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 | $2.04 | $2.19 | +7.4% | — | — | — |
| Q4 26 | $1.06 | $1.17 | +10.4% | — | — | — |
| Q3 26 | $0.7 | $0.82 | +17.1% | — | — | — |
| Q2 26 | $0.81 | $0.86 | +6.2% | — | — | — |
| Q1 26 | $0.69 | $0.71 | +2.9% | — | — | — |
| Q4 25 | $1.08 | $1.16 | +7.4% | — | — | — |
| Q3 25 | $0.95 | $0.93 | -2.1% | — | — | — |
| Q2 25 | $0.91 | $0.97 | +6.6% | — | — | — |
| Q1 25 | $0.8 | $0.88 | +10.0% | — | — | — |
| Q4 24 | $0.74 | $0.69 | -6.8% | — | — | — |
| Q3 24 | $1.08 | $1.17 | +8.3% | — | — | — |
| Q2 24 | $1.2 | $1.3 | +8.3% | — | — | — |
| Q1 24 | $0.53 | $0.57 | +7.5% | — | — | — |
| Q4 23 | $0.82 | $0.85 | +3.7% | — | — | — |
| Q3 23 | $1.13 | $0.98 | -13.3% | — | — | — |
| Q2 23 | $1.44 | $1.55 | +7.6% | — | — | — |
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 | — | $5.17 | — | — | $44.2B | — |
| FY24 | — | $2.87 | — | — | $41.5B | — |
| FY23 | — | $3.77 | — | — | $40.8B | — |
| FY22 | — | $4.82 | — | — | $49.5B |
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 | $12B | $18.4B | $22.3B | $24.4B | $17.5B | $32.9B | $49.5B | $40.8B | $41.5B | $44.2B |
| YoY change | -8.85% | +53% | +21.4% | +9.48% | -28.3% | +87.8% | +50.8% | -17.6% | +1.65% | +6.4% |
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 | 12B | 18.4B | 22.3B | 24.4B | 17.5B | 32.9B | 49.5B | 40.8B | 41.5B | 44.2B |
| Cost of revenue | 12.4B | 15.4B | 17.1B | 18B | 17.4B | 22.3B | 33.3B | 29.1B | 30.6B | 34.8B |
| Gross profit | -437M | 3B | 5.2B | 6.3B | 69M | 10.6B | 16.3B | 11.8B | 10.9B | 9.4B |
| Gross margin | -3.64% | 16.1% | 23.4% | 26% | 0.39% | 32.2% | 32.8% | 28.8% | 26.3% | 21.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 700M | 453M | 179M | 567M | 309M | 880M | 1.2B | 943M | 782M | 795M |
| Operating expenses | 842M | 617M | 365M | 757M | 514M | 1.1B | 1.5B | 1.3B | 1.2B | 1.2B |
| Operating income | -1.3B | 2.3B | 4.8B | 5.6B | -445M | 9.5B | 14.8B | 10.5B | 9.7B | 8.2B |
| Operating margin | -10.7% | 12.7% | 21.8% | 22.9% | -2.54% | 29% | 29.8% | 25.6% | 23.4% | 18.6% |
| Non-operating income, net | 599M | 1.2B | -587M | 200M | 328M | 1.1B | -507M | 337M | -1.1B | 5.8B |
| Pretax income | -1.1B | 2.9B | 3.5B | 5B | -873M | 9.9B | 13.7B | 10.2B | 8.1B | 13.2B |
| Income tax | -859M | 476M | 931M | -460M | -438M | 2.2B | 2.8B | 1.9B | 2B | 2.4B |
| Net income | -204M | 2.4B | 2.6B | 5.4B | -435M | 7.7B | 10.9B | 8.2B | 6.1B | 10.8B |
| Net margin | -1.7% | 13.1% | 11.6% | 22.2% | -2.49% | 23.3% | 22.1% | 20.2% | 14.7% | 24.5% |
| EBITDA | 3.6B | 7.6B | 10.1B | 11.2B | 5.7B | 15.7B | 22.2B | 16.9B | 16.5B | 16B |
| EPS | -0.1 | 1.02 | 1.06 | 2.27 | -0.18 | 3.25 | 4.82 | 3.77 | 2.87 | 5.17 |
| Diluted EPS | -0.1 | 1.01 | 1.06 | 2.27 | -0.18 | 3.23 | 4.76 | 3.73 | 2.85 | 5.16 |
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 | — | — | — | — | — | — | — | — | 11.1B | 10.7B | 12.4B | 17.2B |
| Cost of revenue | — | — | — | — | — | — | — | — | 9.7B | 8.6B | 8.8B | 10.8B |
| Gross profit | — | — | — | — | — | — | — | — | 1.4B | 2.1B | 3.6B | 6.4B |
| Gross margin | — | — | — | — | — | — | — | — | 12.6% | 20% | 28.8% | 37.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 215M | 243M | 798M | -37M |
| Operating expenses | — | — | — | — | — | — | — | — | 310M | 347M | 896M | 61M |
| Operating income | — | — | — | — | — | — | — | — | 1.1B | 1.8B | 2.7B | 6.4B |
| Operating margin | — | — | — | — | — | — | — | — | 9.79% | 16.8% | 21.5% | 36.9% |
| Non-operating income, net | — | — | — | — | — | — | — | — | -504M | 5.3B | -623M | -225M |
| Pretax income | — | — | — | — | — | — | — | — | 487M | 6.8B | 1.7B | 5.9B |
| Income tax | — | — | — | — | — | — | — | — | -113M | 1.5B | 382M | 1.4B |
| Net income | — | — | — | — | — | — | — | — | 600M | 5.3B | 1.3B | 4.5B |
| Net margin | — | — | — | — | — | — | — | — | 5.42% | 49.5% | 10.9% | 26.2% |
| EBITDA | — | — | — | — | — | — | — | — | 4.3B | 4.3B | 4.5B | 8.3B |
| EPS | 1.08 | 1.22 | 0.46 | 0.8 | 1.07 | 0.54 | 1.17 | 1.17 | 0.29 | 2.55 | 0.65 | 2.17 |
| Diluted EPS | 1.06 | 1.21 | 0.46 | 0.8 | 1.06 | 0.54 | 1.17 | 1.17 | 0.29 | 2.54 | 0.64 | 2.15 |
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 | 49.9B | 59.7B | 41.9B | 54.8B | 40.4B | 71B | 91.6B | 101.9B | — | 70.8B | 98B |
| Enterprise value | 65.8B | 81.2B | 61.9B | 75.2B | 61.4B | 84.7B | 101.6B | 111.3B | — | 86.7B | 81.5B |
| Shares outstanding | 3.2B | 3.4B | 3.5B | 3.5B | 3.4B | 3.4B | 3.3B | 3.1B | 2.1B | 2.1B | 2.1B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 24.9 | 16.2 | 10.1 | — | 9.27 | 8.37 | 12.4 | — | 6.54 | 11.9 |
| P/S | 4.16 | 3.25 | 1.88 | 2.25 | 2.31 | 2.16 | 1.85 | 2.49 | — | 1.6 | 2.19 |
| P/B | 1.9 | 1.89 | 1.31 | 1.57 | 1.25 | 1.92 | 2.4 | 2.56 | — | 1.6 | 2.97 |
| EV/EBITDA | 18.1 | 10.7 | 6.14 | 6.7 | 10.8 | 5.4 | 4.57 | 6.57 | — | 5.41 | 6.03 |
| EV/Sales | 5.48 | 4.42 | 2.78 | 3.08 | 3.51 | 2.58 | 2.05 | 2.72 | — | 1.96 | 2.58 |
| Earnings yield | — | 4.01% | 6.19% | 9.88% | — | 10.8% | 11.9% | 8.08% | — | 15.3% | 8.37% |
| FCF yield | -0.7% | 4.29% | 13.6% | 9.52% | 5.33% | 14.1% | 15.6% | 7.31% | — | 11.7% | 5.35% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | -3.64% | 16.1% | 23.4% | 26% | 0.39% | 32.2% | 32.8% | 28.8% | 26.3% | 21.3% | 37.2% |
| Operating margin | -10.7% | 12.7% | 21.8% | 22.9% | -2.54% | 29% | 29.8% | 25.6% | 23.4% | 18.6% | 43.1% |
| Net margin | -1.7% | 13.1% | 11.6% | 22.2% | -2.49% | 23.3% | 22.1% | 20.2% | 14.7% | 24.5% | 26.3% |
| ROE | -0.78% | 7.57% | 8.1% | 15.5% | -1.34% | 20.7% | 28.6% | 20.7% | 15.5% | 24.4% | 26.7% |
| ROA | -0.35% | 3.25% | 3.62% | 6.93% | -0.58% | 10% | 14.4% | 10.8% | 7.15% | 11.8% | 7.91% |
| ROIC | -3.03% | 3.67% | 6.86% | 10.1% | -0.83% | 14.5% | 24.4% | 17.2% | 12.7% | 11.1% | 15.3% |
| Return on tangible assets | -0.35% | 3.25% | 3.62% | 6.93% | -0.58% | 10% | 14.4% | 10.8% | 7.15% | 11.8% | 12.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.85 | 0.78 | 0.63 | 0.68 | 0.86 | 0.8 | 0.82 | 0.96 | 0.77 | 0.95 | 1 |
| Quick ratio | 0.72 | 0.64 | 0.43 | 0.5 | 0.65 | 0.59 | 0.61 | 0.69 | 0.48 | 0.63 | 0.75 |
| Debt / equity | 0.64 | 0.71 | 0.64 | 0.6 | 0.66 | 0.4 | 0.3 | 0.27 | 0.48 | 0.37 | 0.43 |
| Debt / assets | 0.29 | 0.3 | 0.29 | 0.27 | 0.28 | 0.19 | 0.15 | 0.14 | 0.22 | 0.18 | 0.18 |
| Net debt / EBITDA | 4.38 | 2.81 | 1.99 | 1.81 | 3.7 | 0.87 | 0.45 | 0.55 | 1.13 | 0.99 | 0.68 |
| Interest coverage | -1.47 | 4.95 | 5.41 | 6.43 | -0.05 | 14.3 | 21.5 | 15.7 | 13 | 13.7 | 17.7 |
| Effective tax rate | 0% | 16.6% | 26.4% | 0% | 0% | 22.7% | 20.2% | 19% | 24.2% | 18.3% | 21.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.75 | 5.38 | 6.29 | 7.05 | 5.09 | 9.57 | 15 | 13.1 | 19.5 | 21.1 | 21.4 |
| EPS (basic) | -0.1 | 1.02 | 1.06 | 2.27 | -0.18 | 3.25 | 4.82 | 3.77 | 2.87 | 5.17 | 5.17 |
| EPS (diluted) | -0.1 | 1.01 | 1.06 | 2.27 | -0.18 | 3.23 | 4.76 | 3.73 | 2.85 | 5.16 | 3.97 |
| Book value per share | 8.21 | 9.27 | 9.03 | 10.1 | 9.43 | 10.8 | 11.6 | 12.8 | 18.6 | 21.2 | 16 |
| FCF per share | -0.11 | 0.75 | 1.6 | 1.51 | 0.63 | 2.91 | 4.32 | 2.39 | 3.76 | 3.98 | 4.69 |
| Cash per share | 0.29 | 0.3 | 0.18 | 0.18 | 0.14 | 0.31 | 0.43 | 0.45 | 0.06 | 0.32 | 1.27 |
| Capex per share | 0 | 0.04 | 0.08 | 0.02 | 0 | — | — | — | — | 3.25 | 3.83 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.05% | 0.68% | 1.19% | 0.3% | 0.03% | — | — | — | — | 15.4% | 15.6% |
| Capex / operating cash flow | 0.14% | 1.6% | 3.51% | 0.72% | 0.1% | — | — | — | — | 45% | 45% |
| Payout ratio | -371.6% | 52.2% | 60.3% | 32.2% | -448.3% | 28.3% | 45% | 47.3% | 72.5% | 45% | 43.2% |
| Dividend yield | 1.52% | 2.1% | 3.73% | 3.18% | 4.82% | 3.06% | 5.38% | 3.82% | — | 6.88% | 3.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 11, 2026 | $0.452 |
| Jun 23, 2026 | $0.442 |
| Mar 20, 2026 | $0.455 |
| — |
| FY21 | — | $3.25 | — | — | $32.9B | — |
| FY20 | — | -$0.18 | — | — | $17.5B | — |
| FY19 | — | $2.27 | — | — | $24.4B | — |
| FY18 | — | $1.06 | — | — | $22.3B | — |
| FY17 | — | $1.02 | — | — | $18.4B | — |
| FY16 | — | -$0.1 | — | — | $12B | — |
| 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 | — | — | — | — | — | — | — | — | $11.1B | $10.7B | $12.4B | $17.2B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 930M | 1B | 625M | 629M | 489M | 1.1B | 1.4B | 1.4B | 131M | 673M |
| Receivables | 1.4B | 2.4B | 1.1B | 2.5B | 2.2B | 3.1B | 3.6B | 3.2B | 4.1B | 4B |
| Inventory | 689M | 894M | 955M | 1.2B | 1.1B | 1.5B | 1.8B | 2B | 2.8B | 2.6B |
| Total current assets | 4.3B | 4.9B | 3B | 4.5B | 4.4B | 5.9B | 7.1B | 7.2B | 7.4B | 7.7B |
| Property, plant & equipment | -50.3B | -53.7B | -58.8B | -60B | -64.5B | -69.2B | -76.1B | -80.9B | -87.4B | -88.6B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 58.6B | 73.9B | 71.6B | 78.1B | 75.3B | 76.7B | 76.1B | 76B | 85.4B | 91.8B |
| Accounts payable | 595M | 775M | 779M | 816M | 667M | 803M | 1.3B | 1.4B | 1.1B | 1.1B |
| Short-term debt | 1.8B | 1.9B | 1.1B | 2.4B | 1.3B | 1B | 404M | 980M | 2.4B | 441M |
| Total current liabilities | 5.1B | 6.3B | 4.8B | 6.6B | 5.1B | 7.4B | 8.7B | 7.4B | 9.6B | 8.1B |
| Long-term debt | 15B | 20.6B | 19.5B | 18.6B | 20.1B | 13.7B | 11B | 9.8B | 16.4B | 16.2B |
| Total liabilities | 32.4B | 42.2B | 39.6B | 43.1B | 42.9B | 39.7B | 38B | 36.1B | 45.9B | 47.5B |
| Shareholders' equity | 26.3B | 31.7B | 32B | 35B | 32.4B | 36.9B | 38.2B | 39.8B | 39.5B | 44.4B |
| Total debt | 16.8B | 22.5B | 20.6B | 21B | 21.5B | 14.7B | 11.4B | 10.8B | 18.8B | 16.6B |
| Net debt | 16.8B | 22.3B | 20.5B | 20.8B | 21.3B | 13.9B | 10.5B | 9.9B | 18.7B | 15.9B |
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 | 690M | 1.4B | 1.4B | 915M | 513.6M | 131M | 93M | 102M | 113M | 673M | 808M | 2.6B |
| Receivables | 4.2B | 3.2B | 3.4B | 3.7B | 2.2B | 4.1B | 3.9B | 3.9B | 3.7B | 4B | 5.2B | 5.3B |
| Inventory | 2.2B | 2B | 2.3B | 2.5B | 1.8B | 2.8B | 2.7B | 2.7B | 2.8B | 2.6B | 2.9B | 2.8B |
| Total current assets | 7.5B | 7.2B | 7.5B | 7.4B | 4.8B | 7.4B | 7.2B | 7.2B | 7.2B | 7.7B | 9.4B | 11.3B |
| Property, plant & equipment | -79.5B | -80.9B | -81.6B | -82.9B | -59.9B | -87.4B | -88.9B | -89.6B | -92.5B | -88.6B | -90.2B | -92B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 76.3B | 76B | 76B | 75.9B | 53.5B | 85.4B | 84.8B | 85.3B | 85.6B | 91.8B | 94B | 96.6B |
| Accounts payable | 1.2B | 1.4B | 1.1B | 1.9B | 820.7M | 1.1B | 1.2B | 1.2B | 1.3B | 1.1B | 1.6B | 1.6B |
| Short-term debt | 1.6B | 980M | 1.8B | 820M | 1.2B | 2.4B | 1.4B | 1.4B | 829M | 441M | 441M | 2.2B |
| Total current liabilities | 8.3B | 7.4B | 8.5B | 8.4B | 5.7B | 9.6B | 8.6B | 8.5B | 8.3B | 8.1B | 9.5B | 11.3B |
| Long-term debt | 10B | 9.8B | 9.2B | 9.3B | 6B | 16.4B | 16B | 15.7B | 16.4B | 16.2B | 16.5B | 14.9B |
| Total liabilities | 36.7B | 36.1B | 36.5B | 36.5B | 25.1B | 45.9B | 44.4B | 44B | 45.1B | 47.5B | 49.4B | 49.8B |
| Shareholders' equity | 39.6B | 39.8B | 39.5B | 39.5B | 28.4B | 39.5B | 40.4B | 41.3B | 40.5B | 44.4B | 44.6B | 46.8B |
| Total debt | 11.6B | 10.8B | 11B | 10.1B | 7.1B | 18.8B | 17.4B | 17.1B | 17.3B | 16.6B | 17B | 17.1B |
| Net debt | 11.5B | 9.9B | 10.3B | 9.2B | 6.6B | 18.7B | 17.3B | 17B | 17.2B | 15.9B | 16.2B | 14.5B |
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 | -204M | 2.4B | 2.6B | 5.4B | -435M | 7.7B | 10.9B | 8.2B | 6.1B | 10.8B |
| Depreciation & amortization | 4.9B | 5.2B | 5.2B | 5.5B | 6B | 5.7B | 7.4B | 6.4B | 6.7B | 7.6B |
| Stock-based compensation | 355M | 134M | -146M | 223M | -82M | 514M | 804M | 491M | 279M | 180M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 4.4B | 7.8B | 7.6B | 10.1B | 4.8B | 13.8B | 18.7B | 15.1B | 13.1B | 15.1B |
| Capital expenditure | 6M | -124M | -266M | -73M | -5M | — | — | — | — | -6.8B |
| Investing cash flow | -8M | -8.5B | -639M | -3.7B | -264M | 790M | 149M | 51M | -8.7B | -6.7B |
| Dividends paid | -758M | -1.3B | -1.6B | -1.7B | -1.9B | -2.2B | -4.9B | -3.9B | -4.4B | -4.9B |
| Share repurchases | 0 | 0 | -1.3B | -941M | -271M | -1.6B | -5.6B | -3.3B | -2.7B | -1.4B |
| Financing cash flow | 649M | 7.7B | -7.3B | 129M | -1.6B | -17.1B | -14.7B | -7.9B | -317M | -9.5B |
| Net change in cash | 5B | 6.9B | -325M | 6.5B | 3B | -2.5B | 4.1B | 7.2B | 4.1B | -1.1B |
| Free cash flow | -351M | 2.6B | 5.7B | 5.2B | 2.2B | 10B | 14.3B | 7.4B | 8B | 8.3B |
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 | 2.3B | 2.6B | 987M | 1.7B | 1.6B | 1.1B | 2.5B | 2.5B | 600M | 5.3B | 1.3B | 4.5B |
| Depreciation & amortization | 1.5B | 2.1B | 1.5B | 1.6B | 1.1B | 1.9B | 1.9B | 1.8B | 3.2B | 2.5B | 1.9B | 1.9B |
| Stock-based compensation | 298M | 57M | 294M | -13M | -32.8M | 44M | 26M | 8M | 63M | 83M | 644M | -196M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 4.4B | 4.5B | 2.7B | 3.4B | 2.7B | 3.2B | 4.2B | 3.1B | 3.9B | 3.8B | 3.3B | 6.8B |
| Capital expenditure | 3M | — | — | — | -5.7M | — | — | -1.9B | -2.1B | -1.5B | -2.1B | -2.4B |
| Investing cash flow | -88M | 29M | -348M | 610M | 47.7M | 49M | -15M | -1.9B | -2.2B | -1.2B | -1.9B | -2.5B |
| Dividends paid | -984M | -980M | -1.1B | -1.1B | -796.4M | -1.1B | -1.2B | -1.2B | -1.2B | -1.2B | -1.2B | -1.3B |
| Share repurchases | -594M | -1.5B | -606M | -762M | -527.9M | -551M | -487M | -359M | -309M | -294M | -311M | -1.1B |
| Financing cash flow | -3.1B | -3B | -1.8B | -3B | -1.4B | -1.7B | -3.1B | -1.2B | -1.7B | -2.1B | -1.5B | -2.6B |
| Net change in cash | 1.2B | 1.5B | 567M | 1.1B | 1.4B | 1.5B | 1.1B | -30M | -29M | 482M | -202M | 1.8B |
| Free cash flow | 2.4B | 3.8B | 1.8B | 2.5B | 1.2B | 2.1B | 3B | 1.2B | 1.9B | 2.3B | 1.2B | 4.4B |
| Jun 13, 2025 |
| $0.432 |
| Mar 21, 2025 | $0.4108 |
| Dec 13, 2024 | $0.3968 |
| Sep 13, 2024 | $0.3864 |
| Jun 17, 2024 | $0.3823 |
| Date | Ratio |
|---|---|
| Aug 22, 2022 | 1021:1000 |
| Jun 1, 2010 | 2:1 |
| May 31, 2005 | 2:1 |
| Jun 1, 2004 | 2:1 |