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 | $2.23 | $2.3 | +3.1% | — | — | — |
| Q1 26 | $1.18 | $1.5 | +27.1% | — | $4.9B | — |
| Q4 25 | $0.22 | $0.22 | 0.0% | — | $3.9B | — |
| Q3 25 | -$0.47 | -$0.23 | +51.1% | — | $2.6B | — |
| Q2 25 | $1.88 | $2.2 | +17.0% | — | $6.5B | — |
| Q1 25 | $0.88 | $1.13 | +28.4% | — | $4.4B | — |
| Q4 24 | $0.31 | $0.32 | +3.2% | — | $4B | — |
| Q3 24 | -$0.3 | -$0.49 | -63.3% | — | $2.3B | — |
| Q2 24 | $1.72 | $1.83 | +6.4% | — | $6.1B | — |
| Q1 24 | $0.83 | $0.89 | +7.2% | — | $4.5B | — |
| Q4 23 | $0.06 | $0.15 | +150.0% | — | $3.7B | — |
| Q3 23 | -$0.23 | -$0.23 | 0.0% | — | $2.6B | — |
| Q2 23 | $1.58 | $1.6 | +1.3% | — | $6B | — |
| Q1 23 | $0.93 | $1.16 | +24.7% | — | $4.9B | — |
| Q4 22 | $0.05 | $0.16 | +220.0% | — | $3.8B | — |
| Q3 22 | -$0.23 | -$0.12 | +47.8% | — | $2.8B | — |
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 | — | $1.6 | — | — | $17.4B | — |
| FY24 | — | $1.31 | — | — | $16.9B | — |
| FY23 | — | $1.04 | — | — | $17.2B | — |
| FY22 | — | $1.59 | — | — | $17.5B |
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 | $14B | $14.2B | $14.3B | $13.8B | $14.2B | $15.7B | $17.5B | $17.2B | $16.9B | $17.4B |
| YoY change | — | +1.42% | +0.33% | -3.09% | +2.68% | +10.1% | +11.5% | -1.31% | -1.85% | +2.92% |
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 | 14B | 14.2B | 14.3B | 13.8B | 14.2B | 15.7B | 17.5B | 17.2B | 16.9B | 17.4B |
| Cost of revenue | 8.4B | 8.4B | 9.9B | 8.6B | 8.5B | 9.2B | 10.4B | 9.9B | 9.5B | 9.2B |
| Gross profit | 5.7B | 5.8B | 4.3B | 5.3B | 5.7B | 6.4B | 7B | 7.3B | 7.4B | 8.2B |
| Gross margin | 40.2% | 41% | 30.4% | 38.1% | 40.2% | 41.1% | 40.2% | 42.4% | 43.6% | 47.3% |
| Research & development | 1.5B | 1.5B | 1.4B | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.4B | 1.5B |
| Selling, general & administrative | 2.9B | 3B | 3B | 3.1B | 3B | 3.2B | 3.2B | 3.2B | 3.2B | 3.5B |
| Operating expenses | 4.5B | 5.4B | 4.1B | 4.2B | 4.2B | 4.4B | 4.4B | 4.5B | 4.6B | 5B |
| Operating income | 886M | 188M | -448M | 584M | 843M | 1.3B | 1.9B | 2.1B | 2.1B | 2.6B |
| Operating margin | 6.31% | 1.32% | -3.14% | 4.22% | 5.93% | 8.41% | 11% | 12.2% | 12.4% | 15.1% |
| Non-operating income, net | -527M | -488M | -6.1B | -823M | -179M | 982M | -547M | -1.1B | -720M | -887M |
| Pretax income | 258M | -374M | -6.8B | -316M | 675M | 2.3B | 1.4B | 1.1B | 1.3B | 1.7B |
| Income tax | -270M | -2.9B | -31M | -46M | -81M | 524M | 210M | 152M | 412M | 484M |
| Net income | 528M | 2.6B | -5B | -941M | 701M | 1.8B | 1.2B | 747M | 919M | 1.1B |
| Net margin | 3.76% | 18% | -35.2% | -6.8% | 4.93% | 11.3% | 6.63% | 4.34% | 5.44% | 6.35% |
| EBITDA | 1.1B | 458M | 2.7B | 2.4B | 2.4B | 3.9B | 3.3B | 3.2B | 3.3B | 3.4B |
| EPS | 0.67 | 3.38 | -6.76 | -1.28 | 0.91 | 2.39 | 1.59 | 1.04 | 1.31 | 1.6 |
| Diluted EPS | 0.67 | 3.38 | -6.76 | -1.28 | 0.91 | 2.37 | 1.58 | 1.03 | 1.3 | 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 | 2.6B | 3.7B | 4.5B | 6.1B | 2.3B | 4B | 4.4B | 6.5B | 2.6B | 3.9B | 4.9B | — |
| Cost of revenue | 1.6B | 2.4B | 2.5B | 2.9B | 1.6B | 2.5B | 2.3B | 2.9B | 1.6B | 2.3B | 2.4B | — |
| Gross profit | 944M | 1.3B | 1.9B | 3.2B | 761M | 1.5B | 2.1B | 3.5B | 974M | 1.7B | 2.5B | — |
| Gross margin | 36.4% | 36.2% | 43.2% | 52.3% | 32.7% | 37.3% | 47% | 54.6% | 37.2% | 42.4% | 51.6% | — |
| Research & development | 335M | 357M | 332M | 357M | 348M | 365M | 335M | 375M | 351M | 413M | 341M | — |
| Selling, general & administrative | 700M | 644M | 772M | 1.1B | 708M | 626M | 751M | 1.2B | 731M | 842M | 877M | — |
| Operating expenses | 1B | 1B | 1.1B | 1.4B | 1.1B | 991M | 1.1B | 1.5B | 1.1B | 1.3B | 1.2B | — |
| Operating income | -265M | 165M | 661M | 1.6B | -465M | 327M | 827M | 1.8B | -270M | 242M | 1.2B | — |
| Operating margin | -10.2% | 4.45% | 14.7% | 25.7% | -20% | 8.22% | 18.7% | 28.4% | -10.3% | 6.19% | 23.5% | — |
| Non-operating income, net | -180M | -556M | -173M | -194M | -135M | -218M | -39M | -7M | -83M | -770M | -295M | — |
| Pretax income | -444M | -323M | 482M | 1.3B | -633M | 88M | 784M | 1.8B | -370M | -530M | 858M | — |
| Income tax | -129M | -92M | 106M | 282M | -114M | 138M | 117M | 422M | -62M | 7M | 133M | — |
| Net income | -318M | -251M | 423M | 1.1B | -521M | -39M | 656M | 1.3B | -318M | -549M | 723M | — |
| Net margin | -12.3% | -6.77% | 9.42% | 17.3% | -22.4% | -0.98% | 14.9% | 20.4% | -12.1% | -14% | 14.7% | — |
| EBITDA | 14M | 436M | 960M | 1.9B | -132M | 589M | 1.2B | 2.2B | 58M | -75M | 1.4B | — |
| EPS | -0.45 | -0.36 | 0.6 | 1.51 | -0.76 | -0.06 | 0.95 | 1.92 | -0.47 | -0.82 | 1.07 | 1.73 |
| Diluted EPS | -0.45 | -0.36 | 0.6 | 1.51 | -0.76 | -0.06 | 0.95 | 1.92 | -0.47 | -0.82 | 1.07 | 1.73 |
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 | — | — | — | 22.2B | 29B | 34.8B | 42.4B | 34B | 39.5B | 45.6B | 51.3B |
| Enterprise value | — | — | — | 20.5B | 26.3B | 31.4B | 40.4B | 33.7B | 39B | 43.6B | 55.2B |
| Shares outstanding | 749.4M | 749.4M | 749.4M | 749.5M | 748.7M | 735.9M | 720.8M | 709M | 693.7M | 680M | 680M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 41.4 | 19.7 | 36.6 | 45.5 | 43 | 41.2 | 47.4 |
| P/S | — | — | — | 1.6 | 2.04 | 2.22 | 2.43 | 1.97 | 2.34 | 2.62 | 2.95 |
| P/B | — | — | — | 0.9 | 1.16 | 1.36 | 1.66 | 1.34 | 1.64 | 1.87 | 2.09 |
| EV/EBITDA | — | — | — | 8.43 | 10.9 | 7.96 | 12.2 | 10.4 | 11.9 | 12.9 | 12.9 |
| EV/Sales | — | — | — | 1.48 | 1.85 | 2 | 2.31 | 1.96 | 2.31 | 2.51 | 3.1 |
| Earnings yield | — | — | — | — | 2.42% | 5.08% | 2.73% | 2.2% | 2.33% | 2.42% | 2.11% |
| FCF yield | — | — | — | -0.42% | 5.48% | 6.19% | 0.63% | 3.46% | 3.92% | 6.18% | 4.71% |
| PEG | — | — | — | — | — | — | — | — | — | — | -4.79 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.2% | 41% | 30.4% | 38.1% | 40.2% | 41.1% | 40.2% | 42.4% | 43.6% | 47.3% | 48.6% |
| Operating margin | 6.31% | 1.32% | -3.14% | 4.22% | 5.93% | 8.41% | 11% | 12.2% | 12.4% | 15.1% | 30.1% |
| Net margin | 3.76% | 18% | -35.2% | -6.8% | 4.93% | 11.3% | 6.63% | 4.34% | 5.44% | 6.35% | 5.66% |
| ROE | — | — | -6.69% | -3.83% | 2.8% | 6.9% | 4.53% | 2.96% | 3.82% | 4.53% | 4.26% |
| ROA | — | — | -4.63% | -2.22% | 1.64% | 4.18% | 2.72% | 1.74% | 2.25% | 2.58% | 4.55% |
| ROIC | — | — | -0.55% | 2.55% | 3.77% | 4.61% | 6.99% | 7.26% | 6.02% | 8.33% | 8.15% |
| Return on tangible assets | — | — | -7.83% | 103.5% | 113.6% | 86.6% | 28.8% | 29.5% | 40.7% | 20.8% | 20.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | 1.73 | 1.64 | 1.73 | 1.63 | 1.56 | 1.56 | 1.45 | 1.43 | 1.52 |
| Quick ratio | — | — | 1.33 | 1.03 | 1.16 | 1.08 | 0.93 | 0.9 | 0.93 | 0.96 | 1.03 |
| Debt / equity | — | — | 0.11 | 0 | 0.04 | 0.04 | 0.05 | 0.1 | 0.11 | 0.11 | 0.19 |
| Debt / assets | — | — | 0.07 | 0 | 0.03 | 0.03 | 0.03 | 0.06 | 0.07 | 0.06 | 0.08 |
| Net debt / EBITDA | — | — | 2.13 | -0.68 | -1.12 | -0.87 | -0.61 | -0.08 | -0.14 | -0.57 | 0.38 |
| Interest coverage | 3.55 | -4.05 | -19.2 | -1.32 | 16 | 79.2 | 19.1 | 5.69 | 6.47 | 10.4 | 10.8 |
| Effective tax rate | 0% | 0% | 0% | 0% | 0% | 22.3% | 14.7% | 13.9% | 32.3% | 28.7% | 28.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.7 | 19 | 19.1 | 18.5 | 19 | 21.3 | 24.2 | 24.3 | 24.4 | 25.6 | 26.4 |
| EPS (basic) | 0.67 | 3.38 | -6.76 | -1.28 | 0.91 | 2.39 | 1.59 | 1.04 | 1.31 | 1.6 | 1.6 |
| EPS (diluted) | 0.67 | 3.38 | -6.76 | -1.28 | 0.91 | 2.37 | 1.58 | 1.03 | 1.3 | 1.6 | 1.66 |
| Book value per share | — | — | 100.3 | 32.8 | 33.5 | 34.8 | 35.4 | 35.7 | 34.6 | 35.9 | 37.7 |
| FCF per share | — | — | -1.36 | -0.12 | 2.12 | 2.93 | 0.37 | 1.66 | 2.23 | 4.14 | 3.04 |
| Cash per share | — | — | 3.04 | 2.36 | 5.07 | 6.18 | 4.6 | 3.87 | 4.57 | 6.66 | 3.54 |
| Capex per share | — | — | 0.09 | 0.33 | 0.11 | 0.1 | 0.1 | 0.08 | 0.01 | 0.87 | 0.07 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | 0.48% | 1.8% | 0.58% | 0.48% | 0.42% | 0.33% | 0.03% | 3.4% | 0.26% |
| Capex / operating cash flow | — | — | -1.83% | 90.9% | 3.46% | 1.84% | 6.81% | 3.37% | 0.23% | 17.4% | 1.71% |
| Payout ratio | — | — | -55.8% | -54.3% | 55.3% | 22.4% | 36.1% | 58.8% | 49.8% | 43% | 43.6% |
| Dividend yield | — | — | — | 2.31% | 1.34% | 1.14% | 0.99% | 1.29% | 1.16% | 1.04% | 0.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.18 |
| Jun 1, 2026 | $0.18 |
| Mar 2, 2026 | $0.18 |
| Dec 1, 2025 | $0.18 |
| Sep 2, 2025 | $0.18 |
| Jun 2, 2025 | $0.17 |
| Mar 3, 2025 | $0.17 |
| Dec 2, 2024 | $0.17 |
| — |
| FY21 | — | $2.39 | — | — | $15.7B | — |
| FY20 | — | $0.91 | — | — | $14.2B | — |
| FY19 | — | -$1.28 | — | — | $13.8B | — |
| FY18 | — | -$6.76 | — | — | $14.3B | — |
| FY17 | — | $3.38 | — | — | $14.2B | — |
| FY16 | — | $0.67 | — | — | $14B | — |
| 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 | $2.6B | $3.7B | $4.5B | $6.1B | $2.3B | $4B | $4.4B | $6.5B | $2.6B | $3.9B | $4.9B | — |
| YoY change | -6.73% | -3.08% | -8.03% | +1.11% | -10.2% | +7.31% | -1.67% | +5.63% | +12.6% | -1.71% | +11% | — |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.3B | 1.8B | 3.8B | 4.5B | 3.3B | 2.7B | 3.2B | 4.5B |
| Receivables | 3.6B | 4.2B | 3.8B | 3.4B | 4.3B | 4.3B | 4.6B | 5B |
| Inventory | 5.3B | 5B | 4.9B | 5.2B | 6.8B | 6.9B | 5.4B | 5.7B |
| Total current assets | 23B | 13.5B | 14.8B | 15.5B | 16.8B | 16.3B | 15.1B | 17.3B |
| Property, plant & equipment | 3.1B | 3B | 2.9B | 2.8B | 2.7B | 2.6B | 2.4B | 2.4B |
| Goodwill & intangibles | 44.5B | 43.3B | 42B | 40.3B | 38.6B | 40.5B | 38.6B | 37.5B |
| Total assets | 108.7B | 42.4B | 42.6B | 42.3B | 42.6B | 43B | 40.8B | 42.8B |
| Accounts payable | 2.6B | 3.7B | 3.6B | 4.1B | 4.9B | 4.3B | 4B | 4.4B |
| Short-term debt | 2.2B | 7M | 3M | 17M | 24M | 198M | 750M | 894M |
| Total current liabilities | 13.3B | 8.2B | 8.5B | 9.6B | 10.7B | 10.4B | 10.4B | 12.1B |
| Long-term debt | 5.8B | 115M | 1.1B | 1.1B | 1.3B | 2.3B | 2B | 1.7B |
| Total liabilities | 33.5B | 17.8B | 17.6B | 16.7B | 17.1B | 17.7B | 16.8B | 18.5B |
| Shareholders' equity | 75.2B | 24.6B | 25.1B | 25.6B | 25.5B | 25.3B | 24B | 24.4B |
| Total debt | 7.9B | 122M | 1.1B | 1.1B | 1.3B | 2.5B | 2.7B | 2.6B |
| Net debt | 5.7B | -1.6B | -2.4B | -3.3B | -1.9B | -155M | -403M | -1.9B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.6B | 2.4B | 2.7B | 1.7B | 2B | 2.5B | 3.2B | 2B | 2.1B | 2.6B | 4.5B | 2B |
| Receivables | 5.2B | 5.3B | 4.3B | 6.8B | 6.4B | 5.5B | 4.6B | 7.3B | 7.4B | 6.4B | 5B | 7.8B |
| Inventory | 5.6B | 6.3B | 6.9B | 6.2B | 4.9B | 5.7B | 5.4B | 5.1B | 4.3B | 5.3B | 5.7B | 5.2B |
| Total current assets | 17.2B | 16.3B | 16.3B | 17.2B | 15.4B | 15.6B | 15.1B | 16.6B | 16B | 16.4B | 17.3B | 17.4B |
| Property, plant & equipment | -4.5B | -4.6B | 2.6B | -4.8B | -4.9B | -5B | 2.4B | -5.1B | -5.3B | -5.4B | 2.4B | -5.4B |
| Goodwill & intangibles | 41B | 40.5B | 40.5B | 40B | 39.5B | 39.4B | 38.6B | 38.1B | 38.2B | 37.9B | 37.5B | 37.1B |
| Total assets | 44.2B | 43.1B | 43B | 43.6B | 41.5B | 41.9B | 40.8B | 42.1B | 41.8B | 42.2B | 42.8B | 42.7B |
| Accounts payable | 3.4B | 3.7B | 4.3B | 3.6B | 3.3B | 3.8B | 4B | 3.9B | 3.8B | 4.3B | 4.4B | 4.2B |
| Short-term debt | 3B | 3.6B | 198M | 2.1B | 2.3B | 3.7B | 750M | 2.3B | 1.9B | 2.7B | 894M | 1.7B |
| Total current liabilities | 10.3B | 10.3B | 10.4B | 11.3B | 9B | 10.4B | 10.4B | 11.5B | 9.5B | 10.4B | 12.1B | 11.9B |
| Long-term debt | 2.3B | 2.3B | 2.3B | 2.5B | 2.5B | 2B | 2B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B |
| Total liabilities | 17.7B | 17.6B | 17.7B | 18.6B | 16B | 16.9B | 16.8B | 17.6B | 15.6B | 16.7B | 18.5B | 18.1B |
| Shareholders' equity | 26.5B | 25.5B | 25.3B | 25B | 25.4B | 25B | 24B | 24.5B | 26.2B | 25.5B | 24.4B | 24.6B |
| Total debt | 5.3B | 5.9B | 2.5B | 4.6B | 4.7B | 5.7B | 2.7B | 4.1B | 3.6B | 4.4B | 2.6B | 3.4B |
| Net debt | 2.8B | 3.6B | -155M | 3.1B | 2.9B | 3.3B | -403M | 2.1B | 1.6B | 1.9B | -1.9B | 1.4B |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Net income | -5B | -941M | 701M | 1.8B | 1.2B | 941M | 863M | 1.2B |
| Depreciation & amortization | 2.8B | 1.6B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Stock-based compensation | — | — | — | — | — | — | — | — |
| Change in working capital | -2.9B | -441M | 497M | 622M | -1.6B | -786M | -92M | 541M |
| Operating cash flow | -3.8B | 274M | 2.4B | 4.1B | 1.1B | 1.7B | 2.2B | 3.4B |
| Capital expenditure | 69M | 249M | 83M | 75M | 73M | 57M | 5M | -591M |
| Investing cash flow | 996M | 259M | -199M | 211M | -27M | -1.4B | 8M | -597M |
| Dividends paid | -2.8B | -511M | -388M | -397M | -418M | -439M | -458M | -475M |
| Share repurchases | 0 | -25M | -275M | -950M | -1B | -756M | -1B | -1.1B |
| Financing cash flow | -2.7B | -3B | 247M | -1.4B | -1.3B | -130M | -1.3B | -1.7B |
| Net change in cash | -5.5B | -2.4B | 2.4B | 2.9B | -223M | 171M | 902M | 1.1B |
| Free cash flow | -1B | -93M | 1.6B | 2.2B | 267M | 1.2B | 1.5B | 2.8B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 865M | -317M | -40M | 376M | 1.1B | -490M | -50M | 667M | 1.4B | -308M | -537M | 725M |
| Depreciation & amortization | 306M | 306M | 312M | 307M | 312M | 306M | 302M | 296M | 301M | 300M | 306M | 297M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -518M | -81M | 3.8B | -3.3B | -1.5B | -850M | 3.8B | -3B | -873M | -57M | 4.5B | -4.1B |
| Operating cash flow | 772M | -111M | 4.4B | -2.6B | -154M | -1B | 4.1B | -2.1B | 947M | 193M | 4.4B | -2.9B |
| Capital expenditure | 13M | 8M | 15M | 5M | 15M | -18M | 3M | 8M | -118M | -157M | -222M | -81M |
| Investing cash flow | 68M | -67M | -31M | -122M | 79M | -7M | 58M | 60M | -181M | -151M | -216M | -77M |
| Dividends paid | -106M | — | — | -112M | — | — | -118M | -116M | -116M | 534M | -121M | -121M |
| Share repurchases | -80M | — | — | -252M | — | — | -252M | -270M | -250M | -250M | -301M | -250M |
| Financing cash flow | -442M | 216M | -2.5B | 1.8B | 100M | 996M | -3.4B | 960M | -843M | 882M | -2.2B | 372M |
| Net change in cash | 398M | 38M | 1.8B | -1B | 25M | -28M | 820M | -1.1B | -77M | 924M | 1.9B | -2.6B |
| Free cash flow | 696M | -261M | 4.2B | -2.8B | -395M | -1.1B | 4B | -2.2B | 829M | 36M | 4.2B | -3B |