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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $0.37 | $0.4 | +8.1% | — | — | — |
| Q4 26 | $0.55 | $0.56 | +1.8% | — | — | — |
| Q3 26 | $0.45 | $0.45 | 0.0% | — | — | — |
| Q2 26 | $0.44 | $0.5 | +13.6% | — | — | — |
| Q1 26 | $0.3 | $0.29 | -3.3% | — | — | — |
| Q4 25 | $0.53 | $0.53 | 0.0% | — | — | — |
| Q3 25 | $0.4 | $0.4 | 0.0% | — | — | — |
| Q2 25 | $0.31 | $0.31 | 0.0% | — | — | — |
| Q1 25 | $0.32 | $0.36 | +12.5% | — | — | — |
| Q4 24 | $0.52 | $0.55 | +5.8% | — | — | — |
| Q3 24 | $0.32 | $0.32 | 0.0% | — | — | — |
| Q2 24 | $0.36 | $0.4 | +11.1% | — | — | — |
| Q1 24 | $0.27 | $0.28 | +3.7% | — | — | — |
| Q4 23 | $0.46 | $0.5 | +8.7% | — | — | — |
| Q3 23 | $0.29 | $0.28 | -3.4% | — | — | — |
| Q2 23 | $0.3 | $0.32 | +6.7% | — | — | — |
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 | — | $1.61 | — | — | $9.4B | — |
| FY24 | — | $1.58 | — | — | $8.6B | — |
| FY23 | — | $1.37 | — | — | $8.7B | — |
| FY22 | — | $1.6 | — | — | $9.3B |
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 | $7.5B | $9.6B | $6.3B | $7.6B | $7.4B | $8.4B | $9.3B | $8.7B | $8.6B | $9.4B |
| YoY change | +1.92% | +27.7% | -34.7% | +20.5% | -1.93% | +12.6% | +11.6% | -6.71% | -0.61% | +8.26% |
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 | 7.5B | 9.6B | 6.3B | 7.6B | 7.4B | 8.4B | 9.3B | 8.7B | 8.6B | 9.4B |
| Cost of revenue | 5B | 7.1B | 3.8B | 4.8B | 4.5B | 5.1B | 5.9B | 5B | 4.7B | 5.1B |
| Gross profit | 2.5B | 2.6B | 2.5B | 2.8B | 2.9B | 3.2B | 3.4B | 3.7B | 4B | 4.2B |
| Gross margin | 33.6% | 26.7% | 39.9% | 36.6% | 39.5% | 38.4% | 36.4% | 42.4% | 46% | 45.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — |
| Operating income | 1B | 1.1B | 868M | 1.1B | 1.2B | 1.4B | 1.6B | 1.8B | 2B | 2.1B |
| Operating margin | 13.6% | 11.8% | 13.8% | 14.2% | 16.5% | 16.3% | 16.8% | 20.2% | 23% | 22.5% |
| Non-operating income, net | 92M | 317M | 75M | 41M | -132M | -56M | 375M | 28M | 62M | 40M |
| Pretax income | 686M | 1.1B | 551M | 545M | 563M | 778M | 1.4B | 1.1B | 1.2B | 1.2B |
| Income tax | 254M | -729M | 155M | 30M | 80M | 110M | 360M | 170M | 195M | 195M |
| Net income | 432M | 1.8B | 368M | 791M | -773M | 1.5B | 1.1B | 917M | 1B | 1.1B |
| Net margin | 5.74% | 18.6% | 5.86% | 10.5% | -10.4% | 17.8% | 11.3% | 10.5% | 11.8% | 11.2% |
| EBITDA | 2.3B | 2.4B | 2.5B | 2.3B | 2.5B | 2.7B | 2.8B | 3.2B | 3.5B | 3.7B |
| EPS | 1 | 4.16 | 0.74 | 1.34 | -1.79 | 2.35 | 1.6 | 1.37 | 1.58 | 1.61 |
| Diluted EPS | 1 | 4.13 | 0.74 | 1.33 | -1.79 | 2.28 | 1.59 | 1.37 | 1.58 | 1.6 |
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 | 1.9B | 2.2B | 2.6B | 1.9B | 1.9B | 2.3B | 2.9B | 1.9B | 2B | 2.5B | 3B | 2.2B |
| Cost of revenue | 841M | 1.4B | 1.5B | 911M | 973M | 1.3B | 1.8B | 1B | 961M | 1.4B | 1.7B | 1B |
| Gross profit | 1B | 810M | 1.1B | 994M | 883M | 976M | 1.2B | 927M | 1B | 1.1B | 1.2B | 1.1B |
| Gross margin | 54.8% | 37.1% | 42.9% | 52.2% | 47.6% | 43.1% | 39.9% | 47.7% | 51.7% | 43.8% | 41.6% | 52.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | 518M | 321M | 616M | 467M | 424M | 483M | 649M | 417M | 502M | 542M | 658M | 534M |
| Operating margin | 27.8% | 14.7% | 23.5% | 24.5% | 22.8% | 21.4% | 22.2% | 21.5% | 25.3% | 21.6% | 22.1% | 24.8% |
| Non-operating income, net | 15M | -3M | 16M | 11M | 16M | 19M | -33M | 31M | 27M | 15M | 30M | 24M |
| Pretax income | 350M | 117M | 428M | 261M | 245M | 280M | 378M | 253M | 286M | 330M | 409M | 297M |
| Income tax | 68M | -75M | 78M | 33M | 52M | 32M | 81M | 55M | -7M | 66M | 93M | 53M |
| Net income | 282M | 192M | 350M | 228M | 193M | 248M | 297M | 198M | 293M | 264M | 316M | 244M |
| Net margin | 15.2% | 8.8% | 13.4% | 12% | 10.4% | 11% | 10.2% | 10.2% | 14.7% | 10.5% | 10.6% | 11.3% |
| EBITDA | 905M | 678M | 993M | 863M | 773M | 856M | 1B | 817M | 920M | 966M | 1.1B | 1B |
| EPS | 0.41 | — | 0.55 | 0.36 | 0.3 | — | 0.45 | 0.3 | 0.45 | — | 0.48 | 0.37 |
| Diluted EPS | 0.4 | — | 0.55 | 0.36 | 0.3 | — | 0.45 | 0.3 | 0.45 | — | 0.48 | 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 | 10.6B | 12.2B | 12.7B | — | 11.5B | — | 18.9B | 18B | 20.4B | 25B | 24.1B |
| Enterprise value | 17.9B | 19.8B | 17.1B | — | 23.9B | — | 35.1B | 36B | 40.8B | 47.5B | 48.5B |
| Shares outstanding | 430.6M | 431M | 448.8M | 502M | 531M | 593M | 629M | 631M | 643.2M | 653M | 653M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.6 | 6.82 | 34.4 | — | — | — | 17.8 | 19.7 | 20 | 23.8 | 21.8 |
| P/S | 1.41 | 1.27 | 2.02 | — | 1.55 | — | 2.02 | 2.07 | 2.36 | 2.68 | 2.51 |
| P/B | 3.07 | 2.61 | 1.57 | — | 1.38 | — | 1.88 | 1.86 | 1.91 | 2.24 | 2.06 |
| EV/EBITDA | 7.69 | 8.16 | 6.91 | — | 9.65 | — | 12.4 | 11.3 | 11.7 | 12.7 | 12.6 |
| EV/Sales | 2.38 | 2.06 | 2.72 | — | 3.22 | — | 3.77 | 4.14 | 4.72 | 5.07 | 5.04 |
| Earnings yield | 4.07% | 14.7% | 2.9% | — | — | — | 5.6% | 5.09% | 4.99% | 4.2% | 4.58% |
| FCF yield | 4.8% | -0.07% | 3.83% | — | -5.23% | — | -13.8% | -2.91% | -11.6% | -9.52% | -21.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.94 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.6% | 26.7% | 39.9% | 36.6% | 39.5% | 38.4% | 36.4% | 42.4% | 46% | 45.1% | 52.5% |
| Operating margin | 13.6% | 11.8% | 13.8% | 14.2% | 16.5% | 16.3% | 16.8% | 20.2% | 23% | 22.5% | 24.5% |
| Net margin | 5.74% | 18.6% | 5.86% | 10.5% | -10.4% | 17.8% | 11.3% | 10.5% | 11.8% | 11.2% | 11.6% |
| ROE | 12.5% | 38.2% | 4.57% | 9.46% | -9.26% | 15.8% | 10.5% | 9.49% | 9.55% | 9.43% | 9.83% |
| ROA | 1.98% | 7.88% | 1.36% | 2.23% | -2.31% | 3.94% | 2.74% | 2.31% | 2.33% | 2.26% | 3% |
| ROIC | 5.99% | 9.23% | 5.01% | 4.52% | 5.06% | 4.91% | 4.44% | 5.37% | 5.38% | 5.3% | 5.26% |
| Return on tangible assets | 2.16% | 8.59% | 1.46% | 3.08% | -3.22% | 5.12% | 3.53% | 2.92% | 2.84% | 2.67% | 2.71% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.95 | 1.11 | 2.13 | 0.99 | 0.61 | 1.72 | 0.92 | 0.78 | 1.08 | 0.91 | 1.12 |
| Quick ratio | 0.85 | 0.98 | 2.01 | 0.87 | 0.5 | 1.57 | 0.75 | 0.58 | 0.91 | 0.79 | 0.97 |
| Debt / equity | 2.48 | 1.89 | 1.14 | 1.81 | 1.61 | 1.71 | 1.68 | 1.93 | 1.97 | 2.06 | 2.1 |
| Debt / assets | 0.39 | 0.39 | 0.34 | 0.43 | 0.4 | 0.43 | 0.44 | 0.47 | 0.48 | 0.49 | 0.51 |
| Net debt / EBITDA | 3.13 | 3.13 | 1.78 | 5.99 | 5.01 | 5.27 | 5.75 | 5.62 | 5.85 | 6.02 | 6.04 |
| Interest coverage | 2.6 | 3.73 | 2.31 | 1.96 | 2.06 | 2.47 | 3.7 | 2.55 | 2.45 | 2.38 | 2.31 |
| Effective tax rate | 37% | 0% | 28.1% | 5.5% | 14.2% | 14.1% | 25.4% | 15.6% | 16.1% | 15.6% | 15.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.5 | 22.3 | 14 | 15.1 | 14 | 14.1 | 14.8 | 13.8 | 13.4 | 14.3 | 14.7 |
| EPS (basic) | 1 | 4.16 | 0.74 | 1.34 | -1.79 | 2.35 | 1.6 | 1.37 | 1.58 | 1.61 | 1.61 |
| EPS (diluted) | 1 | 4.13 | 0.74 | 1.33 | -1.79 | 2.28 | 1.59 | 1.37 | 1.58 | 1.6 | 1.68 |
| Book value per share | 8.04 | 10.9 | 18 | 16.7 | 15.7 | 15.9 | 16 | 15.3 | 16.6 | 17.1 | 17.8 |
| FCF per share | 1.18 | -0.02 | 1.08 | -1.73 | -1.13 | -5.3 | -4.15 | -0.83 | -3.69 | -3.65 | -4.05 |
| Cash per share | 3.01 | 2.83 | 10.6 | 2.12 | 1.92 | 2.81 | 0.93 | 1 | 0.91 | 0.84 | 0.69 |
| Capex per share | — | — | — | — | — | — | — | — | — | 7.46 | 7.91 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 52% | 54.8% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 195.9% | 204.6% |
| Payout ratio | 143.8% | 25.7% | 246.7% | 87.9% | -68.4% | 33.1% | 46.3% | 58.3% | 51.2% | 54.6% | 53.6% |
| Dividend yield | 5.85% | 3.77% | 7.17% | — | 4.6% | — | 2.59% | 2.97% | 2.56% | 2.29% | 2.62% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 20, 2026 | $0.24 |
| May 21, 2026 | $0.23 |
| Feb 19, 2026 | $0.23 |
| — |
| FY21 | — | $2.35 | — | — | $8.4B | — |
| FY20 | — | -$1.79 | — | — | $7.4B | — |
| FY19 | — | $1.34 | — | — | $7.6B | — |
| FY18 | — | $0.74 | — | — | $6.3B | — |
| FY17 | — | $4.16 | — | — | $9.6B | — |
| FY16 | — | $1 | — | — | $7.5B | — |
| 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 | $1.9B | $2.2B | $2.6B | $1.9B | $1.9B | $2.3B | $2.9B | $1.9B | $2B | $2.5B | $3B | $2.2B |
| YoY change | -2.26% | -19.5% | -5.72% | +1.6% | -0.22% | +3.67% | +11.5% | +2.05% | +7.11% | +10.7% | +1.88% | +10.7% |
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 | 1.3B | 1.2B | 4.8B | 1.1B | 1B | 1.7B | 584M | 631M | 585M | 548M |
| Receivables | 740M | 1B | 1.2B | 702M | 676M | 690M | 889M | 710M | 717M | 806M |
| Inventory | 312M | 397M | 394M | 472M | 500M | 608M | 876M | 770M | 714M | 732M |
| Total current assets | 2.9B | 3.4B | 7B | 3.9B | 2.9B | 7.4B | 4.7B | 3B | 4.4B | 5.7B |
| Property, plant & equipment | -4.8B | -5.3B | -5.5B | -8.3B | -8.8B | -9.1B | -9.2B | -7.2B | -6.8B | -6.7B |
| Goodwill & intangibles | 1.8B | 1.9B | 1.9B | 9.9B | 9.5B | 8.7B | 8.6B | 8.3B | 7.9B | 7.1B |
| Total assets | 21.8B | 22.7B | 27B | 35.5B | 33.5B | 37.7B | 38.5B | 39.7B | 43.8B | 46.5B |
| Accounts payable | 657M | 963M | 1.2B | 884M | 853M | 1.2B | 1.4B | 917M | 1.3B | 1.3B |
| Short-term debt | 1.1B | 645M | 482M | 868M | 1.9B | 545M | 2B | 1.1B | 566M | 2.4B |
| Total current liabilities | 3.1B | 3.1B | 3.3B | 4B | 4.8B | 4.3B | 5.1B | 3.9B | 4B | 6.3B |
| Long-term debt | 7.5B | 8.2B | 8.7B | 14.2B | 11.5B | 15.6B | 14.8B | 17.6B | 20.4B | 20.6B |
| Total liabilities | 18.4B | 18B | 19B | 27.2B | 25.1B | 28.3B | 28.5B | 30B | 33.1B | 35.4B |
| Shareholders' equity | 3.5B | 4.7B | 8.1B | 8.4B | 8.3B | 9.4B | 10B | 9.7B | 10.7B | 11.2B |
| Total debt | 8.6B | 8.8B | 9.2B | 15.1B | 13.4B | 16.1B | 16.9B | 18.6B | 21B | 23B |
| Net debt | 8.3B | 8.6B | 4.9B | 14.9B | 13.3B | 15.9B | 16.8B | 18.5B | 20.9B | 22.9B |
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 | 686M | 631M | 619M | 543M | 643M | 585M | 1.9B | 776M | 616M | 548M | 1.2B | 453M |
| Receivables | 767M | 710M | 675M | 633M | 701M | 717M | 869M | 798M | 787M | 806M | 872M | 777M |
| Inventory | 810M | 770M | 663M | 702M | 733M | 714M | 608M | 694M | 782M | 732M | 667M | 747M |
| Total current assets | 3B | 3B | 4.3B | 4.1B | 4.3B | 4.4B | 4.1B | 2.9B | 2.9B | 5.7B | 6.2B | 5.5B |
| Property, plant & equipment | -10.4B | -7.2B | -10.3B | -10.4B | -10.5B | -6.8B | -10.8B | -10.8B | -11B | -6.7B | -10.9B | -11.1B |
| Goodwill & intangibles | 8.3B | 8.3B | 7.9B | 7.9B | 7.9B | 7.9B | 7.9B | 7.9B | 7.9B | 7.1B | 7.1B | 7.1B |
| Total assets | 39B | 39.7B | 40.2B | 41B | 42.9B | 43.8B | 44.5B | 44.1B | 45B | 46.5B | 47.8B | 48.3B |
| Accounts payable | 763M | 917M | 753M | 1.1B | 1.7B | 1.3B | 1B | 903M | 968M | 1.3B | 1B | 1.1B |
| Short-term debt | 1.4B | 1.1B | 1B | 610M | 148M | 566M | 1.8B | 1.1B | 2.9B | 2.4B | 2.2B | 1.7B |
| Total current liabilities | 3.9B | 3.9B | 3.4B | 3.4B | 3.8B | 4B | 4.4B | 3.7B | 5.7B | 6.3B | 5.3B | 4.9B |
| Long-term debt | 16.8B | 17.6B | 18.1B | 18.5B | 19.7B | 20.4B | 20.4B | 20.6B | 19.4B | 20.6B | 22.5B | 22.9B |
| Total liabilities | 29.4B | 30B | 30.2B | 30.6B | 32.4B | 33.1B | 33.5B | 33.1B | 34B | 35.4B | 36.4B | 36.5B |
| Shareholders' equity | 9.6B | 9.7B | 10B | 10.4B | 10.5B | 10.7B | 11B | 11B | 11B | 11.2B | 11.4B | 11.7B |
| Total debt | 18.3B | 18.6B | 19.1B | 19.1B | 19.9B | 21B | 22.2B | 21.6B | 22.3B | 23B | 24.7B | 24.6B |
| Net debt | 18.2B | 18.5B | 19B | 19.1B | 19.8B | 20.9B | 20.9B | 21.5B | 22.3B | 22.9B | 24B | 24.6B |
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 | 432M | 1.8B | 368M | 791M | -773M | 1.5B | 1.1B | 917M | 1B | 1.1B |
| Depreciation & amortization | 1.1B | 1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B | 1.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 202M | -325M | 230M | -635M | 180M | -2.3B | -198M | 1.5B | -518M | -49M |
| Operating cash flow | 2B | 1.7B | 1.9B | 1.5B | 116M | 765M | 2.2B | 3.9B | 2.1B | 2.5B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -4.9B |
| Investing cash flow | 83M | -128M | 414M | -6B | 1.3B | 1.3B | 2.8B | 168M | 24M | -4B |
| Dividends paid | -621M | -461M | -908M | -695M | -529M | -492M | -489M | -535M | -522M | -574M |
| Share repurchases | — | — | -11M | — | — | 0 | 0 | -800M | 0 | 0 |
| Financing cash flow | -808M | -245M | 3B | 2.8B | -1.6B | 1.9B | -345M | 374M | 1.7B | 1.5B |
| Net change in cash | 1.3B | 1.4B | 5.3B | -1.7B | -228M | 4B | 4.7B | 4.4B | 3.9B | 14M |
| Free cash flow | 509M | -9M | 485M | -868M | -601M | -3.1B | -2.6B | -524M | -2.4B | -2.4B |
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 | 282M | 192M | 350M | 228M | 193M | 248M | 297M | 198M | 293M | 264M | 316M | 244M |
| Depreciation & amortization | 374M | 359M | 363M | 386M | 334M | 356M | 363M | 370M | 392M | 405M | 423M | 445M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -117M | 270M | -344M | -29M | -423M | 278M | -276M | 84M | 141M | -35M | -520M | -34M |
| Operating cash flow | 589M | 807M | 542M | 575M | 137M | 891M | 430M | 601M | 742M | 774M | 282M | 778M |
| Capital expenditure | — | — | — | — | — | — | — | — | -1.2B | -1.5B | -1.2B | -1.4B |
| Investing cash flow | 28M | 35M | 1M | 56M | -115M | 82M | 804M | 22M | -1.3B | -1.4B | -1.2B | -1.3B |
| Dividends paid | -144M | -127M | -126M | -128M | -130M | -138M | -143M | -144M | -144M | -143M | -150M | -152M |
| Share repurchases | — | 0 | — | — | — | 0 | — | — | — | — | — | — |
| Financing cash flow | 579M | 220M | 372M | -544M | 1.5B | 401M | 1.1B | -613M | 465M | 642M | 534M | 288M |
| Net change in cash | 1.2B | 1.1B | 915M | 87M | 1.5B | 1.4B | 2.3B | 10M | -54M | 2M | -372M | -273M |
| Free cash flow | -477M | -270M | -307M | -236M | -708M | -1.1B | -628M | -569M | -480M | -707M | -916M | -592M |
| Nov 20, 2025 |
| $0.22 |
| Aug 21, 2025 | $0.22 |
| May 15, 2025 | $0.22 |
| Feb 20, 2025 | $0.22 |
| Nov 21, 2024 | $0.21 |
| Date | Ratio |
|---|---|
| Oct 1, 2002 | 1000:843 |
| Dec 11, 1995 | 2:1 |
| Jun 15, 1981 | 3:2 |