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 | $0.11 | $0.13 | +18.2% | — | $4.8B | — |
| Q1 26 | — | $0.01 | — | — | $3.8B | — |
| Q4 25 | $0.11 | $0.19 | +72.7% | — | $5.2B | — |
| Q2 25 | $0.14 | $0.17 | +21.4% | — | $4.7B | — |
| Q1 25 | $0.1 | $0.1 | 0.0% | — | $3.8B | — |
| Q4 24 | $0.19 | $0.15 | -21.1% | — | $4.9B | — |
| Q3 24 | $0.28 | $0.24 | -14.3% | — | $4.7B | — |
| Q2 24 | $0.37 | $0.38 | +2.7% | — | $5.5B | — |
| Q1 24 | $0.26 | $0.33 | +26.9% | — | $4.8B | — |
| Q4 23 | $0.42 | $0.42 | 0.0% | — | $6.8B | — |
| Q3 23 | $0.43 | $0.42 | -2.3% | — | $6B | — |
| Q2 23 | $0.49 | $0.52 | +6.1% | — | $6.6B | — |
| Q1 23 | $0.32 | $0.35 | +9.4% | — | $5.3B | — |
| Q4 22 | $0.35 | $0.36 | +2.9% | — | $6.9B | — |
| Q3 22 | $0.33 | $0.41 | +24.2% | — | $5.9B | — |
| Q2 22 | $0.37 | $0.43 | +16.2% | — | $6.1B | — |
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 | — | $0.41 | — | — | $18.1B | — |
| FY24 | — | $0.99 | — | — | $19.8B | — |
| FY23 | — | $1.78 | — | — | $24.7B | — |
| FY22 | — | $1.5 | — | — | $23.6B |
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 | $25.1B | $27.7B | $29.7B | $28.1B | $14.8B | $19.5B | $23.6B | $24.7B | $19.8B | $18.1B |
| YoY change | -3.15% | +10.4% | +7.24% | -5.48% | -47.4% | +31.9% | +20.8% | +4.82% | -19.7% | -8.78% |
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 | 25.1B | 27.7B | 29.7B | 28.1B | 14.8B | 19.5B | 23.6B | 24.7B | 19.8B | 18.1B |
| Cost of revenue | 19.4B | 21.6B | 23B | 21.8B | 11.2B | 14.1B | 16.8B | 16.8B | 13.3B | 12.4B |
| Gross profit | 5.7B | 6.1B | 6.7B | 6.2B | 3.6B | 5.4B | 6.8B | 7.8B | 6.5B | 5.7B |
| Gross margin | 22.6% | 22.1% | 22.7% | 22.2% | 24.5% | 27.6% | 28.7% | 31.8% | 32.7% | 31.5% |
| Research & development | 860M | 957M | 1.1B | 1B | 493M | 642M | 866M | 1B | 924M | 1B |
| Selling, general & administrative | 2.2B | 2.3B | 2.4B | 2.2B | 1.3B | 1.5B | 1.8B | 1.9B | 1.7B | 1.9B |
| Operating expenses | 3.1B | 3.3B | 3.4B | 3.2B | 1.8B | 2.1B | 2.6B | 2.9B | 2.6B | 2.9B |
| Operating income | 2.6B | 2.9B | 3.3B | 3B | 1.8B | 3.3B | 4.1B | 4.9B | 3.9B | 2.8B |
| Operating margin | 10.2% | 10.3% | 11.2% | 10.7% | 12.4% | 16.9% | 17.6% | 20% | 19.4% | 15.5% |
| Non-operating income, net | -1.6B | -1.3B | -1.1B | -1B | -1.4B | -803M | -720M | -897M | -782M | -703M |
| Pretax income | -22M | 659M | 1.5B | 1.2B | -179M | 1.9B | 2.7B | 2.7B | 1.5B | 620M |
| Income tax | 297M | 457M | 417M | -271M | 85M | 229M | 747M | 594M | 336M | 184M |
| Net income | -261M | 290M | 1.1B | 1.5B | -438M | 1.8B | 2B | 2.4B | 1.3B | 505M |
| Net margin | -1.04% | 1.05% | 3.7% | 5.18% | -2.96% | 9.03% | 8.66% | 9.65% | 6.35% | 2.79% |
| EBITDA | 2.3B | 3B | 3.7B | 3.3B | 1.6B | 3.1B | 4B | 4.7B | 3.8B | 2.8B |
| EPS | -0.18 | 0.22 | 0.79 | 1.05 | -0.36 | 1.27 | 1.5 | 1.78 | 0.99 | 0.41 |
| Diluted EPS | -0.18 | 0.22 | 0.78 | 1.05 | -0.36 | 1.27 | 1.49 | 1.76 | 0.99 | 0.41 |
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 | 6B | 6.8B | 4.8B | 5.5B | 4.7B | 4.9B | 3.8B | 4.7B | 4.4B | 5.2B | 3.8B | 4.8B |
| Cost of revenue | 4.1B | 4.7B | 3.2B | 3.7B | 3.1B | 3.3B | 2.6B | 3.2B | 3B | 3.6B | 2.6B | 3.4B |
| Gross profit | 1.9B | 2.1B | 1.6B | 1.8B | 1.5B | 1.6B | 1.3B | 1.5B | 1.4B | 1.5B | 1.2B | 1.4B |
| Gross margin | 32.2% | 30.7% | 33.7% | 32.5% | 32.7% | 31.8% | 32.9% | 32.2% | 31.9% | 29.6% | 31.9% | 29.3% |
| Research & development | 266M | 275M | 228M | 237M | 221M | 238M | 184M | 218M | 281M | 342M | 232M | 230M |
| Selling, general & administrative | 462M | 478M | 411M | 461M | 426M | 414M | 386M | 478M | 549M | 463M | 465M | 494M |
| Operating expenses | 728M | 753M | 639M | 698M | 647M | 652M | 570M | 696M | 830M | 805M | 697M | 724M |
| Operating income | 1.2B | 1.3B | 984M | 1.1B | 877M | 901M | 689M | 823M | 574M | 719M | 524M | 683M |
| Operating margin | 20% | 19.6% | 20.4% | 19.8% | 18.8% | 18.5% | 18% | 17.5% | 13% | 13.9% | 13.7% | 14.2% |
| Non-operating income, net | -191M | -353M | -188M | -216M | -139M | -239M | -165M | -188M | -145M | -205M | -146M | -139M |
| Pretax income | 662M | 577M | 402M | 454M | 360M | 241M | 162M | 275M | 51M | 132M | 13M | 172M |
| Income tax | 171M | 58M | 77M | 95M | 75M | 89M | 47M | 76M | 1M | 60M | 4M | 43M |
| Net income | 540M | 617M | 402M | 438M | 310M | 176M | 132M | 217M | 67M | 89M | 10M | 141M |
| Net margin | 9.02% | 9.08% | 8.34% | 7.98% | 6.66% | 3.61% | 3.45% | 4.61% | 1.52% | 1.73% | 0.26% | 2.94% |
| EBITDA | 1.2B | 1.2B | 975M | 1.1B | 905M | 837M | 680M | 796M | 591M | 686M | 548M | 737M |
| EPS | 0.4 | 0.47 | 0.32 | 0.34 | 0.24 | 0.14 | 0.1 | 0.17 | 0.06 | 0.07 | 0.01 | 0.11 |
| Diluted EPS | 0.4 | 0.46 | 0.31 | 0.34 | 0.24 | 0.14 | 0.1 | 0.17 | 0.06 | 0.07 | 0.01 | 0.11 |
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 | 12.2B | 18B | 12.5B | 14.9B | 17.6B | 26.3B | 21.7B | 16.2B | 14.2B | 11.5B | 21.3B |
| Enterprise value | 42.7B | 49.9B | 42.3B | 45.8B | 46.8B | 52.4B | 40.5B | 39.5B | 38.2B | 36B | 41.2B |
| Shares outstanding | 1.4B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.2B | 1.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 62 | 11.3 | 10.2 | — | 14.9 | 10.6 | 6.81 | 11.3 | 22.8 | 52.4 |
| P/S | 0.48 | 0.65 | 0.42 | 0.53 | 1.19 | 1.35 | 0.92 | 0.66 | 0.72 | 0.64 | 1.16 |
| P/B | 2.72 | 4.22 | 2.44 | 2.42 | 3.5 | 3.84 | 3.11 | 1.97 | 1.83 | 1.47 | 2.09 |
| EV/EBITDA | 18.5 | 16.4 | 11.5 | 13.9 | 28.8 | 17.1 | 10.2 | 8.45 | 10.1 | 13.1 | 39.1 |
| EV/Sales | 1.7 | 1.8 | 1.42 | 1.63 | 3.17 | 2.69 | 1.72 | 1.6 | 1.92 | 1.99 | 2.27 |
| Earnings yield | — | 1.61% | 8.83% | 9.76% | — | 6.69% | 9.4% | 14.7% | 8.86% | 4.39% | 1.91% |
| FCF yield | 5.21% | 3.51% | 5.24% | -0.91% | 26.6% | 12% | -2.04% | -1.78% | 5.5% | 11.6% | 2.64% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.48 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.6% | 22.1% | 22.7% | 22.2% | 24.5% | 27.6% | 28.7% | 31.8% | 32.7% | 31.5% | 29.3% |
| Operating margin | 10.2% | 10.3% | 11.2% | 10.7% | 12.4% | 16.9% | 17.6% | 20% | 19.4% | 15.5% | 5.54% |
| Net margin | -1.04% | 1.05% | 3.7% | 5.18% | -2.96% | 9.03% | 8.66% | 9.65% | 6.35% | 2.79% | 1.71% |
| ROE | -5.84% | 6.81% | 21.6% | 23.6% | -8.71% | 25.7% | 29.2% | 28.9% | 16.2% | 6.45% | 3.91% |
| ROA | -0.57% | 0.6% | 2.38% | 3.07% | -0.9% | 3.56% | 5.18% | 5.14% | 2.93% | 1.18% | 0.87% |
| ROIC | 7.34% | 2.42% | 6.83% | 8.1% | 5.36% | 8.8% | 11.6% | 12.2% | 9.33% | 6.11% | 5.48% |
| Return on tangible assets | -0.67% | 0.69% | 2.77% | 3.58% | -1.01% | 4.34% | 6.69% | 6.52% | 3.78% | 1.51% | 0.93% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.29 | 3.4 | 3.48 | 3.73 | 3.55 | 2.21 | 5.27 | 2.02 | 2.16 | 2.23 | 4.88 |
| Quick ratio | 3.51 | 2.74 | 2.75 | 2.92 | 2.93 | 1.97 | 4.41 | 1.71 | 1.84 | 1.9 | 5.86 |
| Debt / equity | 7.95 | 8.78 | 6.84 | 5.81 | 7.57 | 4.55 | 3.32 | 3.36 | 3.5 | 3.45 | 3.35 |
| Debt / assets | 0.78 | 0.77 | 0.76 | 0.76 | 0.78 | 0.63 | 0.59 | 0.6 | 0.63 | 0.63 | 0.62 |
| Net debt / EBITDA | 13.2 | 10.5 | 8.12 | 9.39 | 18 | 8.53 | 4.72 | 4.98 | 6.32 | 8.88 | 9.52 |
| Interest coverage | 0.98 | 1.7 | 2.81 | 2.47 | 0.73 | 4.53 | 4.65 | 3.01 | 1.9 | 1.42 | 1.25 |
| Effective tax rate | 0% | 69.3% | 28.4% | 0% | 0% | 11.8% | 27.9% | 22% | 23.1% | 29.7% | 29.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.9 | 20.7 | 22 | 20.7 | 10.8 | 14.4 | 17.4 | 18.5 | 15.8 | 14.5 | 14.6 |
| EPS (basic) | -0.18 | 0.22 | 0.79 | 1.05 | -0.36 | 1.27 | 1.5 | 1.78 | 0.99 | 0.41 | 0.41 |
| EPS (diluted) | -0.18 | 0.22 | 0.78 | 1.05 | -0.36 | 1.27 | 1.49 | 1.76 | 0.99 | 0.41 | 0.25 |
| Book value per share | 3.19 | 3.17 | 3.77 | 4.55 | 3.67 | 5.06 | 5.16 | 6.18 | 6.19 | 6.27 | 6.27 |
| FCF per share | 0.45 | 0.47 | 0.48 | -0.1 | 3.42 | 2.33 | -0.33 | -0.22 | 0.62 | 1.07 | 0.49 |
| Cash per share | 3.58 | 4.05 | 3.72 | 3.6 | 6.42 | 3.73 | 3.24 | 3.24 | 2.54 | 2.07 | 1.14 |
| Capex per share | 0.47 | 0.01 | 0.01 | 0.05 | 0 | — | — | — | — | 0.96 | 0.95 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.63% | 0.06% | 0.02% | 0.22% | 0.02% | — | — | — | — | 6.62% | 6.45% |
| Capex / operating cash flow | 24.4% | 0.6% | 0.28% | 3.36% | 0.08% | — | — | — | — | 47.2% | 65.8% |
| Payout ratio | -79.3% | 57.9% | 22.1% | 19.5% | -1.83% | 10.7% | 20.7% | 22.6% | 48.2% | 65.9% | 40% |
| Dividend yield | 1.7% | 0.93% | 1.95% | 1.9% | 0.05% | 0.71% | 1.95% | 3.32% | 4.27% | 2.89% | 3.02% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 21, 2026 | $0.10 |
| May 21, 2025 | $0.25 |
| May 10, 2024 | $0.47 |
| Apr 24, 2023 | $0.394 |
| Apr 19, 2022 | $0.3046 |
| Apr 19, 2021 | $0.1317 |
| Apr 23, 2019 | $0.2034 |
| Apr 23, 2018 | $0.1733 |
| — |
| FY21 | — | $1.27 | — | — | $19.5B | — |
| FY20 | — | -$0.36 | — | — | $14.8B | — |
| FY19 | — | $1.05 | — | — | $28.1B | — |
| FY18 | — | $0.79 | — | — | $29.7B | — |
| FY17 | — | $0.22 | — | — | $27.7B | — |
| FY16 | — | -$0.18 | — | — | $25.1B | — |
| 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 | $6B | $6.8B | $4.8B | $5.5B | $4.7B | $4.9B | $3.8B | $4.7B | $4.4B | $5.2B | $3.8B | $4.8B |
| YoY change | +1.79% | -2.17% | -9.81% | -16.4% | -22.3% | -28.2% | -20.5% | -14.2% | -5.48% | +5.76% | -0.05% | +1.95% |
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 | 5B | 5.4B | 5B | 4.9B | 8.8B | 5B | 4.4B | 4.3B | 3.2B | 2.6B |
| Receivables | 19.3B | 20.3B | 19.6B | 19.8B | 19B | 15.6B | 19.4B | 24.4B | 23.2B | 23.3B |
| Inventory | 5.6B | 6.5B | 6.7B | 7.1B | 6B | 4.2B | 4.8B | 5.5B | 4.8B | 4.7B |
| Total current assets | 30.7B | 32.9B | 32.1B | 32.7B | 34.6B | 39.2B | 29.7B | 35.4B | 32B | 31.4B |
| Property, plant & equipment | 8.3B | 8.7B | 7.7B | 7.1B | 6.9B | 3.2B | 3B | 3.3B | 3.4B | 3.8B |
| Goodwill & intangibles | 6.5B | 6.5B | 6.5B | 6.7B | 5.4B | 8.8B | 8.9B | 9.8B | 9.6B | 9.4B |
| Total assets | 45.5B | 48.3B | 46.1B | 47.4B | 48.7B | 49.4B | 39.4B | 46.4B | 42.9B | 42.7B |
| Accounts payable | 5.2B | 6.1B | 5.9B | 5.6B | 6.4B | 3.5B | 3.7B | 3.6B | 2.3B | 2.2B |
| Short-term debt | 10.3B | 11.5B | 10.4B | 10.5B | 11.5B | 10.1B | — | 11.5B | 10.8B | 10B |
| Total current liabilities | 7.2B | 9.7B | 9.2B | 8.8B | 9.7B | 17.7B | 5.6B | 17.5B | 14.8B | 14.1B |
| Long-term debt | 25.3B | 25.9B | 24.4B | 25.3B | 26.5B | 21.1B | 23.2B | 16.1B | 16.3B | 17B |
| Total liabilities | 41.1B | 44B | 41B | 41.2B | 43.7B | 42.6B | 32.4B | 38.1B | 35.2B | 34.9B |
| Shareholders' equity | 4.5B | 4.3B | 5.1B | 6.2B | 5B | 6.9B | 7B | 8.2B | 7.8B | 7.8B |
| Total debt | 35.6B | 37.4B | 34.9B | 35.8B | 38B | 31.2B | 23.2B | 27.6B | 27.2B | 27B |
| Net debt | 30.5B | 32B | 29.9B | 30.9B | 29.3B | 26.1B | 18.8B | 23.3B | 24B | 24.5B |
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 | 3B | 4.3B | 3.2B | 2B | 1.8B | 3.2B | 1.7B | 2.5B | 2.3B | 2.6B | 1.6B | 1.9B |
| Receivables | 22.4B | 24.4B | 24.3B | 24.1B | 24.3B | 23.2B | 23.3B | 23.6B | 23.2B | 23.3B | 22.8B | 22.7B |
| Inventory | 6.4B | 5.5B | 6.2B | 6B | 5.9B | 4.8B | 5.2B | 5.2B | 5.4B | 4.7B | 5.2B | 5.2B |
| Total current assets | 32.8B | 35.4B | 34.7B | 32.9B | 32.9B | 32B | 31B | 32.2B | 31.8B | 31.4B | 30.6B | 30.6B |
| Property, plant & equipment | 3.1B | 3.3B | 3.3B | 3.3B | 3.4B | 3.4B | 3.5B | 3.7B | 3.7B | 3.8B | 3.8B | 3.8B |
| Goodwill & intangibles | 9.5B | 9.8B | 9.7B | 9.7B | 9.7B | 9.6B | 9.6B | 9.7B | 9.6B | 9.4B | 9.4B | 9.3B |
| Total assets | 43B | 46.4B | 45.7B | 44B | 44B | 42.9B | 42.1B | 43.7B | 43.3B | 42.7B | 42B | 42.2B |
| Accounts payable | 3.6B | 3.6B | 3.2B | 2.9B | 2.4B | 2.3B | 2.2B | 2.4B | 2.3B | 2.2B | 2.4B | 2.4B |
| Short-term debt | — | 11.5B | — | — | — | 10.8B | — | — | — | 10B | — | — |
| Total current liabilities | 5.6B | 17.5B | 5.2B | 4.7B | 4.2B | 14.8B | 3.9B | 4.1B | 4B | 14.1B | 4.3B | 4.3B |
| Long-term debt | 25.2B | 16.1B | 28.1B | 27.1B | 27.6B | 16.3B | 26.3B | 27.7B | 27.4B | 17B | 26.2B | 26.3B |
| Total liabilities | 34.9B | 38.1B | 37.7B | 36.3B | 36.3B | 35.2B | 34.1B | 35.9B | 35.4B | 34.9B | 34.2B | 34.3B |
| Shareholders' equity | 8.1B | 8.2B | 8B | 7.7B | 7.8B | 7.8B | 8B | 7.8B | 7.8B | 7.8B | 7.9B | 7.9B |
| Total debt | 25.2B | 27.6B | 28.1B | 27.1B | 27.6B | 27.2B | 26.3B | 27.7B | 27.4B | 27B | 26.2B | 26.3B |
| Net debt | 22.2B | 23.3B | 24.9B | 25.1B | 25.8B | 24B | 24.6B | 25.2B | 25.1B | 24.5B | 24.6B | 24.4B |
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 | -261M | 290M | 1.1B | 1.5B | -198M | 1.8B | 2B | 2.4B | 1.3B | 505M |
| Depreciation & amortization | 1.3B | 1.4B | 1.3B | 1.2B | 538M | 537M | 535M | 564M | 605M | 629M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 1.5B | 925M | -61M | -1.1B | 2.8B | 755M | -2.1B | -2B | -225M | 740M |
| Operating cash flow | 2.7B | 2.8B | 2.5B | 1.8B | 3.6B | 3.2B | 668M | 1.1B | 2B | 2.5B |
| Capital expenditure | 660M | 17M | 7M | 61M | 3M | — | — | — | — | -1.2B |
| Investing cash flow | 1.1B | 366M | -18M | 36M | -1.1B | -3.6B | -2B | -2.5B | -1.6B | -1.4B |
| Dividends paid | -207M | -168M | -243M | -283M | -8M | -188M | -423M | -538M | -607M | -333M |
| Share repurchases | — | — | — | — | 0 | 0 | -153M | -652M | -702M | -100M |
| Financing cash flow | -1.5B | -1B | -723M | 206M | 1.1B | -1.4B | 2B | 2.6B | -67M | -2B |
| Net change in cash | 2.3B | 2.2B | 1.8B | 2.1B | 3.6B | -1.8B | 622M | 1.2B | 315M | -862M |
| Free cash flow | 634M | 630M | 652M | -136M | 4.7B | 3.2B | -442M | -288M | 782M | 1.3B |
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 | 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 | 508M | 617M | 402M | 471M | 310M | 176M | 132M | 217M | 67M | 89M | 10M | 141M |
| Depreciation & amortization | 146M | 148M | 148M | 151M | 155M | 151M | 150M | 156M | 159M | 164M | 166M | 166M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -464M | 810M | -1.4B | -288M | 199M | 1.3B | -181M | 266M | 236M | 419M | -237M | -269M |
| Operating cash flow | 248M | 1.6B | -817M | 407M | 810M | 1.7B | 179M | 772M | 659M | 945M | 35M | 145M |
| Capital expenditure | — | — | — | — | — | — | — | -252M | -270M | -412M | -218M | -273M |
| Investing cash flow | -471M | -1.2B | -217M | -292M | -557M | -520M | -16M | -342M | -466M | -292M | 54M | 19M |
| Dividends paid | -2M | -7M | -1M | -593M | -6M | -7M | -1M | -320M | -1M | -11M | -1M | -126M |
| Share repurchases | -55M | -428M | -581M | -60M | -48M | -13M | -5M | 0 | -50M | -45M | -26M | -36M |
| Financing cash flow | 370M | 1.4B | 319M | -1.1B | -176M | 929M | -1.4B | 161M | -373M | -386M | -990M | -34M |
| Net change in cash | 147M | 1.8B | -715M | -1B | 77M | 2.1B | -1.3B | 591M | -180M | 267M | -901M | 130M |
| Free cash flow | -92M | 1.1B | -1.1B | 161M | 500M | 1.2B | -102M | 520M | 389M | 533M | -183M | -128M |