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 | $0.24 | -$0.07 | -129.2% | — | $6.5B | — |
| Q1 26 | $0.2 | -$0.2 | -200.0% | — | $6.3B | — |
| Q4 25 | $0.27 | $0.45 | +66.7% | — | $6.3B | — |
| Q3 25 | $0.31 | $0.44 | +41.9% | — | $6B | — |
| Q2 25 | $0.31 | -$0.03 | -109.7% | — | $5.4B | — |
| Q1 25 | — | $0.04 | — | — | $5.4B | — |
| Q4 24 | $0.05 | $0.22 | +340.0% | — | $5.4B | — |
| Q3 24 | $0.21 | -$0.18 | -185.7% | — | $5.3B | — |
| Q2 24 | $0.1 | -$0.1 | -200.0% | — | $5.1B | — |
| Q1 24 | $0.11 | $0.1 | -9.1% | — | $5.2B | — |
| Q4 23 | $0.11 | -$0.2 | -281.8% | — | $5B | — |
| Q3 23 | $0.1 | $0.03 | -70.0% | — | $4.5B | — |
| Q2 23 | $0.15 | $0.38 | +153.3% | — | $4.3B | — |
| Q1 23 | $0.21 | -$0.07 | -133.3% | — | $4.2B | — |
| Q4 22 | $0.17 | -$0.03 | -117.6% | — | $3.7B | — |
| Q3 22 | $0.1 | $0.05 | -50.0% | — | $3.6B | — |
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 | — | $0.9 | — | — | $23.1B | — |
| FY24 | — | $0.04 | — | — | $21B | — |
| FY23 | — | $0.14 | — | — | $17.9B | — |
| FY22 | — | $0.14 | — | — | $14.4B |
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 | $2.1B | $3.5B | $4.7B | $6.6B | $8.9B | $11.5B | $14.4B | $17.9B | $21B | $23.1B |
| YoY change | +14% | +67.1% | +31.6% | +41.8% | +34.7% | +29.8% | +25% | +24.3% | +17.3% | +9.8% |
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 | 2.1B | 3.5B | 4.7B | 6.6B | 8.9B | 11.5B | 14.4B | 17.9B | 21B | 23.1B |
| Cost of revenue | 1.1B | 1.5B | 2.2B | 4.6B | 6.5B | 8.2B | 10.5B | 13.5B | 15.7B | 16.9B |
| Gross profit | 1.1B | 2B | 2.4B | 2B | 2.3B | 3.3B | 3.9B | 4.5B | 5.4B | 6.2B |
| Gross margin | 49.7% | 57.3% | 52.5% | 30.1% | 26.3% | 28.5% | 27.2% | 24.9% | 25.5% | 26.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 166M | 239M | 223M | 279M | 312M | 406M | 433M | 413M | 405M | 426M |
| Operating expenses | 166M | 239M | 223M | 279M | 312M | 406M | 433M | 413M | 405M | 426M |
| Operating income | 439M | 1.1B | 1.4B | 1.7B | 2B | 2.9B | 3.5B | 4B | 5B | 5.8B |
| Operating margin | 20.8% | 31.6% | 30.5% | 25.9% | 22.8% | 25% | 24.1% | 22.6% | 23.6% | 25.1% |
| Non-operating income, net | 496M | 59M | 305M | 123M | 349M | 1.9B | 306M | 482M | 382M | 1.2B |
| Pretax income | 543M | 747M | 1.2B | 928M | 1.2B | 3.3B | 1.9B | 2B | 2B | 3.1B |
| Income tax | 15M | 173M | 364M | 278M | 291M | 614M | 560M | 581M | 270M | 589M |
| Net income | 528M | 574M | 806M | 650M | 904M | 2.7B | 1.4B | 1.4B | 1.7B | 2.5B |
| Net margin | 25% | 16.2% | 17.3% | 9.85% | 10.2% | 23.6% | 9.53% | 8.08% | 8% | 11% |
| EBITDA | 1.3B | 1.9B | 2B | 2.9B | 4B | 6.7B | 5.5B | 7.1B | 8.7B | 11.2B |
| EPS | 0.75 | -0.03 | 0.39 | 0.05 | 0.23 | 1.16 | 0.14 | 0.14 | 0.04 | 0.9 |
| Diluted EPS | 0.75 | -0.03 | 0.39 | 0.05 | 0.23 | 1.16 | 0.14 | 0.14 | 0.04 | 0.9 |
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 | 4.5B | 5B | 5.2B | 5.1B | 5.3B | 5.4B | 5.4B | 5.4B | 6B | 6.3B | 6.3B | 6.5B |
| Cost of revenue | 3.4B | 3.6B | 3.9B | 3.9B | 3.9B | 4B | 4B | 4B | 4.4B | 4.5B | 4.6B | 4.9B |
| Gross profit | 1.1B | 1.4B | 1.3B | 1.3B | 1.4B | 1.5B | 1.4B | 1.4B | 1.6B | 1.8B | 1.7B | 1.6B |
| Gross margin | 24.6% | 28% | 24.6% | 24.6% | 26.1% | 26.7% | 26.5% | 26.4% | 26.1% | 28.6% | 26.9% | 24.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 100M | 101M | 97M | 92M | 113M | 103M | 97M | 108M | 107M | 114M | 109M | 114M |
| Operating expenses | 100M | 101M | 97M | 92M | 113M | 103M | 97M | 108M | 107M | 114M | 109M | 114M |
| Operating income | 1B | 1.3B | 1.2B | 1.2B | 1.3B | 1.4B | 1.3B | 1.3B | 1.5B | 1.7B | 1.6B | 1.5B |
| Operating margin | 22.4% | 26% | 22.7% | 22.8% | 23.9% | 24.8% | 24.7% | 24.4% | 24.3% | 26.8% | 25.2% | 22.8% |
| Non-operating income, net | 31M | -118M | 443M | -80M | -74M | 93M | 246M | -8M | 599M | 354M | -285M | 275M |
| Pretax income | 394M | 448M | 826M | 265M | 313M | 549M | 678M | 409M | 1B | 997M | 255M | 678M |
| Income tax | 138M | 172M | 12M | 81M | 79M | 98M | 152M | 157M | 287M | -7M | 107M | 189M |
| Net income | 256M | 276M | 814M | 184M | 234M | 451M | 526M | 252M | 750M | 1B | 148M | 489M |
| Net margin | 5.71% | 5.55% | 15.7% | 3.58% | 4.44% | 8.28% | 9.76% | 4.64% | 12.6% | 15.9% | 2.35% | 7.54% |
| EBITDA | 1.7B | 1.9B | 2.6B | 2B | 2.1B | 2B | 2.7B | 2.4B | 3.3B | 2.9B | 2.5B | 2.8B |
| EPS | 0.03 | — | 0.1 | -0.1 | -0.18 | — | 0.04 | -0.03 | 0.44 | — | -0.2 | -0.07 |
| Diluted EPS | 0.03 | — | 0.1 | -0.1 | -0.18 | — | 0.04 | -0.03 | 0.44 | — | -0.2 | -0.07 |
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 | 7.3B | 10.6B | 8.5B | 12.7B | 14.6B | 18B | 14.2B | 14.5B | 14.7B | 16B | 27.6B |
| Enterprise value | 14.9B | 20.3B | 23B | 34.8B | 40.4B | 49.4B | 45.8B | 61.6B | 68.6B | 82.8B | 107.3B |
| Shares outstanding | 367.1M | 396.9M | 415.4M | 428.4M | 442.1M | 445.1M | 458.1M | 459.4M | 461.6M | 460.1M | 460.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.8 | 18.4 | 10.6 | 19.6 | 16.1 | 6.64 | 10.3 | 9.99 | 8.72 | 6.31 | 56.1 |
| P/S | 3.46 | 2.99 | 1.84 | 1.93 | 1.64 | 1.56 | 0.98 | 0.81 | 0.7 | 0.69 | 1.1 |
| P/B | 0.76 | 0.79 | 0.58 | 0.57 | 0.67 | 0.68 | 0.56 | 0.43 | 0.49 | 0.45 | 3.61 |
| EV/EBITDA | 11.4 | 10.6 | 11.3 | 12 | 10.2 | 7.34 | 8.29 | 8.63 | 7.92 | 7.4 | 10.2 |
| EV/Sales | 7.05 | 5.73 | 4.94 | 5.28 | 4.55 | 4.28 | 3.17 | 3.44 | 3.26 | 3.58 | 4.28 |
| Earnings yield | 7.22% | 5.42% | 9.44% | 5.1% | 6.21% | 15.1% | 9.69% | 10% | 11.5% | 15.8% | 1.78% |
| FCF yield | 0.86% | 7.25% | 6.13% | 7.54% | 7.27% | 3.91% | 2.51% | 11% | -2.19% | -0.33% | -3.06% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.42 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.7% | 57.3% | 52.5% | 30.1% | 26.3% | 28.5% | 27.2% | 24.9% | 25.5% | 26.9% | 24.5% |
| Operating margin | 20.8% | 31.6% | 30.5% | 25.9% | 22.8% | 25% | 24.1% | 22.6% | 23.6% | 25.1% | 22.8% |
| Net margin | 25% | 16.2% | 17.3% | 9.85% | 10.2% | 23.6% | 9.53% | 8.08% | 8% | 11% | 1.27% |
| ROE | 5.47% | 4.26% | 5.49% | 2.93% | 4.17% | 10.3% | 5.38% | 4.26% | 5.64% | 7.12% | 7.69% |
| ROA | 2.48% | 1.95% | 2.2% | 1.15% | 1.47% | 3.68% | 1.88% | 1.44% | 1.61% | 1.98% | 3.36% |
| ROIC | 2.48% | 3.7% | 3.36% | 2.71% | 3.22% | 4.08% | 4.33% | 3.56% | 5.1% | 4.6% | 5.47% |
| Return on tangible assets | 4.66% | 8.1% | 14.4% | 4.5% | 3.69% | 9.86% | 4.33% | 3.61% | 3.55% | 4.35% | 4.17% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.08 | 0.97 | 0.94 | 1.07 | 0.67 | 0.57 | 0.8 | 0.68 | 0.88 | 0.78 | 0.89 |
| Quick ratio | 1.01 | 0.9 | 0.88 | 1.03 | 0.63 | 0.52 | 0.73 | 0.64 | 0.84 | 0.75 | 0.84 |
| Debt / equity | 0.86 | 0.75 | 1.03 | 1.03 | 1.25 | 1.25 | 1.32 | 1.46 | 1.89 | 1.94 | 2.05 |
| Debt / assets | 0.39 | 0.34 | 0.41 | 0.41 | 0.44 | 0.45 | 0.46 | 0.49 | 0.54 | 0.54 | 0.51 |
| Net debt / EBITDA | 5.81 | 5.08 | 7.07 | 7.59 | 6.54 | 4.66 | 5.72 | 6.6 | 6.23 | 5.97 | 5.18 |
| Interest coverage | 2.4 | 2.76 | 3.15 | 2.13 | 2.15 | 3.69 | 2.21 | 1.9 | 1.64 | 1.89 | 1.78 |
| Effective tax rate | 2.76% | 23.2% | 31.1% | 30% | 24.4% | 18.4% | 28.9% | 28.6% | 13.8% | 18.9% | 19.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.76 | 8.91 | 11.2 | 15.4 | 20.1 | 25.9 | 31.5 | 39 | 45.6 | 50.2 | 54.6 |
| EPS (basic) | 0.75 | -0.03 | 0.39 | 0.05 | 0.23 | 1.16 | 0.14 | 0.14 | 0.04 | 0.9 | 0.9 |
| EPS (diluted) | 0.75 | -0.03 | 0.39 | 0.05 | 0.23 | 1.16 | 0.14 | 0.14 | 0.04 | 0.9 | 0.62 |
| Book value per share | 26.3 | 33.9 | 35.3 | 51.8 | 49 | 59.3 | 55.8 | 74 | 64.7 | 77.2 | 9.64 |
| FCF per share | 0.17 | 1.93 | 1.26 | 2.24 | 2.39 | 1.58 | 0.78 | 3.46 | -0.7 | -0.12 | -2.71 |
| Cash per share | 2.01 | 1.21 | 1.65 | 2.02 | 2.98 | 4.06 | 4.95 | 5.32 | 5.27 | 5.07 | 7.67 |
| Capex per share | 1.86 | 1.68 | 1.96 | 2.67 | 3.23 | 4.45 | 5.97 | 5.06 | 9.46 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 32.3% | 18.9% | 17.5% | 17.3% | 16% | 17.2% | 19% | 13% | 20.8% | — | — |
| Capex / operating cash flow | 69.1% | 52.1% | 44.6% | 59.2% | 48.4% | 41.2% | 86.1% | 57.2% | 91.1% | — | — |
| Payout ratio | 118.9% | 138.3% | 114% | 158% | 125.4% | 46.2% | 103.1% | 104.7% | 97.7% | 68.8% | 285.5% |
| Dividend yield | 8.59% | 7.5% | 10.8% | 8.06% | 7.79% | 6.97% | 9.99% | 10.5% | 11.2% | 10.9% | 5.22% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.455 |
| May 29, 2026 | $0.455 |
| Feb 27, 2026 | $0.455 |
| — |
| FY21 | — | $1.16 | — | — | $11.5B | — |
| FY20 | — | $0.23 | — | — | $8.9B | — |
| FY19 | — | $0.05 | — | — | $6.6B | — |
| FY18 | — | $0.39 | — | — | $4.7B | — |
| FY17 | — | -$0.03 | — | — | $3.5B | — |
| FY16 | — | $0.75 | — | — | $2.1B | — |
| 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 | $4.5B | $5B | $5.2B | $5.1B | $5.3B | $5.4B | $5.4B | $5.4B | $6B | $6.3B | $6.3B | $6.5B |
| YoY change | +23.7% | +34% | +23% | +20.7% | +17.5% | +9.54% | +3.95% | +5.66% | +13.4% | +15.8% | +16.9% | +19.4% |
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 | 738M | 480M | 684M | 866M | 1.3B | 1.8B | 2.3B | 2.4B | 2.4B | 2.3B |
| Receivables | 395M | 738M | 1B | 1.7B | 1.5B | 1.8B | 2.3B | 3.5B | 3.6B | 4.3B |
| Inventory | 101M | 108M | 141M | 242M | 221M | 400M | 531M | 512M | 454M | 583M |
| Total current assets | 1.6B | 1.5B | 2.3B | 5.8B | 3.7B | 4.9B | 6.7B | 8B | 9.6B | 12B |
| Property, plant & equipment | 11.8B | 13.5B | 16.1B | 26.9B | 19.4B | 29.4B | 28.4B | 38.4B | 40.3B | 54.8B |
| Goodwill & intangibles | 9.9B | 22.4B | 31B | 41.9B | 36.8B | 46.4B | 41.2B | 60.7B | 57.2B | 70B |
| Total assets | 21.3B | 29.5B | 36.6B | 56.3B | 61.3B | 74B | 73B | 100.8B | 104.6B | 128.2B |
| Accounts payable | 266M | 864M | 463M | 973M | 1.5B | 1.9B | 1.9B | 2.3B | 2.2B | 2.5B |
| Short-term debt | 574M | 463M | 985M | 1.6B | 1.9B | 3.5B | 3.6B | 6.5B | 4.4B | 7.4B |
| Total current liabilities | 1.5B | 1.6B | 2.4B | 5.4B | 5.5B | 8.7B | 8.4B | 11.7B | 10.9B | 15.3B |
| Long-term debt | 7.8B | 9.7B | 14.1B | 21.3B | 25.3B | 29.6B | 30.3B | 43.1B | 51.9B | 61.8B |
| Total liabilities | 11.6B | 16B | 21.9B | 34.1B | 39.7B | 47.6B | 47.4B | 66.8B | 74.7B | 92.6B |
| Shareholders' equity | 9.6B | 13.5B | 14.7B | 22.2B | 21.7B | 26.4B | 25.6B | 34B | 29.9B | 35.5B |
| Total debt | 8.3B | 10.2B | 15.1B | 22.9B | 27.2B | 33.1B | 33.8B | 49.6B | 56.4B | 69.1B |
| Net debt | 7.6B | 9.8B | 14.7B | 22.2B | 26.5B | 31.9B | 32.7B | 47.9B | 54.4B | 67.1B |
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 | 2.4B | 2.7B | 2.2B | 2.2B | 2.4B | 1.8B | 2.6B | 3.3B | 2.3B | 2.8B | 3.5B |
| Receivables | 5.1B | 3.5B | 4.9B | 4.5B | 4.9B | 3.6B | 4.9B | 4.9B | 5.7B | 4.3B | 5.5B | 5.5B |
| Inventory | 490M | 512M | 486M | 477M | 467M | 454M | 430M | 470M | 583M | 583M | 576M | 558M |
| Total current assets | 7.8B | 8B | 8.5B | 7.5B | 7.5B | 9.6B | 7.8B | 12.2B | 11.9B | 12B | 8.9B | 10.9B |
| Property, plant & equipment | 37.3B | 38.4B | 40.4B | 40B | 42.1B | 40.3B | 40.1B | 41B | 51B | 54.8B | 54.4B | 51.5B |
| Goodwill & intangibles | 59.5B | 60.7B | 60.1B | 56.6B | 58.9B | 57.2B | 57.9B | 62.1B | 73.5B | 70B | 69.3B | 64.6B |
| Total assets | 97.7B | 100.8B | 103.3B | 100.9B | 105.2B | 104.6B | 103.7B | 108.7B | 124.3B | 128.2B | 124.5B | 121.9B |
| Accounts payable | 4.8B | 2.3B | 5.2B | 5.2B | 5.7B | 2.2B | 5.8B | 6B | 6.7B | 2.5B | 6.5B | 6.7B |
| Short-term debt | 6B | 6.5B | 5B | 3.6B | 3.7B | 4.4B | 3.5B | 4.6B | 5.4B | 7.4B | 6.1B | 4.2B |
| Total current liabilities | 11.1B | 11.7B | 10.7B | 9.2B | 9.8B | 10.9B | 10.2B | 13.8B | 14B | 15.3B | 13B | 12.3B |
| Long-term debt | 38.2B | 43.1B | 44.1B | 46.1B | 49.1B | 51.9B | 47.2B | 48B | 56.5B | 61.8B | 58.4B | 58.2B |
| Total liabilities | 63.8B | 66.8B | 70.6B | 70.8B | 75.7B | 74.7B | 73.9B | 79B | 89.8B | 92.6B | 90.3B | 89.4B |
| Shareholders' equity | 34B | 34B | 32.6B | 30.1B | 29.5B | 29.9B | 29.8B | 29.6B | 34.5B | 35.5B | 34.2B | 32.5B |
| Total debt | 44.1B | 49.6B | 49.1B | 49.8B | 52.8B | 56.4B | 50.8B | 52.6B | 61.9B | 69.1B | 64.5B | 62.5B |
| Net debt | 42.8B | 47.9B | 47.5B | 48.4B | 51.2B | 54.4B | 49.3B | 50.3B | 59.3B | 67.1B | 62B | 59.4B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 528M | 574M | 806M | 650M | 904M | 2.7B | 1.4B | 1.4B | 1.7B | 2.5B |
| Depreciation & amortization | 447M | 671M | 801M | 1.2B | 1.7B | 2B | 2.2B | 2.7B | 3.6B | 4B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 31M | -31M | 176M | 42M | 284M | -190M | -445M | -124M | -213M | -131M |
| Operating cash flow | 988M | 1.3B | 1.8B | 1.9B | 2.9B | 4.8B | 3.2B | 4.1B | 4.8B | 6B |
| Capital expenditure | -683M | -667M | -816M | -1.1B | -1.4B | -2B | -2.7B | -2.3B | -4.4B | — |
| Investing cash flow | -915M | -5.7B | -5.6B | -11.4B | -4.6B | -1.2B | -3.4B | -13B | -6.9B | -7B |
| Dividends paid | -628M | -794M | -919M | -1B | -1.1B | -1.3B | -1.4B | -1.5B | -1.6B | -1.7B |
| Share repurchases | -6M | 0 | -30M | — | — | -12M | -243M | 0 | 0 | -190M |
| Financing cash flow | -1.8B | 2.2B | 2.8B | 5.2B | -746M | -8.1B | -3.1B | 3.2B | 2.6B | 7.8B |
| Net change in cash | -1.8B | -2.2B | -929M | -4.2B | -2.4B | -4.4B | -3.3B | -5.7B | 501M | 6.8B |
| Free cash flow | 63M | 767M | 523M | 961M | 1.1B | 705M | 356M | 1.6B | -322M | -53M |
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 | 256M | 276M | 814M | 184M | 234M | 451M | 526M | 252M | 750M | 1B | 148M | 489M |
| Depreciation & amortization | 669M | 793M | 936M | 882M | 854M | 972M | 960M | 941M | 1.1B | 1.1B | 1.1B | 1.1B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.4B | 1.3B | 1.2B | 1.9B | 2B | 893M | 1.5B |
| Capital expenditure | -616M | -713M | -1.5B | -862M | -865M | -1.2B | -798M | -960M | — | — | — | — |
| Investing cash flow | -6.1B | -1.2B | -2.2B | -1.2B | -2.3B | -1.2B | -104M | -460M | -8.1B | -57M | 1B | 733M |
| Dividends paid | -377M | -386M | -411M | -411M | -411M | -411M | -437M | -436M | -435M | -435M | -461M | -461M |
| Share repurchases | 0 | 0 | — | — | — | — | — | -116M | 0 | -79M | — | 0 |
| Financing cash flow | 7.3B | -1.7B | 583M | -76M | 1.4B | 261M | -2.5B | -942M | 7.9B | 3.2B | -667M | -693M |
| Net change in cash | 2.3B | -1.8B | -329M | -179M | 185M | 371M | -1.3B | -225M | 1.7B | 5.2B | 1.3B | 1.5B |
| Free cash flow | 484M | 695M | -730M | 66M | 36M | 306M | -2M | 169M | -235M | 15M | -1.2B | 202M |
| Aug 29, 2025 |
| $0.43 |
| May 30, 2025 | $0.43 |
| Feb 28, 2025 | $0.43 |
| Nov 29, 2024 | $0.405 |
| Aug 30, 2024 | $0.405 |
| Date | Ratio |
|---|---|
| Jun 13, 2022 | 3:2 |
| Mar 31, 2020 | 112:100 |
| Mar 30, 2020 | 1:1 |
| Sep 15, 2016 | 3:2 |