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 | $0.39 | $0.39 | 0.0% | — | — | — |
| Q4 26 | $0.57 | $0.51 | -10.5% | — | — | — |
| Q3 26 | $0.73 | $0.77 | +5.5% | — | — | — |
| Q2 26 | $0.57 | $0.62 | +8.8% | — | — | — |
| Q1 26 | $0.66 | $0.73 | +10.6% | — | — | — |
| Q4 25 | $0.72 | $0.74 | +2.8% | — | — | — |
| Q3 25 | $0.87 | $0.89 | +2.3% | — | — | — |
| Q2 25 | $0.62 | $0.63 | +1.6% | — | — | — |
| Q1 25 | $0.7 | $0.75 | +7.1% | — | — | — |
| Q4 24 | $0.77 | $0.8 | +3.9% | — | — | — |
| Q3 24 | $0.88 | $0.91 | +3.4% | — | — | — |
| Q2 24 | $0.5 | $0.5 | 0.0% | — | — | — |
| Q1 24 | $0.65 | $0.68 | +4.6% | — | — | — |
| Q4 23 | $0.74 | $0.8 | +8.1% | — | — | — |
| Q3 23 | $0.86 | $1.02 | +18.6% | — | — | — |
| Q2 23 | $0.56 | $0.56 | 0.0% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $1.34 | — | — | — | — |
| FY25 | — | $2.02 | — | — | $10.3B | — |
| FY24 | — | $1.9 | — | — | $9.6B | — |
| FY23 | — | $2.87 | — | — | $9.4B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5.8B | $6.6B | $8.1B | $8.7B | $8.5B | $8.6B | $9.4B | $9.6B | $10.3B | — |
| YoY change | -26.7% | +13.3% | +22.6% | +7.2% | -2.47% | +1.01% | +9.29% | +2.98% | +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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.8B | 6.6B | 8.1B | 8.7B | 8.5B | 8.6B | 9.4B | 9.6B | 10.3B | — |
| Cost of revenue | 3.4B | 4.2B | 5.4B | 5.7B | 5.7B | 5.9B | 6.4B | 6.7B | 7.1B | — |
| Gross profit | 2.4B | 2.4B | 2.7B | 3B | 2.8B | 2.6B | 2.9B | 3B | 3.1B | — |
| Gross margin | 41.8% | 35.9% | 33.2% | 34.5% | 33.2% | 30.7% | 31.2% | 30.8% | 30.4% | — |
| Research & development | 93M | 91M | 91M | 93M | 84M | 87M | 92M | 102M | 100M | — |
| Selling, general & administrative | 1.1B | 1.3B | 1.5B | 1.6B | 1.4B | 1.4B | 1.5B | 1.6B | 1.6B | — |
| Operating expenses | 1.2B | 1.4B | 1.6B | 1.7B | 1.5B | 1.4B | 1.6B | 1.7B | 1.7B | — |
| Operating income | 1.2B | 972M | 1.1B | 1.3B | 1.3B | 1.1B | 1.3B | 1.2B | 1.4B | — |
| Operating margin | 21% | 14.7% | 13.2% | 14.9% | 15% | 13.4% | 14% | 12.7% | 13.2% | — |
| Non-operating income, net | 206M | 38M | -95M | -187M | 275M | 15M | — | -226M | -229M | — |
| Pretax income | 1.3B | 830M | 625M | 766M | 1.3B | 975M | 1.1B | 757M | 796M | — |
| Income tax | 392M | 106M | 151M | 174M | 328M | 218M | 270M | 190M | 194M | — |
| Net income | 887M | 261M | 211M | 1.6B | 1B | 757M | 858M | 567M | 602M | — |
| Net margin | 15.2% | 3.95% | 2.6% | 18.7% | 11.8% | 8.84% | 9.17% | 5.88% | 5.87% | — |
| EBITDA | 1.8B | 1.6B | 1.5B | 1.6B | 1.9B | 1.5B | 1.7B | 1.6B | 1.8B | — |
| EPS | 2.91 | 0.87 | 0.7 | 5.39 | 3.31 | 2.51 | 2.87 | 1.9 | 2.02 | 1.34 |
| Diluted EPS | 2.89 | 0.86 | 0.7 | 5.36 | 3.29 | 2.51 | 2.85 | 1.89 | 2.01 | 1.31 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5B | 2.5B | 2.4B | 2.3B | 2.8B | 2.7B | 2.5B | 2.3B | 2.7B | 2.6B | 2.4B | — |
| Cost of revenue | 1.7B | 1.7B | 1.6B | 1.6B | 1.9B | 1.9B | 1.7B | 1.6B | 1.9B | 1.8B | 1.7B | — |
| Gross profit | 788M | 776M | 732M | 675M | 867M | 819M | 728M | 705M | 792M | 717M | 650M | — |
| Gross margin | 31.3% | 31.6% | 30.9% | 29.4% | 31.3% | 30.5% | 29.4% | 30.4% | 29.6% | 28% | 27.5% | — |
| Research & development | 24M | 25M | 27M | 26M | 26M | 25M | 23M | 26M | 24M | 22M | 25M | — |
| Selling, general & administrative | 380M | 406M | 414M | 370M | 425M | 421M | 378M | 374M | 420M | 412M | 369M | — |
| Operating expenses | 404M | 431M | 441M | 396M | 451M | 446M | 401M | 400M | 444M | 434M | 394M | — |
| Operating income | 367M | 328M | 273M | 258M | 396M | 354M | 308M | 295M | 337M | 273M | 246M | — |
| Operating margin | 14.6% | 13.4% | 11.5% | 11.3% | 14.3% | 13.2% | 12.4% | 12.7% | 12.6% | 10.6% | 10.4% | — |
| Non-operating income, net | -9M | -11M | -25M | -181M | -29M | -27M | -147M | -26M | -1M | — | -7M | — |
| Pretax income | 310M | 271M | 182M | -6M | 284M | 247M | 81M | 184M | 256M | 193M | 159M | — |
| Income tax | 76M | 68M | 49M | -3M | 66M | 74M | 15M | 39M | 62M | 48M | 35M | — |
| Net income | 234M | 203M | 133M | -3M | 218M | 173M | 66M | 145M | 194M | 145M | 124M | — |
| Net margin | 9.29% | 8.27% | 5.61% | -0.13% | 7.86% | 6.44% | 2.67% | 6.25% | 7.25% | 5.66% | 5.24% | — |
| EBITDA | 466M | 425M | 387M | 341M | 511M | 476M | 431M | 382M | 441M | 380M | 358M | — |
| EPS | 0.79 | 0.68 | 0.45 | -0.01 | 0.73 | 0.58 | 0.22 | 0.49 | 0.72 | 0.49 | 0.42 | -0.22 |
| Diluted EPS | 0.78 | 0.68 | 0.44 | -0.01 | 0.72 | 0.58 | 0.22 | 0.48 | 0.65 | 0.48 | 0.41 | -0.23 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 16.1B | 12.3B | 12.4B | 15B | 13.2B | 14.9B | 13.7B | 14B | 9.5B | 6.6B | 6.5B |
| Enterprise value | 19.3B | 21.8B | 20.9B | 20.6B | 18.5B | 19.8B | 18.5B | 21.4B | 16.6B | 6.6B | 13.5B |
| Shares outstanding | 305M | 301M | 301M | 302M | 303M | 301M | 299M | 298M | 298M | 298M | 298M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.2 | 47.2 | 59 | 9.2 | 13.2 | 19.6 | 16 | 24.6 | 15.8 | — | 16.6 |
| P/S | 2.76 | 1.86 | 1.53 | 1.72 | 1.56 | 1.73 | 1.46 | 1.45 | 0.93 | — | 0.67 |
| P/B | 9.8 | 8.97 | 11.2 | 5.83 | 4.2 | 4.46 | 3.74 | 3.68 | 2.44 | — | 1.61 |
| EV/EBITDA | 10.9 | 13.6 | 14.2 | 13.2 | 9.75 | 13.1 | 10.6 | 13.2 | 9.22 | — | 8.34 |
| EV/Sales | 3.31 | 3.29 | 2.58 | 2.37 | 2.18 | 2.31 | 1.97 | 2.22 | 1.62 | — | 1.39 |
| Earnings yield | 5.5% | 2.12% | 1.7% | 10.9% | 7.56% | 5.1% | 6.26% | 4.06% | 6.33% | — | 6.02% |
| FCF yield | 5.9% | 7.29% | 8.15% | 7.33% | 5.74% | 6.32% | 5.64% | 4.78% | 7.41% | — | 11.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.11 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.8% | 35.9% | 33.2% | 34.5% | 33.2% | 30.7% | 31.2% | 30.8% | 30.4% | — | 28.8% |
| Operating margin | 21% | 14.7% | 13.2% | 14.9% | 15% | 13.4% | 14% | 12.7% | 13.2% | — | 10.3% |
| Net margin | 15.2% | 3.95% | 2.6% | 18.7% | 11.8% | 8.84% | 9.17% | 5.88% | 5.87% | — | 4.08% |
| ROE | 53.9% | 19% | 19% | 63.4% | 31.8% | 22.7% | 23.4% | 14.9% | 15.4% | — | 10.1% |
| ROA | 11.5% | 1.8% | 1.6% | 13.2% | 8.54% | 6.37% | 7.12% | 3.72% | 4.04% | — | 4.95% |
| ROIC | 17.7% | 7.82% | 8.52% | 12.3% | 11.4% | 10.8% | 11.8% | 8.18% | 9.32% | — | 8.31% |
| Return on tangible assets | 70.4% | -49.5% | -12.3% | -70.8% | -37% | -30.7% | -39.8% | -13% | -15.9% | — | -17.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.79 | 0.64 | 0.58 | 0.78 | 0.93 | 0.68 | 0.93 | 0.61 | 0.77 | — | 0.81 |
| Quick ratio | 0.42 | 0.39 | 0.33 | 0.49 | 0.42 | 0.25 | 0.35 | 0.22 | 0.28 | — | 0.38 |
| Debt / equity | 2.15 | 6.93 | 7.62 | 2.51 | 1.68 | 1.51 | 1.36 | 1.99 | 1.85 | — | 1.72 |
| Debt / assets | 0.46 | 0.65 | 0.64 | 0.52 | 0.45 | 0.42 | 0.41 | 0.5 | 0.48 | — | 0.46 |
| Net debt / EBITDA | 1.82 | 5.91 | 5.72 | 3.58 | 2.76 | 3.28 | 2.75 | 4.59 | 3.93 | — | 4.23 |
| Interest coverage | 12.4 | 5.54 | 2.76 | 3.22 | 7.36 | 6.16 | 7 | 4.04 | 3.31 | — | 3.39 |
| Effective tax rate | 29.8% | 12.8% | 24.2% | 22.7% | 24.6% | 22.4% | 23.9% | 25.1% | 24.4% | — | 23.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 19.1 | 22 | 26.9 | 28.8 | 28 | 28.4 | 31.3 | 32.3 | 34.4 | — | 32.7 |
| EPS (basic) | 2.91 | 0.87 | 0.7 | 5.39 | 3.31 | 2.51 | 2.87 | 1.9 | 2.02 | 1.34 | 1.34 |
| EPS (diluted) | 2.89 | 0.86 | 0.7 | 5.36 | 3.29 | 2.51 | 2.85 | 1.89 | 2.01 | 1.31 | 1.31 |
| Book value per share | 5.39 | 4.56 | 3.69 | 8.51 | 10.4 | 11.1 | 12.3 | 12.7 | 13.1 | — | 13.5 |
| FCF per share | 3.11 | 2.98 | 3.37 | 3.63 | 2.51 | 3.12 | 2.59 | 2.24 | 2.37 | — | 2.24 |
| Cash per share | 1.05 | 0.16 | 0.1 | 2.84 | 0.23 | 0.36 | 0.63 | 0.36 | 0.44 | — | 1.32 |
| Capex per share | 1.11 | 1.35 | 1.28 | 0.99 | 0.91 | 0.8 | 1.24 | 1.73 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 5.79% | 6.15% | 4.74% | 3.44% | 3.24% | 2.83% | 3.95% | 5.37% | — | — | — |
| Capex / operating cash flow | 24% | 64.7% | 51.5% | 14.9% | 18.9% | 24.6% | 28.1% | 45.2% | — | — | — |
| Payout ratio | 47.4% | 163.2% | 200.5% | 26.2% | 43.8% | 59.6% | 52.1% | 78.5% | 76.2% | — | 119.1% |
| Dividend yield | 2.61% | 3.46% | 3.4% | 2.85% | 3.31% | 3.04% | 3.26% | 3.19% | 4.83% | — | 4.56% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 1, 2026upcoming | $0.25 |
| Jul 2, 2026 | $0.39 |
| Apr 2, 2026 | $0.39 |
| — |
| FY22 | — | $2.51 | — | — | $8.6B | — |
| FY21 | — | $3.31 | — | — | $8.5B | — |
| FY20 | — | $5.39 | — | — | $8.7B | — |
| FY19 | — | $0.7 | — | — | $8.1B | — |
| FY18 | — | $0.87 | — | — | $6.6B | — |
| FY17 | — | $2.91 | — | — | $5.8B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B | $2.5B | $2.4B | $2.3B | $2.8B | $2.7B | $2.5B | $2.3B | $2.7B | $2.6B | $2.4B | — |
| YoY change | -2.21% | -1.17% | +6.28% | +10.9% | +10.1% | +9.32% | +4.47% | +1.22% | -3.43% | -4.51% | -4.4% | — |
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 | 296M | 319M | 49M | 31M | 859M | 69M | 109M | 189M | 108M | 132M |
| Receivables | 554M | 550M | 510M | 525M | 530M | 544M | 490M | 494M | 587M | 541M |
| Inventory | 940M | 902M | 887M | 863M | 871M | 933M | 1.2B | 1.3B | 1.4B | 1.4B |
| Total current assets | 1.9B | 1.9B | 2.3B | 2B | 2.4B | 1.7B | 2B | 2.1B | 2.2B | 2.2B |
| Property, plant & equipment | 919M | 897M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.3B |
| Goodwill & intangibles | 6.8B | 6.5B | 15.1B | 14.9B | 14.7B | 14.4B | 14.4B | 14.2B | 19.6B | 18.7B |
| Total assets | 7.8B | 7.7B | 14.5B | 13.1B | 12.4B | 11.7B | 11.9B | 12.1B | 15.2B | 14.9B |
| Accounts payable | 610M | 666M | 705M | 814M | 1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.3B |
| Short-term debt | 1.2B | 1B | 1.5B | 1.4B | 1.3B | 102M | 876M | 261M | 1.5B | 858M |
| Total current liabilities | 2.6B | 2.4B | 3.6B | 3.4B | 3.1B | 1.8B | 2.9B | 2.2B | 3.6B | 2.9B |
| Long-term debt | 2.3B | 2.5B | 8B | 7.1B | 5.2B | 5.2B | 4.2B | 4.7B | 6B | 6.4B |
| Total liabilities | 6.3B | 6.1B | 13.2B | 12B | 9.8B | 8.6B | 8.6B | 8.4B | 11.4B | 11B |
| Shareholders' equity | 1.5B | 1.6B | 1.4B | 1.1B | 2.6B | 3.2B | 3.3B | 3.7B | 3.8B | 3.9B |
| Total debt | 3.5B | 3.5B | 9.5B | 8.5B | 6.4B | 5.3B | 5B | 5B | 7.5B | 7.2B |
| Net debt | 3.2B | 3.2B | 9.5B | 8.4B | 5.6B | 5.2B | 4.9B | 4.8B | 7.4B | 7.1B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 189M | 91M | 169M | 107M | — | 808M | 829M | 143M | — | 168M | 561M | 402M |
| Receivables | 494M | 726M | 635M | 648M | — | 840M | 711M | 668M | — | 768M | 671M | 552M |
| Inventory | 1.3B | 1.3B | 1.2B | 1.3B | — | 1.4B | 1.3B | 1.3B | — | 1.5B | 1.4B | 1.5B |
| Total current assets | 2.1B | 2.2B | 2.1B | 2.1B | — | 3.1B | 3.2B | 2.2B | — | 2.6B | 2.7B | 2.6B |
| Property, plant & equipment | 1.1B | 2.4B | 2.5B | 2.6B | — | 2.7B | 2.6B | 2.7B | — | 2.7B | 2.8B | 2.7B |
| Goodwill & intangibles | 14.2B | 14.2B | 14.1B | 19.9B | — | 19.4B | 19B | 18.7B | — | 18.7B | 18.7B | 18.6B |
| Total assets | 12.1B | 12.3B | 12.1B | 15.2B | — | 16.1B | 15.9B | 14.8B | — | 15.2B | 15.3B | 15.1B |
| Accounts payable | 1.3B | 1.4B | 1.3B | 1.3B | — | 1.5B | 1.4B | 1.3B | — | 1.5B | 1.4B | 1.4B |
| Short-term debt | 261M | 206M | 14M | 1.4B | — | 1.2B | 1.2B | 799M | — | 874M | 428M | 864M |
| Total current liabilities | 2.2B | 2.3B | 2.1B | 3.5B | — | 3.5B | 3.4B | 2.8B | — | 3.1B | 2.7B | 3B |
| Long-term debt | 4.7B | 4.5B | 4.5B | 5.8B | — | 6.7B | 6.5B | 6.1B | — | 6.1B | 6.6B | 6.1B |
| Total liabilities | 8.4B | 8.5B | 8.3B | 11.3B | — | 12.3B | 12B | 11B | — | 11.2B | 11.3B | 11.1B |
| Shareholders' equity | 3.7B | 3.8B | 3.9B | 3.9B | — | 3.8B | 3.9B | 3.9B | — | 4B | 4B | 4B |
| Total debt | 5B | 4.7B | 4.5B | 7.2B | — | 7.9B | 7.7B | 6.9B | — | 7B | 7.1B | 7B |
| Net debt | 4.8B | 4.6B | 4.4B | 7.1B | — | 7.1B | 6.8B | 6.8B | — | 6.8B | 6.5B | 6.6B |
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 | 563M | 887M | 261M | 211M | 1.6B | 1B | 757M | 858M | 567M | 602M |
| Depreciation & amortization | 308M | 318M | 394M | 446M | 328M | 317M | 337M | 387M | 411M | 434M |
| Stock-based compensation | 64M | 60M | 61M | 58M | 61M | 64M | 59M | 63M | 99M | 57M |
| Change in working capital | 83M | 74M | -28M | 25M | -53M | -125M | -241M | -52M | -1M | -68M |
| Operating cash flow | 1B | 1.4B | 629M | 745M | 2B | 1.5B | 984M | 1.3B | 1.1B | 1.1B |
| Capital expenditure | -336M | -338M | -407M | -384M | -299M | -275M | -242M | -370M | -517M | — |
| Investing cash flow | -354M | -368M | -7.2B | 153M | 2.3B | -158M | -230M | -340M | -3.1B | 239M |
| Dividends paid | -390M | -420M | -426M | -423M | -426M | -439M | -451M | -447M | -445M | -459M |
| Share repurchases | -143M | -437M | -86M | 0 | 0 | -36M | -167M | -142M | -67M | -62M |
| Financing cash flow | -10B | -8.9B | -4.1B | -7.9B | -9.9B | -2.2B | -1.9B | -4.5B | -3.7B | -2.7B |
| Net change in cash | -9.4B | -7.9B | -10.7B | -7B | -5.6B | -952M | -1.2B | -3.5B | -5.7B | -1.3B |
| Free cash flow | 1.1B | 950M | 898M | 1B | 1.1B | 760M | 939M | 773M | 668M | 705M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 169M | — | — | — | — | — | — | — | 145M | 194M | 145M | 124M |
| Depreciation & amortization | 103M | — | — | — | — | — | — | — | 106M | 99M | 102M | 105M |
| Stock-based compensation | 15M | — | — | — | — | — | — | — | 5M | 13M | 20M | 15M |
| Change in working capital | -5M | — | — | — | — | — | — | — | -43M | -285M | 225M | 2M |
| Operating cash flow | 295M | — | — | — | — | — | — | — | 259M | 224M | 516M | 99M |
| Capital expenditure | -113M | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -71M | — | — | — | — | — | — | — | 23M | -10M | 4M | 6M |
| Dividends paid | -111M | — | — | — | — | — | — | — | -116M | -120M | -117M | -117M |
| Share repurchases | -1M | — | — | — | — | — | — | — | -2M | -24M | -2M | 0 |
| Financing cash flow | -1.5B | -15M | 0 | -53M | -1M | -36M | -3M | -3M | -867M | -735M | -730M | -206M |
| Net change in cash | -1.2B | -15M | 0 | -53M | -1M | -36M | -3M | -3M | -585M | -521M | -210M | -101M |
| Free cash flow | 112M | — | — | — | — | — | — | — | 129M | 97M | 416M | 29M |
| Jan 8, 2026 | $0.39 |
| Oct 2, 2025 | $0.39 |
| Jul 3, 2025 | $0.39 |
| Apr 3, 2025 | $0.39 |
| Jan 2, 2025 | $0.39 |
| Date | Ratio |
|---|---|
| Mar 18, 1997 | 2:1 |
| Dec 24, 1991 | 2:1 |
| Dec 23, 1987 | 2:1 |
| Aug 1, 1985 | 2:1 |