110M |
| Total current assets | 1.8B | 1.4B | 1.6B | 1.2B | 1.2B | 1.2B | 1.2B | 1.4B | 1.6B | 2.2B | 1.5B | 1.7B |
| Property, plant & equipment | 24.8B | -5.2B | 26.1B | 26.6B | 27.1B | -5.1B | 28.5B | 29B | 29.7B | -5.3B | 31.2B | 32B |
| Goodwill & intangibles | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.6B |
| Total assets | 29.8B | 30.3B | 31.1B | 31.2B | 31.8B | 32.8B | 33.2B | 33.9B | 34.7B | 35.4B | 35.3B | 36.5B |
| Accounts payable | 228M | 294M | 231M | 215M | 259M | 346M | 240M | 306M | 302M | 378M | 272M | 326M |
| Short-term debt | 492M | 654M | 557M | 575M | 800M | 1.5B | 1.1B | 2.7B | 2.3B | 3.1B | 2.9B | 1.9B |
| Total current liabilities | 1.7B | 2.2B | 1.9B | 1.8B | 2.1B | 3.1B | 2.4B | 4B | 3.7B | 4.7B | 4.1B | 3.3B |
| Long-term debt | 11.8B | 11.8B | 12.6B | 12.6B | 12.6B | 12.6B | 13.4B | 12.4B | 13.1B | 12.9B | 12.8B | 14.1B |
| Total liabilities | 19.9B | 20.5B | 21.1B | 21.1B | 21.4B | 22.5B | 22.6B | 23.2B | 23.8B | 24.6B | 24.2B | 24.8B |
| Shareholders' equity | 9.9B | 9.8B | 10B | 10.2B | 10.4B | 10.3B | 10.5B | 10.7B | 10.9B | 10.8B | 11B | 11.7B |
| Total debt | 12.3B | 12.4B | 13.2B | 13.2B | 13.4B | 14.1B | 14.5B | 15.1B | 15.4B | 15.9B | 15.7B | 16.1B |
| Net debt | 11.6B | 12.1B | 12.6B | 13.2B | 13.3B | 14B | 14.4B | 15B | 15.2B | 15.8B | 15.6B | 15.9B |
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 | 468M | 426M | 565M | 621M | 709M | 1.3B | 820M | 944M | 1.1B | 1.1B |
| Depreciation & amortization | 470M | 492M | 545M | 582M | 604M | 636M | 649M | 704M | 788M | 894M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 14M | 63M | -35M | -101M | -53M | -3M | -237M | 55M | -52M | -21M |
| Operating cash flow | 1.2B | 1.3B | 1.3B | 1.2B | 1.4B | 2.1B | 1.3B | 1.8B | 1.9B | 2.1B |
| Capital expenditure | -84M | -76M | -87M | -104M | -106M | -109M | -123M | -159M | -152M | -3.1B |
| Investing cash flow | -279M | -238M | -450M | -291M | -239M | 228M | 170M | -240M | -523M | -3.1B |
| Dividends paid | -261M | -289M | -319M | -353M | -389M | -428M | -467M | -532M | -585M | -633M |
| Share repurchases | -65M | -54M | -45M | -36M | 0 | 0 | — | — | — | — |
| Financing cash flow | 315M | 192M | 710M | 479M | 1.1B | -345M | 1B | 1.2B | 1.1B | 1.2B |
| Net change in cash | 1.2B | 1.3B | 1.5B | 1.4B | 2.3B | 1.9B | 2.4B | 2.8B | 2.5B | 174M |
| Free cash flow | -106M | -61M | -287M | -375M | -502M | -432M | -1.3B | -860M | -963M | -1.2B |
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 | 323M | 171M | 185M | 277M | 350M | 239M | 205M | 289M | 379M | 238M | 196M | 315M |
| Depreciation & amortization | 177M | 181M | 188M | 193M | 200M | 207M | 216M | 221M | 226M | 231M | 237M | 240M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 53M | 123M | -21M | -135M | -23M | 127M | -155M | -112M | 21M | 225M | -311M | 18M |
| Operating cash flow | 606M | 540M | 353M | 322M | 601M | 649M | 250M | 407M | 764M | 663M | 305M | 602M |
| Capital expenditure | -35M | -46M | -38M | -35M | -39M | -40M | -29M | -42M | -797M | -1B | -659M | -860M |
| Investing cash flow | -38M | -91M | -124M | -68M | -5M | -326M | -20M | -39M | -790M | -1.1B | 133M | -1.2B |
| Dividends paid | -138M | -137M | -138M | -149M | -149M | -149M | -149M | -162M | -161M | -161M | -162M | -174M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 1B | 63M | 613M | -314M | 88M | 544M | 254M | 449M | 149M | 397M | -366M | 199M |
| Net change in cash | 1.6B | 512M | 842M | -60M | 684M | 867M | 484M | 817M | 123M | -15M | 72M | -370M |
| Free cash flow | -28M | -315M | -265M | -360M | -43M | -295M | -246M | -474M | -82M | -440M | -394M | -307M |
| Nov 13, 2025 |
| $0.828 |
| Aug 12, 2025 | $0.828 |
| May 13, 2025 | $0.828 |
| Feb 7, 2025 | $0.765 |
| Nov 12, 2024 | $0.765 |