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 | $0.67 | $0.79 | +17.9% | — | — | — |
| Q4 26 | $0.91 | $0.95 | +4.4% | — | — | — |
| Q3 26 | $0.67 | $0.68 | +1.5% | — | — | — |
| Q2 26 | $0.95 | $1.06 | +11.6% | — | — | — |
| Q1 26 | $0.68 | $0.75 | +10.3% | — | — | — |
| Q4 25 | $0.76 | $0.93 | +22.4% | — | — | — |
| Q3 25 | $0.55 | $0.58 | +5.5% | — | — | — |
| Q2 25 | $0.93 | $0.98 | +5.4% | — | — | — |
| Q1 25 | $0.57 | $0.65 | +14.0% | — | — | — |
| Q4 24 | $0.52 | $0.55 | +5.8% | — | — | — |
| Q3 24 | $0.36 | $0.29 | -19.4% | — | — | — |
| Q2 24 | $0.77 | $0.77 | 0.0% | — | — | — |
| Q1 24 | $0.47 | $0.53 | +12.8% | — | — | — |
| Q4 23 | $0.97 | $0.99 | +2.1% | — | — | — |
| Q3 23 | $1.04 | $1.06 | +1.9% | — | — | — |
| Q2 23 | $1.08 | $1.18 | +9.3% | — | — | — |
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 | — | $3.41 | — | — | $16.5B | — |
| FY24 | — | $2.49 | — | — | $14.5B | — |
| FY23 | — | $2.38 | — | — | $14.4B | — |
| FY22 | — | $1.19 | — | — | $13.9B | — |
| FY21 | — | $4.06 | — | — | $11.4B | — |
| FY20 | — | -$0.5 | — | — | $14.2B | — |
| FY19 | — | $1.73 | — | — | $14.4B | — |
| FY18 | — | $3.59 | — | — | $11.2B | — |
| FY17 | — | $4.72 | — | — | $12.6B | — |
| FY16 | — | $3.38 | — | — | $11.7B | — |
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 | $11.7B | $12.6B | $11.2B | $14.4B | $14.2B | $11.4B | $13.9B | $14.4B | $14.5B | $16.5B |
| YoY change | +0.46% | +7.23% | -11% | +28.6% | -1.59% | -19.4% | +22.1% | +3.26% | +0.46% | +14.2% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| 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 | $3.8B | $3.5B | $3.6B | $3.5B | $3.9B | $3.4B | $4.1B | $3.8B | $4.5B | $4.1B | $5B | $4.5B |
| YoY change | -3.86% | -28.1% | -6.46% | +10.1% | +3.44% | -3.79% | +12.2% | +9.29% | +14.9% | +20.4% | +23.1% | +17.6% |
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 | 11.7B | 12.6B | 11.2B | 14.4B | 14.2B | 11.4B | 13.9B | 14.4B | 14.5B | 16.5B |
| Cost of revenue | 6.2B | 6.2B | 6.2B | 8.3B | 6.9B | 6B | 7.6B | 7.4B | 7.5B | 8.4B |
| Gross profit | 5.6B | 6.4B | 5B | 6.1B | 7.3B | 5.4B | 6.4B | 7B | 6.9B | 8.1B |
| Gross margin | 47.4% | 50.7% | 44.6% | 42.2% | 51.5% | 47.4% | 45.8% | 48.3% | 47.9% | 49% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — |
| Operating income | 3.4B | 3.8B | 2.8B | 2.9B | 4.1B | 2.6B | 3.3B | 3.7B | 3.8B | 4.9B |
| Operating margin | 29.1% | 30.2% | 24.6% | 20.2% | 28.9% | 22.8% | 23.4% | 25.7% | 26.6% | 29.9% |
| Non-operating income, net | 465M | 490M | 1.1B | -557M | -1.3B | 530M | -1.7B | 712M | 223M | 702M |
| Pretax income | 2.9B | 3.1B | 2.6B | 869M | 1.4B | 1.9B | 540M | 2.7B | 2.2B | 3.6B |
| Income tax | 655M | -30M | 522M | 209M | 83M | -181M | 113M | 575M | 308M | 532M |
| Net income | 2.2B | 3.1B | 2.5B | 1.4B | -550M | 3.4B | 1.3B | 2B | 2.1B | 3.1B |
| Net margin | 18.8% | 24.8% | 22.8% | 9.55% | -3.88% | 29.9% | 9.48% | 13.9% | 14.3% | 18.6% |
| EBITDA | 5.2B | 5.9B | 4.8B | 7.3B | 9B | 6B | 8.2B | 7.1B | 7.3B | 8.8B |
| EPS | 3.38 | 4.72 | 3.59 | 1.73 | -0.5 | 4.06 | 1.19 | 2.38 | 2.49 | 3.41 |
| Diluted EPS | 3.38 | 4.72 | 3.59 | 1.73 | -0.57 | 3.98 | 1.09 | 2.29 | 2.44 | 3.41 |
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 | 3.8B | 3.5B | 3.6B | 3.5B | 3.9B | 3.4B | 4.1B | 3.8B | 4.5B | 4.1B | 5B | 4.5B |
| Cost of revenue | 2B | 1.8B | 1.9B | 1.8B | 1.9B | 1.9B | 2B | 1.9B | 2.3B | 2.3B | 2.8B | 2.4B |
| Gross profit | 1.9B | 1.7B | 1.7B | 1.7B | 2.1B | 1.5B | 2.1B | 1.9B | 2.3B | 1.8B | 2.2B | 2B |
| Gross margin | 48.7% | 48.9% | 46.4% | 47.7% | 52.6% | 44.2% | 50.5% | 50.4% | 50.2% | 44.9% | 44.2% | 45.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | 1B | 865M | 862M | 871M | 1.3B | 773M | 1.3B | 1.1B | 1.5B | 1B | 1.4B | 1.2B |
| Operating margin | 27% | 24.5% | 23.7% | 25% | 34% | 22.7% | 31.1% | 30.1% | 32.4% | 25.6% | 27% | 27.3% |
| Non-operating income, net | 62M | 179M | 406M | 184M | 213M | -580M | -41M | 392M | 302M | 44M | 38M | -216M |
| Pretax income | 899M | 436M | 694M | 586M | 1.1B | -248M | 748M | 1B | 1.2B | 582M | 834M | 452M |
| Income tax | 182M | 143M | 134M | 95M | 183M | -104M | 55M | 220M | 216M | 56M | 48M | 122M |
| Net income | 163M | 235M | 674M | 572M | 954M | -129M | 692M | 814M | 1B | 512M | 785M | 329M |
| Net margin | 4.28% | 6.65% | 18.6% | 16.4% | 24.2% | -3.79% | 17% | 21.4% | 22.7% | 12.5% | 15.6% | 7.34% |
| EBITDA | 1.8B | 1.8B | 1.6B | 1.8B | 2.1B | 2B | 2B | 2.2B | 2.7B | 2.7B | 2B | 2.5B |
| EPS | 0.17 | 0.33 | 0.8 | 0.65 | 1.14 | 0.17 | 0.76 | 0.89 | 1.18 | 0.65 | 0.69 | 0.39 |
| Diluted EPS | 0.17 | 0.3 | 0.78 | 0.65 | 1.12 | 0.15 | 0.75 | 0.88 | 1.16 | 0.65 | 0.69 | 0.37 |
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 | 261M | 120M | 268M | 135M | 172M | 283M | 119M | 184M | 310M | 250M |
| Receivables | 1.5B | 1.7B | 1.7B | 2.1B | 2.3B | 2.2B | 2.2B | 2.3B | 2.2B | 2.5B |
| Inventory | 1.5B | 1.5B | 1.4B | 1.6B | 1.6B | 1.6B | 1.5B | 1.7B | 1.8B | 2B |
| Total current assets | 4.2B | 4.3B | 5.2B | 6.1B | 6.9B | 7.3B | 9.8B | 25.4B | 6.6B | 8.1B |
| Property, plant & equipment | -5.5B | -4.5B | -7.6B | -14B | -13.4B | -15.1B | -10.8B | -8.7B | -3.7B | -402M |
| Goodwill & intangibles | 14B | 14.2B | 14.2B | 16.2B | 16.3B | 16.4B | 9.9B | 10.2B | 10.6B | 11.7B |
| Total assets | 71.6B | 76.6B | 77.9B | 103.8B | 95.9B | 99.6B | 104.8B | 109B | 102.4B | 115.9B |
| Accounts payable | 1B | 875M | 914M | 1B | 944M | 1.2B | 1.2B | 921M | 1.1B | 1.3B |
| Short-term debt | 4.9B | 6.4B | 4B | 3.3B | 3.1B | 3.2B | 6.8B | 11B | 4.2B | 4.9B |
| Total current liabilities | 8.1B | 9.6B | 7.6B | 9.9B | 10.8B | 8.7B | 13.4B | 24.5B | 9.3B | 10.4B |
| Long-term debt | 30.2B | 30.9B | 31.1B | 29B | 34B | 37.4B | 34.4B | 33.2B | 37.5B | 44.1B |
| Total liabilities | 54.8B | 57.2B | 55.9B | 69.8B | 69.4B | 72.3B | 77.1B | 81.5B | 72.2B | 82.4B |
| Shareholders' equity | 16.8B | 19.4B | 22B | 34B | 26.5B | 27.3B | 27.7B | 27.5B | 30.2B | 33.4B |
| Total debt | 35.1B | 37.3B | 35.2B | 32.3B | 37B | 40.6B | 41.2B | 44.2B | 41.8B | 48.9B |
| Net debt | 34.8B | 37.2B | 34.9B | 32.2B | 36.8B | 40.3B | 41.1B | 44.1B | 41.4B | 48.7B |
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 | 137M | 184M | 265M | 139M | 1.8B | 310M | 355M | 344M | 932M | 250M | 351M | 296M |
| Receivables | — | — | — | — | — | — | — | — | 2.3B | 2.5B | 2.4B | 2.8B |
| Inventory | — | — | — | — | — | — | — | — | 1.9B | 2B | 1.9B | 2B |
| Total current assets | — | — | — | — | — | — | — | — | 8.2B | 8.1B | 9B | 9.7B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | -27.3B | -402M | -27.7B | -28.2B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 11.2B | 11.7B | 8.3B | 8.3B |
| Total assets | — | — | — | — | — | — | — | — | 111.6B | 115.9B | 118.6B | 121.9B |
| Accounts payable | — | — | — | — | — | — | — | — | 1B | 1.3B | 1.2B | 1.2B |
| Short-term debt | — | — | — | — | — | — | — | — | 5.3B | 4.9B | 6.7B | 6.7B |
| Total current liabilities | — | — | — | — | — | — | — | — | 9.7B | 10.4B | 11.6B | 12B |
| Long-term debt | — | — | — | — | — | — | — | — | 43.3B | 44.1B | 45.1B | 46.7B |
| Total liabilities | — | — | — | — | — | — | — | — | 79.9B | 82.4B | 84.9B | 88.3B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 31.7B | 33.4B | 33.7B | 33.6B |
| Total debt | — | — | — | — | — | — | — | — | 48.5B | 48.9B | 51.8B | 53.4B |
| Net debt | — | — | — | — | — | — | — | — | 47.6B | 48.7B | 51.4B | 53.1B |
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 | 2.2B | 3.1B | 2.5B | 1.4B | -550M | 3.4B | 1.3B | 2B | 2.1B | 3.1B |
| Depreciation & amortization | 1.8B | 2.2B | 2.3B | 3B | 2.8B | 2.8B | 3.1B | 3.1B | 2.6B | 2.7B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -710M | -776M | -178M | -617M | -804M | -2.2B | -3.3B | -187M | 717M | -1.4B |
| Operating cash flow | 4.1B | 4.6B | 5.3B | 3.8B | 1.1B | 4.4B | 1.3B | 6.7B | 5.1B | 5.4B |
| Capital expenditure | -6.1B | -5.5B | -4.3B | -5B | -6B | -5.5B | -7.6B | -10.2B | -12.2B | — |
| Investing cash flow | -10.7B | -5.9B | -2.4B | -4.6B | -2.9B | -6.2B | -6.7B | -7.2B | -3.2B | -328M |
| Dividends paid | -1.7B | -1.9B | -2.2B | -3B | -2.9B | -2B | -2.2B | -2.2B | -2.2B | -2.3B |
| Share repurchases | 0 | — | 0 | 0 | -3.1B | 0 | -1.6B | 0 | -801M | 0 |
| Financing cash flow | 3.8B | 1.1B | -6.6B | -3.8B | -3.5B | 881M | 3B | -380M | -11.4B | 7.5B |
| Net change in cash | -2.9B | -297M | -3.7B | -4.6B | -5.3B | -981M | -2.4B | -840M | -9.5B | 12.6B |
| Free cash flow | -1.9B | -1B | 519M | 224M | -793M | -1.9B | -3.9B | -3.6B | -7.2B | -7.3B |
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 | 195M | 235M | 674M | 805M | 1.2B | -129M | 692M | 814M | 1.4B | 512M | 785M | 588M |
| Depreciation & amortization | 797M | 768M | 694M | 695M | 625M | 625M | 660M | 656M | 1.1B | 682M | 708M | 213M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 264M | -232M | 613M | -189M | -705M | 354M | -234M | -79M | 49M | -1.1B | -422M | 134M |
| Operating cash flow | 2.4B | 1.1B | 2B | 1.5B | 1.1B | 606M | 1.2B | 1.2B | 2.5B | 987M | 882M | 1.5B |
| Capital expenditure | -2.3B | -3B | -2.8B | -3B | -3B | -3.5B | -3.2B | — | — | — | — | — |
| Investing cash flow | 923M | -3.1B | 1.4B | -57M | -1B | -3.5B | -3.2B | -144M | -154M | -82M | -80M | -42M |
| Dividends paid | -559M | -559M | -559M | -560M | -559M | -561M | -569M | -569M | -1.3B | -570M | -587M | 587M |
| Share repurchases | 0 | 0 | — | — | 0 | -361M | — | — | 0 | 0 | — | — |
| Financing cash flow | -3.3B | 1.6B | -10.4B | -2.4B | 2B | -608M | 1.8B | 2.3B | 2.3B | 1.7B | 1.9B | 730M |
| Net change in cash | -9M | -459M | -7.1B | -953M | 2.1B | -3.5B | -304M | 3.4B | 4.7B | 2.6B | 2.7B | 2.2B |
| Free cash flow | -324M | -1.7B | -787M | -2.1B | -1.4B | -2.8B | -2B | -1.8B | -1.5B | -2.4B | -2.1B | -310M |
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 | 48.1B | 51.6B | 48.7B | — | 60.6B | 63.6B | 51.2B | 39.4B | 45.9B | 51.5B | 53B |
| Enterprise value | 82.9B | 88.8B | 83.6B | — | 97.5B | 103.9B | 92.3B | 83.4B | 87.3B | 100.2B | 112.7B |
| Shares outstanding | 628M | 636M | 681M | 838M | 806M | 810M | 835M | 838M | 852M | 879M | 879M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.7 | 16.5 | 19.1 | — | — | 18.6 | 38.8 | 19.8 | 22.2 | 16.8 | 20.8 |
| P/S | 4.1 | 4.1 | 4.35 | — | 4.28 | 5.57 | 3.67 | 2.74 | 3.17 | 3.12 | 2.92 |
| P/B | 2.86 | 2.66 | 2.21 | — | 2.29 | 2.33 | 1.85 | 1.43 | 1.52 | 1.54 | 1.89 |
| EV/EBITDA | 15.9 | 15.1 | 17.5 | — | 10.9 | 17.3 | 11.3 | 11.7 | 12 | 11.3 | 13.5 |
| EV/Sales | 7.07 | 7.05 | 7.46 | — | 6.88 | 9.1 | 6.62 | 5.8 | 6.04 | 6.07 | 6.22 |
| Earnings yield | 4.6% | 6.05% | 5.24% | — | — | 5.37% | 2.58% | 5.06% | 4.51% | 5.95% | 4.81% |
| FCF yield | -4.02% | -1.94% | 1.07% | — | -1.31% | -3.02% | -7.6% | -9.24% | -15.6% | -14.1% | -17.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.37 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.4% | 50.7% | 44.6% | 42.2% | 51.5% | 47.4% | 45.8% | 48.3% | 47.9% | 49% | 45.7% |
| Operating margin | 29.1% | 30.2% | 24.6% | 20.2% | 28.9% | 22.8% | 23.4% | 25.7% | 26.6% | 29.9% | 29.2% |
| Net margin | 18.8% | 24.8% | 22.8% | 9.55% | -3.88% | 29.9% | 9.48% | 13.9% | 14.3% | 18.6% | 14% |
| ROE | 13.1% | 16.1% | 11.6% | 4.04% | -2.08% | 12.5% | 4.78% | 7.24% | 6.86% | 9.17% | 8.28% |
| ROA | 3.09% | 4.07% | 3.27% | 1.33% | -0.57% | 3.43% | 1.26% | 1.83% | 2.02% | 2.65% | 3.04% |
| ROIC | 5.09% | 6.73% | 3.88% | 3.34% | 6.09% | 3.85% | 3.75% | 4.07% | 4.61% | 5.12% | 5.04% |
| Return on tangible assets | 3.84% | 5% | 4% | 1.57% | -0.69% | 4.11% | 1.39% | 2.02% | 2.25% | 2.94% | 2.34% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.52 | 0.45 | 0.67 | 0.61 | 0.64 | 0.84 | 0.73 | 1.04 | 0.71 | 0.77 | 0.81 |
| Quick ratio | 0.34 | 0.3 | 0.49 | 0.45 | 0.49 | 0.65 | 0.62 | 0.97 | 0.52 | 0.59 | 0.64 |
| Debt / equity | 2.08 | 1.93 | 1.6 | 0.95 | 1.4 | 1.49 | 1.49 | 1.61 | 1.38 | 1.46 | 1.6 |
| Debt / assets | 0.49 | 0.49 | 0.45 | 0.31 | 0.39 | 0.41 | 0.39 | 0.41 | 0.41 | 0.42 | 0.44 |
| Net debt / EBITDA | 6.67 | 6.33 | 7.29 | 4.43 | 4.1 | 6.72 | 5.01 | 6.2 | 5.67 | 5.51 | 5.32 |
| Interest coverage | 3.38 | 3.16 | 2.16 | 1.96 | 2.98 | 1.92 | — | — | 2.16 | 2.79 | 2.79 |
| Effective tax rate | 22.8% | 0% | 19.9% | 24.1% | 5.88% | 0% | 20.9% | 21% | 14.1% | 14.7% | 14.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.7 | 19.8 | 16.4 | 17.2 | 17.6 | 14.1 | 16.7 | 17.2 | 17 | 18.8 | 20.9 |
| EPS (basic) | 3.38 | 4.72 | 3.59 | 1.73 | -0.5 | 4.06 | 1.19 | 2.38 | 2.49 | 3.41 | 3.41 |
| EPS (diluted) | 3.38 | 4.72 | 3.59 | 1.73 | -0.57 | 3.98 | 1.09 | 2.29 | 2.44 | 3.41 | 2.89 |
| Book value per share | 26.8 | 30.5 | 32.4 | 40.6 | 32.8 | 33.7 | 33.1 | 32.9 | 35.4 | 38 | 31.7 |
| FCF per share | -3.08 | -1.58 | 0.76 | 0.27 | -0.98 | -2.37 | -4.66 | -4.34 | -8.43 | -8.28 | -7.19 |
| Cash per share | 0.42 | 0.19 | 0.39 | 0.16 | 0.21 | 0.35 | 0.14 | 0.22 | 0.36 | 0.28 | 0.34 |
| Capex per share | 9.69 | 8.65 | 6.25 | 5.94 | 7.47 | 6.75 | 9.09 | 12.2 | 14.3 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 51.8% | 43.7% | 38% | 34.6% | 42.5% | 47.9% | 54.5% | 70.9% | 84.4% | — | — |
| Capex / operating cash flow | 149.5% | 119.9% | 80.8% | 129.5% | 531.8% | 124.6% | 563.5% | 151.3% | 238.7% | — | — |
| Payout ratio | 78.1% | 61.9% | 85.7% | 216.8% | -522.4% | 59.5% | 167.2% | 112% | 108.1% | 74.3% | 92.4% |
| Dividend yield | 3.59% | 3.75% | 4.49% | — | 4.74% | 3.2% | 4.31% | 5.67% | 4.88% | 4.42% | 4.43% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.668 |
| May 29, 2026 | $0.668 |
| Feb 27, 2026 | $0.668 |
| Dec 5, 2025 | $0.668 |
| Sep 5, 2025 | $0.668 |
| May 29, 2025 | $0.668 |
| Feb 28, 2025 | $0.6675 |
| Nov 29, 2024 | $0.6675 |
| Date | Ratio |
|---|---|
| Nov 20, 2007 | 2:1 |
| Jan 24, 1992 | 3:2 |