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 | -$0.4 | -$0.37 | +7.5% | — | $1.7B | — |
| Q1 26 | -$0.44 | -$0.4 | +9.1% | — | $1.5B | — |
| Q4 25 | -$0.38 | $0.54 | +242.1% | — | $1.5B | — |
| Q3 25 | -$0.09 | -$0.23 | -155.6% | — | $1.6B | — |
| Q2 25 | -$0.48 | -$0.22 | +54.2% | — | $1.7B | — |
| Q1 25 | -$0.4 | -$0.35 | +12.5% | — | $1.6B | — |
| Q4 24 | -$0.39 | -$0.06 | +84.6% | — | $1.4B | — |
| Q3 24 | -$0.45 | -$0.32 | +28.9% | — | $1.5B | — |
| Q2 24 | -$0.27 | -$0.28 | -3.7% | — | $1.5B | — |
| Q1 24 | -$0.38 | -$0.23 | +39.5% | — | $1.5B | — |
| Q4 23 | -$0.33 | $0.01 | +103.0% | — | $1.3B | — |
| Q3 23 | -$0.17 | -$0.14 | +17.6% | — | $1.2B | — |
| Q2 23 | -$0.06 | -$0.1 | -66.7% | — | $1.2B | — |
| Q1 23 | -$0.13 | -$0.09 | +30.8% | — | $1.3B | — |
| Q4 22 | -$0.17 | -$0.16 | +5.9% | — | $1.2B | — |
| Q3 22 | -$0.07 | -$0.25 | -257.1% | — | $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 | — | -$0.25 | — | — | $6.4B | — |
| FY24 | — | -$0.89 | — | — | $5.9B | — |
| FY23 | — | -$0.32 | — | — | $5B | — |
| FY22 | — | -$0.6 | — | — | $4.7B |
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 | $2.5B | $2.6B | $3.8B | $4B | $3.8B | $4.1B | $4.7B | $5B | $5.9B | $6.4B |
| YoY change | +50.6% | +7.06% | +44.6% | +4.58% | -4.05% | +7.51% | +15% | +6.94% | +16.6% | +9.04% |
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 | 2.5B | 2.6B | 3.8B | 4B | 3.8B | 4.1B | 4.7B | 5B | 5.9B | 6.4B |
| Cost of revenue | 1B | 978M | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.9B | 2.6B | 2.9B |
| Gross profit | 1.4B | 1.6B | 2.5B | 2.7B | 2.5B | 2.7B | 3.3B | 3.1B | 3.3B | 3.5B |
| Gross margin | 57.7% | 62.7% | 66.5% | 68.2% | 66.6% | 66.7% | 69.6% | 61.6% | 56.1% | 54.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 62M | 82M | 94M | 135M | 235M | 288M | 243M | 205M | — | — |
| Operating expenses | 124M | 164M | 188M | 270M | 701M | 634M | 492M | 410M | 204M | 223M |
| Operating income | 571M | 783M | 1.3B | 1.3B | 694M | 870M | 1.4B | 1B | 1.1B | 856M |
| Operating margin | 23.3% | 29.8% | 33.4% | 32.3% | 18.2% | 21.2% | 30.4% | 20.6% | 18.4% | 13.4% |
| Non-operating income, net | -19M | -44M | -79M | -190M | 43M | -14M | -138M | 1.1B | 569M | 1.5B |
| Pretax income | -13M | 139M | 240M | 123M | -192M | -52M | 136M | 568M | -200M | 98M |
| Income tax | -53M | 88M | -343M | 43M | -147M | 14M | -2M | -48M | -191M | -614M |
| Net income | 40M | 51M | 583M | 80M | -45M | -66M | 138M | 616M | -9M | 712M |
| Net margin | 1.63% | 1.94% | 15.4% | 2.01% | -1.18% | -1.61% | 2.93% | 12.2% | -0.15% | 11.1% |
| EBITDA | 1.4B | 1.6B | 2.4B | 2.6B | 2.1B | 2.3B | 3.2B | 3.7B | 3.3B | 3.3B |
| EPS | -0.15 | -0.12 | 0.1 | -0.4 | -0.61 | -0.69 | -0.6 | -0.32 | -0.89 | -0.25 |
| Diluted EPS | -0.15 | -0.12 | 0.1 | -0.4 | -0.61 | -0.69 | -0.6 | -0.32 | -0.89 | -0.25 |
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 | 1.3B | 1.5B | 1.5B | 1.5B | 1.4B | 1.6B | 1.7B | 1.6B | 1.5B | 1.5B | 1.7B |
| Cost of revenue | 496M | 611M | 634M | 618M | 623M | 705M | 675M | 699M | 721M | 808M | 779M | 783M |
| Gross profit | 683M | 712M | 858M | 864M | 847M | 727M | 905M | 993M | 875M | 731M | 735M | 927M |
| Gross margin | 57.9% | 53.8% | 57.5% | 58.3% | 57.6% | 50.8% | 57.3% | 58.7% | 54.8% | 47.5% | 48.5% | 54.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 43M | 50M | 45M | — | — | — | — | — | — | — | — | — |
| Operating expenses | 86M | 100M | 90M | 53M | 59M | 47M | 49M | 56M | 57M | 61M | 73M | 77M |
| Operating income | 192M | 134M | 311M | 294M | 274M | 203M | 273M | 328M | 207M | 48M | 114M | 292M |
| Operating margin | 16.3% | 10.1% | 20.8% | 19.8% | 18.6% | 14.2% | 17.3% | 19.4% | 13% | 3.12% | 7.53% | 17.1% |
| Non-operating income, net | 222M | 372M | 109M | 126M | 192M | 142M | 142M | 199M | 355M | 803M | 195M | 74M |
| Pretax income | 44M | 152M | -56M | -69M | -48M | -27M | -194M | -97M | -24M | 413M | -330M | -292M |
| Income tax | 21M | -112M | 14M | 19M | -9M | -215M | -86M | -197M | -66M | -265M | -35M | -5M |
| Net income | 24M | 264M | -70M | -88M | -39M | 188M | -108M | 100M | 42M | 678M | -295M | -287M |
| Net margin | 2.04% | 20% | -4.69% | -5.94% | -2.65% | 13.1% | -6.84% | 5.91% | 2.63% | 44.1% | -19.5% | -16.8% |
| EBITDA | 749M | 1.2B | 802M | 821M | 794M | 899M | 749M | 881M | 1.1B | 551M | 637M | 920M |
| EPS | -0.14 | 0.01 | -0.23 | -0.28 | -0.32 | -0.06 | -0.35 | -0.22 | -0.23 | 0.54 | -0.4 | -0.37 |
| Diluted EPS | -0.14 | 0.01 | -0.23 | -0.28 | -0.32 | -0.06 | -0.35 | -0.22 | -0.23 | 0.54 | -0.4 | -0.37 |
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 | 3.7B | — | 3.7B | — | — | 9.8B | 7B | 7.5B | 6.5B | 7.7B | 13.6B |
| Enterprise value | 13.6B | — | 14.2B | — | — | 31B | 31.5B | 36.9B | 38.9B | 41.2B | 81B |
| Shares outstanding | 234.8M | 266.7M | 268.2M | 220M | 274.8M | 274.9M | 275.4M | 284.4M | 285.2M | 287M | 287M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 92.9 | — | 6.35 | — | — | — | 50.6 | 12.1 | — | 10.9 | -111.5 |
| P/S | 1.52 | — | 0.98 | — | — | 2.4 | 1.48 | 1.48 | 1.11 | 1.21 | 2.17 |
| P/B | 0.29 | — | 0.22 | — | — | 0.41 | 0.27 | 0.25 | 0.18 | 0.22 | 2.28 |
| EV/EBITDA | 9.69 | — | 5.8 | — | — | 13.2 | 10 | 10.1 | 11.7 | 12.5 | 27 |
| EV/Sales | 5.55 | — | 3.74 | — | — | 7.57 | 6.69 | 7.32 | 6.61 | 6.43 | 12.7 |
| Earnings yield | 1.08% | — | 15.7% | — | — | — | 1.98% | 8.24% | — | 9.2% | -0.9% |
| FCF yield | 7.08% | — | 27.4% | — | — | -12.5% | -6.86% | -12.6% | -37.8% | -70.3% | -88.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.64 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 57.7% | 62.7% | 66.5% | 68.2% | 66.6% | 66.7% | 69.6% | 61.6% | 56.1% | 54.7% | 54.2% |
| Operating margin | 23.3% | 29.8% | 33.4% | 32.3% | 18.2% | 21.2% | 30.4% | 20.6% | 18.4% | 13.4% | 17.1% |
| Net margin | 1.63% | 1.94% | 15.4% | 2.01% | -1.18% | -1.61% | 2.93% | 12.2% | -0.15% | 11.1% | -1.26% |
| ROE | 0.32% | 0.36% | 3.39% | 0.39% | -0.21% | -0.28% | 0.52% | 2.05% | -0.02% | 2.04% | 0.4% |
| ROA | 0.14% | 0.17% | 1.71% | 0.17% | -0.09% | -0.12% | 0.22% | 0.81% | -0.01% | 0.72% | 0.42% |
| ROIC | 2.53% | 1.14% | 4.59% | 2.21% | 1.74% | 1.93% | 2.81% | 1.75% | 1.57% | 1.25% | 0.94% |
| Return on tangible assets | 0.15% | 0.18% | 1.8% | 0.18% | -0.1% | -0.12% | 0.23% | 0.85% | -0.01% | 0.82% | 0.16% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.52 | 0.66 | 1.16 | 0.83 | 0.63 | 0.9 | 0.85 | 0.57 | 0.61 | 0.57 | 0.8 |
| Quick ratio | 0.52 | 0.66 | 1.16 | 0.82 | 0.62 | 0.89 | 0.84 | 0.56 | 0.6 | 0.56 | 0.79 |
| Debt / equity | 0.8 | 0.82 | 0.62 | 0.86 | 0.85 | 0.92 | 0.97 | 1.02 | 0.98 | 1.02 | 1.05 |
| Debt / assets | 0.37 | 0.38 | 0.31 | 0.38 | 0.37 | 0.39 | 0.4 | 0.4 | 0.37 | 0.36 | 0.38 |
| Net debt / EBITDA | 7.05 | 6.7 | 4.29 | 6.75 | 8.39 | 9.03 | 7.79 | 8.04 | 9.76 | 10.2 | 10.8 |
| Interest coverage | 0.98 | 1.22 | 1.25 | 1.12 | 0.8 | 0.95 | 1.11 | 1.35 | 0.9 | 1.04 | 0.91 |
| Effective tax rate | 0% | 63.3% | 0% | 35% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.4 | 9.84 | 14.2 | 18.1 | 13.9 | 14.9 | 17.1 | 17.7 | 20.6 | 22.3 | 9.29 |
| EPS (basic) | -0.15 | -0.12 | 0.1 | -0.4 | -0.61 | -0.69 | -0.6 | -0.32 | -0.89 | -0.25 | -0.25 |
| EPS (diluted) | -0.15 | -0.12 | 0.1 | -0.4 | -0.61 | -0.69 | -0.6 | -0.32 | -0.89 | -0.25 | -0.44 |
| Book value per share | 54 | 53.6 | 64.1 | 93.1 | 79.2 | 87.3 | 95.5 | 105.4 | 127.8 | 121.9 | 12.5 |
| FCF per share | 1.12 | 2.15 | 3.78 | 4.97 | 3.09 | -4.49 | -1.74 | -3.32 | -8.62 | -19 | -16.8 |
| Cash per share | 1.18 | 3.27 | 0.87 | 2 | 1.79 | 3 | 3.11 | 3.83 | 11.2 | 8.12 | 3.93 |
| Capex per share | 1.57 | 1.33 | 1.01 | 2.09 | 1.63 | 7.16 | 7.95 | 9.88 | 13.1 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 15% | 13.5% | 7.14% | 11.6% | 11.7% | 48% | 46.5% | 55.8% | 63.5% | — | — |
| Capex / operating cash flow | 47% | 43.1% | 19.2% | 30.3% | 30% | 234.7% | 162.1% | 110.4% | 191.1% | — | — |
| Payout ratio | 1.4K% | 1.3K% | 121.1% | 855% | -1.7K% | -1.3K% | 663% | 160.7% | -11.8K% | 160.1% | 649% |
| Dividend yield | 15% | — | 19.1% | — | — | 8.68% | 13.1% | 13.2% | 16.3% | 14.7% | 5.63% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.392 |
| May 29, 2026 | $0.392 |
| Feb 27, 2026 | $0.392 |
| — |
| FY21 | — | -$0.69 | — | — | $4.1B | — |
| FY20 | — | -$0.61 | — | — | $3.8B | — |
| FY19 | — | -$0.4 | — | — | $4B | — |
| FY18 | — | $0.1 | — | — | $3.8B | — |
| FY17 | — | -$0.12 | — | — | $2.6B | — |
| FY16 | — | -$0.15 | — | — | $2.5B | — |
| 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 | $1.3B | $1.5B | $1.5B | $1.5B | $1.4B | $1.6B | $1.7B | $1.6B | $1.5B | $1.5B | $1.7B |
| YoY change | +6.7% | +10.6% | +12.1% | +23% | +24.7% | +8.24% | +5.9% | +14.2% | +8.57% | +7.47% | -4.18% | +1.06% |
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 | 278M | 871M | 233M | 440M | 493M | 824M | 855M | 1.1B | 3.2B | 2.3B |
| Receivables | 262M | 360M | 339M | 580M | 614M | 629M | 672M | 662M | 808M | 920M |
| Inventory | — | — | — | 43M | 26M | 31M | 42M | 111M | 154M | 177M |
| Total current assets | 907M | 1.7B | 2B | 2B | 1.7B | 2.9B | 4.2B | 4.6B | 8.8B | 12.3B |
| Property, plant & equipment | 1B | 920M | 646M | 569M | 747M | 1.4B | 3.6B | 5.1B | 7.6B | 8.9B |
| Goodwill & intangibles | 1.8B | 1.8B | 1.7B | 2.4B | 2.4B | 2.4B | 3.5B | 3.9B | 10.9B | 12B |
| Total assets | 27.7B | 30.9B | 34.1B | 46.2B | 49.7B | 55.9B | 64.1B | 76.1B | 94.8B | 98.7B |
| Accounts payable | 87M | 117M | 76M | 152M | 127M | 208M | 276M | 388M | 787M | 959M |
| Short-term debt | 1B | 1.7B | 495M | 1.2B | 1.1B | 1.8B | 2.3B | 5B | 5.8B | 7.6B |
| Total current liabilities | 1.7B | 2.5B | 1.7B | 2.4B | 2.8B | 3.2B | 4.9B | 8B | 14.6B | 21.7B |
| Long-term debt | 9.1B | 10.1B | 10.2B | 16.5B | 17.5B | 20.1B | 23.1B | 25.5B | 29.8B | 28.2B |
| Total liabilities | 15.1B | 16.6B | 16.9B | 25.7B | 28B | 31.9B | 37.8B | 46.1B | 58.4B | 63.7B |
| Shareholders' equity | 12.7B | 14.3B | 17.2B | 20.5B | 21.8B | 24B | 26.3B | 30B | 36.5B | 35B |
| Total debt | 10.2B | 11.8B | 10.7B | 17.7B | 18.5B | 22B | 25.4B | 30.5B | 35.5B | 35.8B |
| Net debt | 10B | 11B | 10.5B | 17.3B | 18.1B | 21.2B | 24.7B | 29.6B | 32.7B | 33.8B |
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 | 947M | 1.1B | 1.3B | 1.2B | 1.2B | 3.2B | 2B | 2.1B | 2.1B | 2.3B | 2.6B | 2.4B |
| Receivables | 610M | 662M | 778M | 706M | 748M | 808M | 931M | 1B | 911M | 920M | 979M | 990M |
| Inventory | 41M | 111M | 120M | 125M | 137M | 154M | 138M | 163M | 120M | 177M | 142M | 175M |
| Total current assets | 3.1B | 4.6B | 4B | 4.2B | 6.5B | 8.8B | 8.7B | 7.8B | 12B | 12.3B | 13B | 10.8B |
| Property, plant & equipment | 224M | 5.1B | 151M | 148M | 120M | 7.6B | 8.4B | 9.4B | 8.8B | 8.9B | 9.1B | 9.8B |
| Goodwill & intangibles | 3.1B | 3.9B | 3.9B | 3.8B | 4B | 10.9B | 11.4B | 12.3B | 11.7B | 12B | 12.1B | 12.1B |
| Total assets | 65.6B | 76.1B | 75.1B | 73.8B | 75.2B | 94.8B | 95.3B | 98.6B | 98.3B | 98.7B | 98.2B | 96.7B |
| Accounts payable | 308M | 388M | 442M | 346M | 511M | 787M | 733M | 1.1B | 934M | 959M | 972M | 1B |
| Short-term debt | 1.7B | 5B | 3.9B | 5B | 4B | 5.8B | 6B | 6.2B | 6.8B | 7.6B | 8.1B | 6.2B |
| Total current liabilities | 4.1B | 8B | 7.2B | 8.1B | 8.9B | 14.6B | 17.1B | 17.7B | 20.6B | 21.7B | 17.4B | 13.4B |
| Long-term debt | 22.7B | 25.5B | 25.3B | 24.8B | 25.5B | 29.8B | 29.5B | 31.6B | 29.2B | 28.2B | 28.6B | 30.8B |
| Total liabilities | 37.2B | 46.1B | 45.7B | 45.8B | 47.2B | 58.4B | 61.7B | 65.3B | 65.5B | 63.7B | 63B | 60.9B |
| Shareholders' equity | 28.3B | 30B | 29.4B | 28B | 28B | 36.5B | 33.6B | 33.3B | 32.8B | 35B | 35.2B | 35.8B |
| Total debt | 24.4B | 30.5B | 29.2B | 29.8B | 29.5B | 35.5B | 35.6B | 37.8B | 36B | 35.8B | 36.6B | 37B |
| Net debt | 23.6B | 29.6B | 28B | 28.8B | 28.6B | 32.7B | 33.9B | 36B | 34.1B | 33.8B | 34.6B | 35.1B |
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 | 40M | 51M | 583M | 80M | -45M | -66M | 138M | 616M | -9M | 712M |
| Depreciation & amortization | 781M | 782M | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 1.9B | 2B | 2.4B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 34M | -52M | -83M | -37M | -5M | -432M | -322M | 535M | -408M | -370M |
| Operating cash flow | 785M | 824M | 1.4B | 1.5B | 1.5B | 838M | 1.4B | 2.5B | 2B | 1.1B |
| Capital expenditure | -369M | -355M | -271M | -460M | -447M | -2B | -2.2B | -2.8B | -3.7B | — |
| Investing cash flow | -3.2B | -328M | -1.1B | -1.2B | -382M | -2.5B | -5.1B | -4.4B | -6.8B | -2.1B |
| Dividends paid | -559M | -642M | -706M | -684M | -769M | -854M | -915M | -990M | -1.1B | -1.1B |
| Share repurchases | 0 | 0 | -51M | -1M | 0 | -153M | -252M | -43M | -182M | -34M |
| Financing cash flow | 2.7B | -27M | -684M | -402M | -792M | 2.1B | 3.5B | 2.6B | 7.6B | 6.4B |
| Net change in cash | 303M | 469M | -350M | -95M | 318M | 437M | -226M | 785M | 2.8B | 5.5B |
| Free cash flow | 263M | 573M | 1B | 1.1B | 849M | -1.2B | -479M | -944M | -2.5B | -5.4B |
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 | 24M | 264M | -70M | -88M | -39M | 188M | -108M | 100M | 42M | 678M | -295M | -287M |
| Depreciation & amortization | 448M | 517M | 502M | 517M | 514M | 477M | 583M | 609M | 611M | 622M | 548M | 558M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 72M | -221M | -67M | -148M | 119M | -79M | 21M | -36M | -24M | 302M | -90M | 79M |
| Operating cash flow | 494M | 175M | 407M | 321M | 693M | 765M | 522M | 379M | 386M | -5M | 151M | 526M |
| Capital expenditure | -604M | -1.1B | -840M | -820M | -918M | -1.2B | -1.5B | — | — | — | — | — |
| Investing cash flow | -530M | -2.5B | -835M | -894M | -1B | -4.1B | -3.8B | -1.6B | 573M | 1.2B | 400M | 783M |
| Dividends paid | -250M | -251M | -260M | -271M | -267M | -263M | -283M | -281M | -287M | -289M | -315M | -306M |
| Share repurchases | -12M | -31M | -28M | -155M | 0 | 1M | -27M | -7M | 0 | 0 | -215M | — |
| Financing cash flow | 10M | 2.1B | 821M | 508M | 572M | 5.7B | 2.2B | 2.6B | 907M | 763M | 770M | -107M |
| Net change in cash | -26M | -199M | 393M | -65M | 255M | 2.5B | -1.1B | 1.3B | 1.9B | 2B | 1.3B | 1.2B |
| Free cash flow | -241M | -692M | -516M | -589M | -420M | -934M | -1.2B | -1.1B | -1.4B | -1.8B | -1.1B | -800M |
| May 30, 2025 |
| $0.373 |
| Feb 28, 2025 | $0.373 |
| Nov 29, 2024 | $0.355 |
| Aug 30, 2024 | $0.355 |
| May 31, 2024 | $0.355 |
| Date | Ratio |
|---|---|
| Dec 14, 2020 | 3:2 |
| Jul 30, 2020 | 1251:1000 |