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 | $0.77 | $0.83 | +7.8% | — | — | — |
| Q4 26 | $2.27 | $2.18 | -4.0% | — | — | — |
| Q3 26 | $0.86 | $0.89 | +3.5% | — | — | — |
| Q2 26 | $1.75 | $1.9 | +8.6% | — | — | — |
| Q1 26 | $0.66 | $0.67 | +1.5% | — | — | — |
| Q4 25 | $2.21 | $2.26 | +2.3% | — | — | — |
| Q3 25 | $0.96 | $0.98 | +2.1% | — | — | — |
| Q2 25 | $1.58 | $1.68 | +6.3% | — | — | — |
| Q1 25 | $0.57 | $0.59 | +3.5% | — | — | — |
| Q4 24 | $1.9 | $2.15 | +13.2% | — | — | — |
| Q3 24 | $0.97 | $1 | +3.1% | — | — | — |
| Q2 24 | $1.6 | $1.62 | +1.3% | — | — | — |
| Q1 24 | $0.61 | $0.61 | 0.0% | — | — | — |
| Q4 23 | $1.58 | $1.83 | +15.8% | — | — | — |
| Q3 23 | $0.8 | $0.81 | +1.3% | — | — | — |
| Q2 23 | $1.46 | $1.63 | +11.6% | — | — | — |
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 | — | $5.66 | — | — | $16.9B | — |
| FY24 | — | $5.26 | — | — | $15.3B | — |
| FY23 | — | $7.25 | — | — | $14.7B | — |
| FY22 | — | $4.68 | — | — | $15.7B |
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 | $12.1B | $12B | $12.3B | $12.6B | $12.2B | $13.7B | $15.7B | $14.7B | $15.3B | $16.9B |
| YoY change | -3.82% | -0.35% | +2.53% | +1.92% | -2.61% | +11.7% | +14.6% | -6.43% | +4.04% | +10.9% |
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 | 12.1B | 12B | 12.3B | 12.6B | 12.2B | 13.7B | 15.7B | 14.7B | 15.3B | 16.9B |
| Cost of revenue | 6.2B | 5.8B | 6.1B | 5.8B | 5.1B | 6B | 8B | 7.3B | 7.1B | 7.9B |
| Gross profit | 5.9B | 6.3B | 6.2B | 6.8B | 7.1B | 7.7B | 7.7B | 7.4B | 8.2B | 9B |
| Gross margin | 49.1% | 52.1% | 50.6% | 53.8% | 58.4% | 56.1% | 49% | 50.5% | 53.5% | 53.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | -69M |
| Operating income | 2.7B | 2.8B | 2.5B | 2.7B | 2.7B | 2.8B | 2.6B | 2.3B | 2.7B | 3B |
| Operating margin | 22.2% | 23% | 20.5% | 21.3% | 21.7% | 20.7% | 16.7% | 15.9% | 17.9% | 17.7% |
| Non-operating income, net | -37M | -47M | 69M | 51M | -401M | -538M | 326M | 1.7B | 593M | 830M |
| Pretax income | 1.9B | 2B | 1.8B | 1.7B | 1.2B | 1.4B | 2.1B | 3B | 2.1B | 2.6B |
| Income tax | 698M | 472M | 401M | 296M | 90M | 190M | 498M | 487M | 318M | 574M |
| Net income | 1.2B | 1.5B | 1.4B | 1.4B | 1.1B | 1.2B | 1.6B | 2.5B | 1.8B | 2B |
| Net margin | 10.3% | 12.7% | 11.2% | 11.5% | 9.34% | 8.72% | 10.2% | 17.2% | 11.9% | 12% |
| EBITDA | 3.7B | 3.9B | 3.8B | 4.3B | 4.4B | 4.7B | 5.1B | 5.1B | 5.4B | 6.1B |
| EPS | 4.15 | 4.97 | 4.43 | 4.09 | 3.29 | 3.86 | 4.68 | 7.25 | 5.26 | 5.66 |
| Diluted EPS | 4.12 | 4.94 | 4.42 | 4.08 | 3.28 | 3.85 | 4.66 | 7.21 | 5.24 | 5.64 |
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 | 3.9B | 3.4B | 4.3B | 3.2B | 4.1B | 3.7B | 4.8B | 3.6B | 4.5B | 4B | 5.1B | 4.1B |
| Cost of revenue | 1.8B | 1.7B | 1.9B | 1.6B | 1.8B | 1.8B | 2.2B | 1.8B | 2B | 2B | 2.3B | 2B |
| Gross profit | 2B | 1.7B | 2.4B | 1.6B | 2.3B | 1.9B | 2.6B | 1.8B | 2.5B | 2B | 2.8B | 2.1B |
| Gross margin | 52.6% | 50.5% | 55.8% | 50.1% | 55.4% | 51.6% | 54.9% | 50.8% | 55.3% | 51.1% | 54.6% | 51.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | -16M | -17M | -22M | -24M |
| Operating income | 723M | 452M | 1B | 320M | 862M | 509M | 1.1B | 355M | 984M | 500M | 1.2B | 576M |
| Operating margin | 18.7% | 13.1% | 24.3% | 9.94% | 21.1% | 13.9% | 23.4% | 9.87% | 21.7% | 12.5% | 23.5% | 14.2% |
| Non-operating income, net | 206M | 218M | 152M | 160M | 165M | 116M | 221M | 241M | 215M | 189M | 336M | 146M |
| Pretax income | 670M | 405M | 904M | 192M | 721M | 321M | 1B | 296M | 890M | 378M | 1.2B | 408M |
| Income tax | 144M | 71M | 184M | -10M | 133M | 11M | 242M | 50M | 202M | 81M | 303M | 100M |
| Net income | 526M | 334M | 720M | 202M | 588M | 310M | 791M | 246M | 688M | 297M | 924M | 308M |
| Net margin | 13.6% | 9.7% | 16.8% | 6.27% | 14.4% | 8.45% | 16.5% | 6.84% | 15.2% | 7.44% | 18.1% | 7.57% |
| EBITDA | 1.4B | 1.2B | 1.7B | 971M | 1.6B | 1.2B | 1.9B | 1.1B | 1.8B | 1.3B | 1.9B | 1.3B |
| EPS | 1.53 | — | 2.08 | 0.58 | 1.7 | 0.9 | 2.26 | 0.68 | 1.91 | 0.82 | 2.55 | 0.83 |
| Diluted EPS | 1.52 | — | 2.08 | 0.58 | 1.69 | 0.89 | 2.25 | 0.68 | 1.9 | 0.82 | 2.54 | 0.83 |
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 | 22.1B | 26.1B | 23.8B | 29.7B | 24.2B | 29.7B | 33.8B | 31.6B | 30.9B | 35.5B | 38B |
| Enterprise value | 37.2B | 41.9B | 43.6B | 51.3B | 48B | 54.1B | 56.9B | 55.5B | 57.4B | 62.2B | 65B |
| Shares outstanding | 300.4M | 307.1M | 311.7M | 328.5M | 334.8M | 348.4M | 354.5M | 347.7M | 346M | 357.4M | 357.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.8 | 17.1 | 17.2 | 20.6 | 21.2 | 24.9 | 21.1 | 12.6 | 17 | 17.5 | 16.9 |
| P/S | 1.83 | 2.17 | 1.93 | 2.36 | 1.98 | 2.17 | 2.16 | 2.16 | 2.02 | 2.1 | 2.16 |
| P/B | 1.55 | 1.69 | 1.42 | 1.63 | 1.27 | 1.46 | 1.62 | 1.49 | 1.41 | 1.47 | 1.48 |
| EV/EBITDA | 10.1 | 10.6 | 11.6 | 11.9 | 11 | 11.4 | 11.2 | 10.9 | 10.5 | 10.2 | 10.5 |
| EV/Sales | 3.08 | 3.48 | 3.54 | 4.08 | 3.92 | 3.96 | 3.63 | 3.78 | 3.76 | 3.68 | 3.67 |
| Earnings yield | 5.62% | 5.85% | 5.8% | 4.85% | 4.73% | 4.01% | 4.74% | 7.95% | 5.9% | 5.7% | 5.91% |
| FCF yield | -1% | -0.29% | -3.37% | -1.18% | -7.07% | -4.1% | -0.69% | -7.39% | -3.75% | 0.1% | -2.22% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.77 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.1% | 52.1% | 50.6% | 53.8% | 58.4% | 56.1% | 49% | 50.5% | 53.5% | 53.3% | 51.8% |
| Operating margin | 22.2% | 23% | 20.5% | 21.3% | 21.7% | 20.7% | 16.7% | 15.9% | 17.9% | 17.7% | 16.5% |
| Net margin | 10.3% | 12.7% | 11.2% | 11.5% | 9.34% | 8.72% | 10.2% | 17.2% | 11.9% | 12% | 12.5% |
| ROE | 8.7% | 9.89% | 8.21% | 7.91% | 6% | 5.87% | 7.66% | 11.9% | 8.29% | 8.36% | 8.96% |
| ROA | 2.58% | 3.17% | 2.56% | 2.48% | 1.82% | 1.89% | 2.32% | 3.79% | 2.58% | 2.71% | 3.24% |
| ROIC | 5.84% | 6.78% | 5.36% | 5.58% | 5.74% | 5.45% | 4.55% | 4.34% | 4.8% | 4.59% | 4.73% |
| Return on tangible assets | 2.64% | 3.25% | 2.78% | 2.66% | 1.94% | 2% | 2.34% | 3.84% | 2.61% | 2.74% | 2.93% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.89 | 0.72 | 0.62 | 0.68 | 0.72 | 1.02 | 1.14 | 1.01 | 1.04 | 1.02 | 1.27 |
| Quick ratio | 0.8 | 0.65 | 0.56 | 0.62 | 0.67 | 0.94 | 1.1 | 0.94 | 0.96 | 0.94 | 1.17 |
| Debt / equity | 1.11 | 1.08 | 1.23 | 1.24 | 1.32 | 1.25 | 1.17 | 1.18 | 1.27 | 1.17 | 1.1 |
| Debt / assets | 0.33 | 0.35 | 0.38 | 0.39 | 0.4 | 0.4 | 0.35 | 0.38 | 0.39 | 0.38 | 0.37 |
| Net debt / EBITDA | 4.11 | 4.01 | 5.25 | 5.01 | 5.45 | 5.15 | 4.57 | 4.67 | 4.87 | 4.4 | 4.31 |
| Interest coverage | 3.79 | 3.74 | 3.18 | 2.75 | 2.21 | 2.5 | 3.21 | 3.94 | 2.8 | 3.11 | 3.34 |
| Effective tax rate | 35.9% | 23.6% | 22.5% | 17.1% | 7.29% | 13.7% | 23.7% | 16.2% | 14.9% | 22.1% | 23.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 40.2 | 39.2 | 39.6 | 38.3 | 36.6 | 39.3 | 44.2 | 42.2 | 44.1 | 47.3 | 48.7 |
| EPS (basic) | 4.15 | 4.97 | 4.43 | 4.09 | 3.29 | 3.86 | 4.68 | 7.25 | 5.26 | 5.66 | 5.66 |
| EPS (diluted) | 4.12 | 4.94 | 4.42 | 4.08 | 3.28 | 3.85 | 4.66 | 7.21 | 5.24 | 5.64 | 6.09 |
| Book value per share | 47.6 | 50.2 | 54 | 55.4 | 56.9 | 58.4 | 58.9 | 60.9 | 63.5 | 67.7 | 69.5 |
| FCF per share | -0.74 | -0.25 | -2.57 | -1.07 | -5.11 | -3.5 | -0.66 | -6.72 | -3.34 | 0.1 | -2.33 |
| Cash per share | 2.58 | 2.6 | 2.87 | 2.99 | 3.8 | 2.85 | 3.62 | 3.42 | 3.83 | 4.56 | 3.98 |
| Capex per share | 12.3 | 11.2 | 11.2 | 10.6 | 11.7 | — | — | — | — | 13.3 | 13 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 30.5% | 28.6% | 28.3% | 27.7% | 31.9% | — | — | — | — | 28.2% | 27.2% |
| Capex / operating cash flow | 108% | 102% | 138.8% | 113.1% | 226.9% | — | — | — | — | 99.3% | 121.8% |
| Payout ratio | 61.3% | 52.7% | 60.9% | 64.2% | 85.2% | 86.3% | 68.1% | 43.6% | 60.4% | 57.6% | 57.1% |
| Dividend yield | 3.45% | 3.08% | 3.53% | 3.11% | 4.03% | 3.47% | 3.22% | 3.47% | 3.56% | 3.28% | 3.45% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.888 |
| May 13, 2026 | $0.888 |
| Feb 18, 2026 | $0.888 |
| — |
| FY21 | — | $3.86 | — | — | $13.7B | — |
| FY20 | — | $3.29 | — | — | $12.2B | — |
| FY19 | — | $4.09 | — | — | $12.6B | — |
| FY18 | — | $4.43 | — | — | $12.3B | — |
| FY17 | — | $4.97 | — | — | $12B | — |
| FY16 | — | $4.15 | — | — | $12.1B | — |
| 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 | $3.9B | $3.4B | $4.3B | $3.2B | $4.1B | $3.7B | $4.8B | $3.6B | $4.5B | $4B | $5.1B | $4.1B |
| YoY change | -7.03% | -14.6% | -2.79% | +9.38% | +5.68% | +6.53% | +12.1% | +11.6% | +10.7% | +8.86% | +6.19% | +13.2% |
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 | 776M | 797M | 895M | 981M | 1.3B | 992M | 1.3B | 1.2B | 1.3B | 1.6B |
| Receivables | 1.1B | 1.1B | 1.3B | 1.2B | 1.7B | 1.9B | 2.2B | 2.4B | 2.4B | 2.6B |
| Inventory | 339M | 334M | 358M | 352M | 356M | 437M | 492M | 469M | 485M | 530M |
| Total current assets | 3.4B | 3.5B | 3.9B | 4.3B | 5.3B | 5.6B | 13B | 6.5B | 6.7B | 6.8B |
| Property, plant & equipment | -5.2B | -5.1B | -3.6B | -3.4B | -3.3B | -4.8B | -10B | -11.2B | -11.7B | -12.6B |
| Goodwill & intangibles | 1.1B | 1.1B | 4.2B | 4B | 3.8B | 3.5B | 816M | 816M | 816M | 812M |
| Total assets | 48.3B | 48.1B | 53.9B | 58.1B | 62.9B | 63.1B | 69.1B | 66.3B | 70.6B | 74.6B |
| Accounts payable | 1.1B | 1.3B | 1.2B | 1.2B | 1.5B | 1.5B | 2B | 1.8B | 1.7B | 1.9B |
| Short-term debt | 1.1B | 1.9B | 3.2B | 3.2B | 3.9B | 2B | 3.8B | 2.7B | 2.8B | 2.4B |
| Total current liabilities | 3.8B | 4.9B | 6.2B | 6.3B | 7.4B | 5.4B | 11.3B | 6.5B | 6.4B | 6.6B |
| Long-term debt | 14.7B | 14.7B | 17.5B | 19.3B | 21.1B | 23.3B | 20.6B | 22.4B | 25B | 25.9B |
| Total liabilities | 33.9B | 32.7B | 37.1B | 39.9B | 43.8B | 42.8B | 48.2B | 45.2B | 48.6B | 50.4B |
| Shareholders' equity | 14.3B | 15.4B | 16.8B | 18.2B | 19.1B | 20.3B | 20.9B | 21.2B | 22B | 24.2B |
| Total debt | 15.8B | 16.6B | 20.7B | 22.5B | 25.1B | 25.4B | 24.4B | 25B | 27.8B | 28.4B |
| Net debt | 15.1B | 15.8B | 19.8B | 21.6B | 23.8B | 24.4B | 23.1B | 23.8B | 26.5B | 26.7B |
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 | 539M | 1.2B | 169M | 1.5B | 93M | 1.3B | 360M | 1.5B | 181M | 1.6B | 147M | 1.5B |
| Receivables | 2B | 2.4B | 2.6B | 2.4B | 2.6B | 2.4B | 2.7B | 2.4B | 2.3B | 2.6B | 2.8B | 2.6B |
| Inventory | 455M | 469M | 442M | 451M | 472M | 485M | 467M | 490M | 516M | 530M | 528M | 534M |
| Total current assets | 5.9B | 6.5B | 6.2B | 6.5B | 6.1B | 6.7B | 6.1B | 6B | 5.5B | 6.8B | 6.3B | 6.8B |
| Property, plant & equipment | -10.6B | -11.2B | -11.8B | -11.8B | -11.7B | -11.7B | -12B | -12.3B | -12.5B | -12.6B | -12.7B | -12.8B |
| Goodwill & intangibles | 816M | 816M | 816M | 816M | 816M | 816M | 816M | 816M | 816M | 812M | 812M | 812M |
| Total assets | 64.4B | 66.3B | 66.7B | 67.9B | 68.6B | 70.6B | 70.7B | 71.5B | 71.8B | 74.6B | 74.7B | 76.5B |
| Accounts payable | 1.3B | 1.8B | 1.4B | 1.5B | 1.5B | 1.7B | 1.4B | 1.6B | 1.6B | 1.9B | 1.7B | 2B |
| Short-term debt | 2.6B | 2.7B | 2.7B | 2.8B | 2.4B | 2.8B | 1.2B | 2B | 1.4B | 2.4B | 1.2B | 1.1B |
| Total current liabilities | 6B | 6.5B | 6.2B | 6.2B | 6B | 6.4B | 4.8B | 5.5B | 5.1B | 6.6B | 5.3B | 5.4B |
| Long-term debt | 21.1B | 22.4B | 22.4B | 23.7B | 23.9B | 25B | 25B | 25.1B | 25.3B | 25.9B | 25.9B | 27.2B |
| Total liabilities | 43.3B | 45.2B | 45.1B | 46.4B | 46.7B | 48.6B | 46.9B | 47.7B | 47.7B | 50.4B | 49.1B | 50.7B |
| Shareholders' equity | 21.1B | 21.2B | 21.6B | 21.6B | 21.9B | 22B | 23.8B | 23.8B | 24.2B | 24.2B | 25.6B | 25.7B |
| Total debt | 23.8B | 25B | 25B | 26.6B | 26.3B | 27.8B | 26.2B | 27.1B | 26.7B | 28.4B | 27.2B | 28.3B |
| Net debt | 23.2B | 23.8B | 24.9B | 25.1B | 26.2B | 26.5B | 25.9B | 25.6B | 26.5B | 26.7B | 27B | 26.9B |
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 | 1.2B | 1.5B | 1.4B | 1.4B | 1.1B | 1.2B | 1.6B | 2.5B | 1.8B | 2B |
| Depreciation & amortization | 1.2B | 1.3B | 1.4B | 1.7B | 1.9B | 2B | 2.1B | 2B | 2.2B | 2.3B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 703M | 747M | -83M | 175M | -917M | -596M | -172M | -1.4B | -969M | -445M |
| Operating cash flow | 3.4B | 3.4B | 2.5B | 3.1B | 1.7B | 2.4B | 4B | 3.2B | 3.5B | 4.8B |
| Capital expenditure | -3.7B | -3.4B | -3.5B | -3.5B | -3.9B | — | — | — | — | -4.8B |
| Investing cash flow | -5B | -3.7B | -5.5B | -3.8B | -4.2B | 469M | -397M | 3.5B | -502M | -5.2B |
| Dividends paid | -763M | -803M | -842M | -924M | -975M | -1B | -1.1B | -1.1B | -1.1B | -1.2B |
| Share repurchases | — | — | — | — | — | 0 | 0 | -1B | 0 | 0 |
| Financing cash flow | 1.3B | 306M | 2.9B | 805M | 2.2B | 401M | 957M | -1.5B | 1.7B | -213M |
| Net change in cash | -248M | -30M | -66M | 105M | -314M | 3.3B | 4.6B | 5.1B | 4.7B | -662M |
| Free cash flow | -221M | -76M | -802M | -352M | -1.7B | -1.2B | -233M | -2.3B | -1.2B | 36M |
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 | 527M | 334M | 720M | 202M | 588M | 310M | 791M | 247M | 688M | 297M | 924M | 308M |
| Depreciation & amortization | 512M | 525M | 539M | 512M | 550M | 554M | 564M | 576M | 586M | 595M | 572M | 578M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -387M | -448M | -455M | 52M | -231M | -396M | -389M | 849M | -324M | -325M | -905M | 490M |
| Operating cash flow | 843M | 451M | 982M | 834M | 1.2B | 453M | 1.2B | 2B | 504M | 1.5B | 174M | 1.8B |
| Capital expenditure | — | — | — | — | — | — | — | -1.3B | -1B | -1.3B | -1.2B | -1.3B |
| Investing cash flow | -99M | -99M | -107M | -119M | -130M | -146M | -76M | -1.4B | -1.1B | -1.5B | -936M | -1.4B |
| Dividends paid | -267M | -267M | -274M | -275M | -275M | -276M | -282M | -294M | -295M | -295M | -308M | -316M |
| Share repurchases | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — |
| Financing cash flow | -341M | 1B | -264M | 1.3B | -545M | 1.3B | -595M | 576M | -715M | 1.6B | -1.4B | 780M |
| Net change in cash | 403M | 1.4B | 611M | 2B | 480M | 1.6B | 555M | 1.1B | -1.3B | 1.6B | -2.2B | 1.2B |
| Free cash flow | -984M | -281M | -664M | 180M | -745M | 72M | -318M | 713M | -535M | 176M | -999M | 496M |
| Nov 19, 2025 |
| $0.85 |
| Aug 13, 2025 | $0.85 |
| May 14, 2025 | $0.85 |
| Feb 19, 2025 | $0.85 |
| Nov 13, 2024 | $0.83 |
| Date | Ratio |
|---|---|
| Jul 3, 1989 | 2:1 |
| Jul 1, 1982 | 2:1 |