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 | $1.94 | $2 | +3.1% | — | $24B | — |
| Q1 26 | $0.87 | $1.83 | +110.3% | — | $21.9B | — |
| Q3 25 | $1.97 | $2.27 | +15.2% | — | $22.2B | — |
| Q2 25 | $1.08 | $1.31 | +21.3% | — | $12.8B | — |
| Q1 25 | $1.31 | $1.81 | +38.2% | — | $11.6B | — |
| Q4 24 | $2.25 | $2.13 | -5.3% | — | $13.5B | — |
| Q3 24 | $2.15 | $2.29 | +6.5% | — | $12.9B | — |
| Q2 24 | $1.83 | $1.73 | -5.5% | — | $13.2B | — |
| Q1 24 | $2.53 | $3.04 | +20.2% | — | $13.4B | — |
| Q4 23 | $2.8 | $3.7 | +32.1% | — | $14.9B | — |
| Q3 23 | $2.5 | $2.99 | +19.6% | — | $14.2B | — |
| Q2 23 | $2.66 | $3.72 | +39.8% | — | $15B | — |
| Q1 23 | $3.24 | $3.26 | +0.6% | — | $15.3B | — |
| Q4 22 | $3.21 | $3.24 | +0.9% | — | $16.7B | — |
| Q3 22 | $2.5 | $3.45 | +38.0% | — | $16.8B | — |
| Q2 22 | $3.2 | $2.97 | -7.2% | — | $17.9B | — |
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 | — | $4.22 | — | — | $70.3B | — |
| FY24 | — | $8.49 | — | — | $53.1B | — |
| FY23 | — | $15.1 | — | — | $59.5B | — |
| FY22 | — | $10.7 | — | — | $67.2B |
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 | $42.7B | $45.8B | $45.7B | $41.1B | $41.4B | $59.2B | $67.2B | $59.5B | $53.1B | $70.3B |
| YoY change | -1.79% | +7.3% | -0.11% | -10.1% | +0.64% | +42.9% | +13.7% | -11.4% | -10.8% | +32.4% |
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 | 42.7B | 45.8B | 45.7B | 41.1B | 41.4B | 59.2B | 67.2B | 59.5B | 53.1B | 70.3B |
| Cost of revenue | 40.3B | 44B | 43.5B | 40.6B | 38.6B | 55.8B | 63.5B | 54.7B | 49.7B | 66.9B |
| Gross profit | 2.4B | 1.8B | 2.3B | 542M | 2.8B | 3.4B | 3.7B | 4.8B | 3.4B | 3.4B |
| Gross margin | 5.65% | 3.85% | 4.95% | 1.32% | 6.73% | 5.69% | 5.48% | 8.14% | 6.39% | 4.85% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.2B | 1.4B | 1.7B | 1.8B | 2.1B |
| Operating expenses | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.2B | 1.4B | 1.7B | 1.8B | 2.1B |
| Operating income | 1.1B | 328M | 843M | -809M | 1.4B | 2.1B | 2.3B | 3.1B | 1.6B | 1.3B |
| Operating margin | 2.64% | 0.72% | 1.84% | -1.97% | 3.45% | 3.6% | 3.44% | 5.26% | 3.04% | 1.84% |
| Non-operating income, net | 53M | 127M | -79M | -88M | 229M | 631M | 85M | 289M | 215M | 264M |
| Pretax income | 996M | 230M | 456M | -1.2B | 1.4B | 2.6B | 2.1B | 3.1B | 1.5B | 1.1B |
| Income tax | 220M | 56M | 179M | 86M | 248M | 398M | 388M | 714M | 336M | 288M |
| Net income | 767M | 174M | 287M | -1.3B | 1.2B | 2.2B | 1.7B | 2.3B | 1.2B | 843M |
| Net margin | 1.8% | 0.38% | 0.63% | -3.14% | 2.81% | 3.66% | 2.5% | 3.93% | 2.24% | 1.2% |
| EBITDA | 1.7B | 1B | 1.5B | -93M | 2B | 3.3B | 2.9B | 4B | 2.7B | 2.5B |
| EPS | 5.08 | 0.9 | 1.65 | -9.32 | 8.02 | 14.5 | 10.7 | 15.1 | 8.49 | 4.22 |
| Diluted EPS | 5.01 | 0.89 | 1.64 | -9.34 | 7.71 | 13.6 | 10.5 | 14.9 | 7.99 | 4.22 |
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 | 14.2B | 14.9B | 13.4B | 13.2B | 12.9B | 13.5B | 11.6B | 12.8B | 22.2B | 23.8B | 21.9B | 24B |
| Cost of revenue | 13.2B | 13.7B | 12.5B | 12.6B | 12.1B | 12.5B | 11B | 12B | 21.1B | 22.8B | 21.1B | 22.4B |
| Gross profit | 1B | 1.3B | 876M | 664M | 772M | 1.1B | 597M | 738M | 1.1B | 1B | 766M | 1.7B |
| Gross margin | 7.35% | 8.4% | 6.53% | 5.01% | 5.98% | 7.98% | 5.13% | 5.78% | 4.8% | 4.25% | 3.5% | 6.99% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 447M | 495M | 439M | 449M | 437M | 451M | 380M | 418M | 678M | 637M | 531M | 606M |
| Operating expenses | 447M | 495M | 439M | 449M | 437M | 451M | 380M | 418M | 678M | 637M | 531M | 606M |
| Operating income | 598M | 759M | 437M | 215M | 335M | 630M | 217M | 320M | 385M | 374M | 235M | 1.1B |
| Operating margin | 4.2% | 5.08% | 3.26% | 1.62% | 2.6% | 4.65% | 1.86% | 2.51% | 1.74% | 1.57% | 1.07% | 4.47% |
| Non-operating income, net | — | 235M | -2M | -26M | 81M | 162M | 112M | 234M | 30M | -112M | -38M | 22M |
| Pretax income | 503M | 879M | 369M | 103M | 322M | 730M | 284M | 494M | 270M | 86M | 61M | 943M |
| Income tax | 114M | 219M | 117M | 30M | 89M | 100M | 80M | 124M | 86M | -2M | -14M | 236M |
| Net income | 389M | 660M | 252M | 73M | 233M | 630M | 204M | 370M | 181M | 88M | 75M | 707M |
| Net margin | 2.73% | 4.42% | 1.88% | 0.55% | 1.81% | 4.65% | 1.75% | 2.9% | 0.82% | 0.37% | 0.34% | 2.94% |
| EBITDA | 792M | 1.1B | 667M | 377M | 554M | 1.1B | 483M | 672M | 768M | 593M | 574M | 1.4B |
| EPS | 2.55 | — | 1.7 | 0.49 | 1.58 | 4.49 | 1.5 | 2.63 | 0.86 | 0.49 | 0.35 | 3.53 |
| Diluted EPS | 2.47 | — | 1.68 | 0.48 | 1.56 | 4.36 | 1.48 | 2.61 | 0.84 | 0.49 | 0.35 | 3.47 |
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 | 10.1B | 9.4B | 7.5B | 8.2B | 9.2B | 13.2B | 15B | 15B | 10.4B | — | 21B |
| Enterprise value | 13.8B | 13.4B | 12.4B | 13.2B | 16.6B | 18.6B | 19.4B | 18.1B | 13.7B | — | 38.7B |
| Shares outstanding | 139.5M | 140.6M | 141.1M | 141.8M | 139.8M | 141.1M | 149.9M | 148.8M | 134M | 193.4M | 193.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.1 | 54.2 | 26.3 | — | 7.87 | 6.08 | 8.91 | 6.43 | 8.77 | — | 23.5 |
| P/S | 0.24 | 0.21 | 0.16 | 0.2 | 0.22 | 0.22 | 0.22 | 0.25 | 0.2 | — | 0.23 |
| P/B | 1.37 | 1.28 | 1.11 | 1.27 | 1.38 | 1.6 | 1.5 | 1.27 | 0.95 | — | 1.31 |
| EV/EBITDA | 7.95 | 13.2 | 8.14 | -141.9 | 8.44 | 5.68 | 6.7 | 4.52 | 5.18 | — | 12.4 |
| EV/Sales | 0.32 | 0.29 | 0.27 | 0.32 | 0.4 | 0.31 | 0.29 | 0.3 | 0.26 | — | 0.42 |
| Earnings yield | 7.61% | 1.84% | 3.81% | — | 12.7% | 16.5% | 11.2% | 15.6% | 11.4% | — | 4.26% |
| FCF yield | -3.35% | -28% | -23.3% | -16.3% | -42.6% | -25% | -40.8% | 14.6% | 5.03% | — | -30.9% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.69 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.65% | 3.85% | 4.95% | 1.32% | 6.73% | 5.69% | 5.48% | 8.14% | 6.39% | 4.85% | 6.99% |
| Operating margin | 2.64% | 0.72% | 1.84% | -1.97% | 3.45% | 3.6% | 3.44% | 5.26% | 3.04% | 1.84% | 4.62% |
| Net margin | 1.8% | 0.38% | 0.63% | -3.14% | 2.81% | 3.66% | 2.5% | 3.93% | 2.24% | 1.2% | 1.1% |
| ROE | 10.4% | 2.37% | 4.22% | -20.1% | 17.6% | 26.4% | 16.8% | 19.8% | 10.9% | 4.84% | 7.18% |
| ROA | 4% | 0.92% | 1.48% | -7.05% | 4.92% | 9.1% | 6.83% | 9.21% | 4.77% | 1.89% | 3.47% |
| ROIC | 7.94% | 2.19% | 4.41% | -7.06% | 8.39% | 13.2% | 13.1% | 16.1% | 8.83% | 3.11% | 4.8% |
| Return on tangible assets | 4.32% | 1.01% | 1.73% | -8.1% | 5.44% | 9.85% | 7.32% | 9.9% | 5.09% | 2.24% | 2.66% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.44 | 1.67 | 1.54 | 1.55 | 1.47 | 1.77 | 1.75 | 2.13 | 2.15 | 1.61 | 1.57 |
| Quick ratio | 0.82 | 0.86 | 0.72 | 0.79 | 0.82 | 0.86 | 0.87 | 1.2 | 1.27 | 0.74 | 0.64 |
| Debt / equity | 0.65 | 0.65 | 0.79 | 0.89 | 1.22 | 0.83 | 0.56 | 0.49 | 0.65 | 0.91 | 0.98 |
| Debt / assets | 0.25 | 0.25 | 0.28 | 0.31 | 0.34 | 0.29 | 0.23 | 0.23 | 0.29 | 0.36 | 0.36 |
| Net debt / EBITDA | 2.13 | 3.92 | 3.18 | -54.2 | 3.77 | 1.65 | 1.52 | 0.76 | 1.25 | 5.43 | 4.77 |
| Interest coverage | 5.26 | 1.87 | 2.35 | -2.55 | 6.33 | 11.6 | 6.13 | 6.91 | 4.24 | 2.81 | 2.71 |
| Effective tax rate | 22.1% | 24.3% | 39.3% | 0% | 17.6% | 15.5% | 18.8% | 23.4% | 22% | 25.4% | 22.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 305.9 | 325.6 | 324.2 | 290.1 | 296.2 | 419.3 | 448.5 | 400.1 | 396.4 | 363.6 | 471.5 |
| EPS (basic) | 5.08 | 0.9 | 1.65 | -9.32 | 8.02 | 14.5 | 10.7 | 15.1 | 8.49 | 4.22 | 4.22 |
| EPS (diluted) | 5.01 | 0.89 | 1.64 | -9.34 | 7.71 | 13.6 | 10.5 | 14.9 | 7.99 | 4.22 | 4.65 |
| Book value per share | 52.6 | 52.3 | 48.2 | 45.3 | 47.4 | 58.2 | 66.4 | 79.4 | 81.7 | 90.1 | 83 |
| FCF per share | -2.42 | -18.7 | -12.5 | -9.39 | -27.9 | -23.3 | -40.7 | 14.7 | 3.91 | -4.54 | -3.65 |
| Cash per share | 7.83 | 5.79 | 3.9 | 5.03 | 4.99 | 10.1 | 8.16 | 18.2 | 28.3 | 11.4 | 4.1 |
| Capex per share | 0.19 | 0.11 | 0.01 | — | — | — | — | — | — | 8.91 | 9.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.06% | 0.03% | 0% | — | — | — | — | — | — | 2.45% | 1.95% |
| Capex / operating cash flow | 5.42% | -0.71% | -0.06% | — | — | — | — | — | — | 204.1% | 166.1% |
| Payout ratio | 33.5% | 161.5% | 106.3% | -24.6% | 27.1% | 14.9% | 20.8% | 16.4% | 31.8% | 54.4% | 60.8% |
| Dividend yield | 2.55% | 2.98% | 4.04% | 3.88% | 3.45% | 2.45% | 2.33% | 2.55% | 3.63% | — | 2.64% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 18, 2026 | $0.72 |
| May 22, 2026 | $0.72 |
| Feb 17, 2026 | $0.70 |
| — |
| FY21 | — | $14.5 | — | — | $59.2B | — |
| FY20 | — | $8.02 | — | — | $41.4B | — |
| FY19 | — | -$9.32 | — | — | $41.1B | — |
| FY18 | — | $1.65 | — | — | $45.7B | — |
| FY17 | — | $0.9 | — | — | $45.8B | — |
| FY16 | — | $5.08 | — | — | $42.7B | — |
| 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 | $14.2B | $14.9B | $13.4B | $13.2B | $12.9B | $13.5B | $11.6B | $12.8B | $22.2B | $23.8B | $21.9B | $24B |
| YoY change | -15.1% | -10.3% | -12.5% | -12% | -9.27% | -9.33% | -13.2% | -3.56% | +71.6% | +75.5% | +87.8% | +88.3% |
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 | 1.1B | 814M | 551M | 713M | 698M | 1.4B | 1.2B | 2.7B | 3.8B | 2.2B |
| Receivables | 1.7B | 1.5B | 1.6B | 1.7B | 1.7B | 2.1B | 2.8B | 2.6B | 2.1B | 3.9B |
| Inventory | 4.8B | 5.1B | 5.9B | 5B | 7.2B | 8.4B | 8.4B | 7.1B | 6.5B | 13.2B |
| Total current assets | 11.1B | 10.4B | 11.1B | 10.2B | 16.2B | 16.5B | 16.8B | 16.4B | 16B | 24.4B |
| Property, plant & equipment | 2.6B | 2.5B | 2.4B | 2.9B | 2.7B | 2.7B | 2.9B | 3.6B | 4.2B | 8.4B |
| Goodwill & intangibles | 1.4B | 1.7B | 2.8B | 2.4B | 2.2B | 1.8B | 1.7B | 1.8B | 1.5B | 6.9B |
| Total assets | 19.2B | 18.9B | 19.4B | 18.3B | 23.7B | 23.8B | 24.6B | 25.4B | 24.9B | 44.5B |
| Accounts payable | 3.5B | 3.4B | 3.5B | 2.8B | 2.6B | 4.3B | 4.4B | 3.7B | 2.8B | 4.9B |
| Short-term debt | 1.7B | 634M | 1.2B | 1.5B | 3.1B | 1.5B | 1.8B | 1.1B | 1.8B | 5.9B |
| Total current liabilities | 7.7B | 6.2B | 7.2B | 6.6B | 11B | 9.3B | 9.6B | 7.7B | 7.4B | 15.1B |
| Long-term debt | 3.1B | 4.2B | 4.2B | 4.3B | 5B | 5.3B | 3.8B | 4.6B | 5.3B | 9.9B |
| Total liabilities | 11.8B | 11.5B | 12.6B | 11.9B | 17B | 15.6B | 14.6B | 13.6B | 13.9B | 27.1B |
| Shareholders' equity | 7.3B | 7.4B | 6.8B | 6.4B | 6.6B | 8.2B | 10B | 11.8B | 10.9B | 17.4B |
| Total debt | 4.8B | 4.8B | 5.4B | 5.7B | 8.1B | 6.8B | 5.6B | 5.8B | 7.1B | 15.9B |
| Net debt | 3.9B | 4.2B | 5B | 5.4B | 7.8B | 5.9B | 4.5B | 3.2B | 3.8B | 14.7B |
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 | 2.3B | 2.7B | 3.1B | 1.3B | 3B | 3.8B | 3.9B | 7.1B | 3.7B | 2.2B | 1.7B | 833M |
| Receivables | 2.5B | 2.6B | 2.3B | 2.3B | 2.1B | 2.1B | 2.3B | 2.3B | 3.5B | 3.9B | 4B | 3.9B |
| Inventory | 7.5B | 7.1B | 7.5B | 8.1B | 7.5B | 6.5B | 7.8B | 8B | 13.3B | 13.2B | 15.4B | 15.5B |
| Total current assets | 16.6B | 16.4B | 16.7B | 15.5B | 15.9B | 16B | 17.4B | 21.4B | 26.7B | 24.4B | 27.1B | 26.2B |
| Property, plant & equipment | 5.1B | 3.6B | 5.5B | 5.7B | 6.1B | 4.2B | 6.5B | 6.8B | 13.3B | 8.4B | 13.6B | 13.7B |
| Goodwill & intangibles | 1.8B | 1.8B | 1.7B | 1.6B | 1.7B | 1.5B | 1.6B | 1.6B | 6.2B | 6.9B | 7.2B | 7.3B |
| Total assets | 25.1B | 25.4B | 25.8B | 24.4B | 25.3B | 24.9B | 26.7B | 31.2B | 46.3B | 44.5B | 47.6B | 46.8B |
| Accounts payable | 4B | 3.7B | 4.5B | 3.4B | 3.2B | 2.8B | 3.8B | 2.9B | 4.8B | 4.9B | 6.2B | 5.4B |
| Short-term debt | 1.5B | 1.1B | 1.3B | 1.3B | 1.7B | 1.8B | 2.3B | 4.5B | 6.8B | 5.9B | 5.2B | 6.3B |
| Total current liabilities | 8.2B | 7.7B | 8.4B | 7.6B | 7.7B | 7.4B | 8.5B | 10.4B | 16.1B | 15.1B | 16.9B | 16.7B |
| Long-term debt | 4.5B | 4.6B | 4.6B | 4.7B | 5.4B | 5.3B | 5.4B | 7.7B | 11B | 9.9B | 11.1B | 10.5B |
| Total liabilities | 14B | 13.6B | 14.3B | 13.4B | 14.1B | 13.9B | 15.1B | 19.2B | 29B | 27.1B | 30.1B | 29.4B |
| Shareholders' equity | 11.1B | 11.8B | 11.5B | 11B | 11.2B | 10.9B | 11.6B | 12B | 17.3B | 17.4B | 17.5B | 17.4B |
| Total debt | 6B | 5.8B | 6B | 5.9B | 7.1B | 7.1B | 7.7B | 12.2B | 17.8B | 15.9B | 16.3B | 16.9B |
| Net debt | 3.8B | 3.2B | 3B | 4.8B | 4.2B | 3.8B | 4.4B | 5.4B | 16.5B | 14.7B | 15.5B | 16.3B |
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 | 767M | 174M | 287M | -1.3B | 1.2B | 2.2B | 1.7B | 2.3B | 1.2B | 843M |
| Depreciation & amortization | 547M | 609M | 622M | 548M | 435M | 424M | 408M | 451M | 468M | 703M |
| Stock-based compensation | 44M | 29M | 46M | 39M | 71M | 61M | 65M | 69M | 65M | 73M |
| Change in working capital | -1B | -3.1B | -2.5B | -1.9B | -5B | -5B | -7.7B | 1.7B | 426M | -677M |
| Operating cash flow | 498M | -2.3B | -1.6B | -2.7B | -3.2B | -2.6B | -5.6B | 4.7B | 2.2B | 844M |
| Capital expenditure | 27M | 16M | 1M | — | — | — | — | — | — | -1.7B |
| Investing cash flow | 1.3B | 2.5B | 904M | 2B | 2.2B | 5.5B | 7.1B | 113M | 262M | -5.2B |
| Dividends paid | -257M | -281M | -305M | -317M | -316M | -323M | -349M | -383M | -378M | -459M |
| Share repurchases | -200M | 0 | 0 | 0 | -100M | -100M | -200M | -600M | -1.1B | -551M |
| Financing cash flow | -965M | -463M | -41B | -47.4B | -30.1B | -6.4B | -2.7B | -1.9B | -1.2B | 902M |
| Net change in cash | 851M | -218M | -41.7B | -48B | -31.1B | -3.5B | -1.2B | 3B | 1.3B | -3.5B |
| Free cash flow | -338M | -2.6B | -1.8B | -1.3B | -3.9B | -3.3B | -6.1B | 2.2B | 524M | -879M |
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 | 389M | 660M | 252M | 73M | 233M | 630M | 204M | 370M | 181M | 88M | 75M | 707M |
| Depreciation & amortization | 109M | 134M | 112M | 114M | 119M | 123M | 120M | 116M | 241M | 226M | 238M | 256M |
| Stock-based compensation | 17M | 18M | 17M | 17M | 15M | 16M | 19M | 16M | 19M | 19M | 23M | 30M |
| Change in working capital | 1.1B | 985M | -198M | -980M | 1.2B | 410M | -1.4B | 61M | 555M | -354M | -2.3B | -914M |
| Operating cash flow | 1.7B | 1.7B | 196M | -767M | 1.5B | 1.2B | -1.1B | 623M | 854M | 1.3B | -541M | -585M |
| Capital expenditure | — | — | — | — | — | — | — | — | -469M | -538M | -336M | -443M |
| Investing cash flow | 2M | -46M | -160M | 145M | -55M | 332M | 30M | 584M | -5.4B | 297M | -182M | -93M |
| Dividends paid | -99M | -96M | -95M | -96M | -96M | -91M | -91M | -94M | -139M | -135M | -136M | -139M |
| Share repurchases | -466M | -134M | -400M | 0 | -200M | -500M | 0 | 0 | -545M | -6M | — | — |
| Financing cash flow | -590M | -1B | -492M | -486M | 589M | -789M | 330M | 3.7B | -1.2B | -2.1B | 406M | -616M |
| Net change in cash | 1.1B | 656M | -456M | -1.1B | 2.1B | 772M | -695M | 4.9B | -5.7B | -506M | -317M | -1.3B |
| Free cash flow | 1.1B | 1.1B | 758M | -1.8B | 973M | 564M | -595M | -1.5B | 385M | 809M | -877M | -1B |
| Nov 17, 2025 |
| $0.70 |
| Aug 19, 2025 | $0.70 |
| May 19, 2025 | $0.70 |
| Feb 18, 2025 | $0.68 |
| Nov 18, 2024 | $0.68 |