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 | $0.6 | $0.63 | +5.0% | — | — | — |
| Q4 26 | $0.94 | $0.98 | +4.3% | — | — | — |
| Q3 26 | $0.78 | $0.88 | +12.8% | — | — | — |
| Q2 26 | $0.51 | $0.46 | -9.8% | — | — | — |
| Q1 26 | $0.57 | $0.65 | +14.0% | — | — | — |
| Q4 25 | $0.95 | $1.03 | +8.4% | — | — | — |
| Q3 25 | $0.74 | $0.75 | +1.4% | — | — | — |
| Q2 25 | $0.56 | $0.55 | -1.8% | — | — | — |
| Q1 25 | $0.63 | $0.58 | -7.9% | — | — | — |
| Q4 24 | $0.81 | $0.92 | +13.6% | — | — | — |
| Q3 24 | $0.66 | $0.64 | -3.0% | — | — | — |
| Q2 24 | $0.59 | $0.62 | +5.1% | — | — | — |
| Q1 24 | $0.68 | $0.68 | 0.0% | — | — | — |
| Q4 23 | $0.84 | $0.85 | +1.2% | — | — | — |
| Q3 23 | $0.73 | $0.63 | -13.7% | — | — | — |
| Q2 23 | $0.64 | $0.67 | +4.7% | — | — | — |
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 | — | $3.23 | — | — | $65.2B | — |
| FY24 | — | $2.34 | — | — | $39.3B | — |
| FY23 | — | $2.84 | — | — | $43.6B | — |
| FY22 | — | $1.28 | — | — | $53.3B |
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 | $34.6B | $44.4B | $46.4B | $50.1B | $39.1B | $47.1B | $53.3B | $43.6B | $39.3B | $65.2B |
| YoY change | +2.27% | +28.4% | +4.51% | +7.96% | -21.9% | +20.4% | +13.3% | -18.1% | -10% | +66% |
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 | 34.6B | 44.4B | 46.4B | 50.1B | 39.1B | 47.1B | 53.3B | 43.6B | 39.3B | 65.2B |
| Cost of revenue | 26.2B | 31.8B | 32.6B | 34.4B | 24.4B | 32.6B | 36.9B | 26B | 25.1B | 43.7B |
| Gross profit | 8.3B | 12.6B | 13.7B | 15.7B | 14.7B | 14.5B | 16.4B | 17.7B | 14.1B | 21.5B |
| Gross margin | 24.1% | 28.3% | 29.6% | 31.3% | 37.6% | 30.8% | 30.8% | 40.5% | 36% | 33% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4.4B | 6.4B | 6.8B | 7B | -148M | -150M | -239M | -135M | — | — |
| Operating expenses | 8.7B | 12.9B | 13.6B | 14B | 6.6B | 6.6B | 8B | 8.5B | 6.9B | 10B |
| Operating income | 4B | 6.1B | 6.9B | 8.7B | 8.1B | 8B | 8.4B | 9.1B | 7.2B | 11.5B |
| Operating margin | 11.4% | 13.8% | 15% | 17.3% | 20.7% | 16.9% | 15.8% | 20.8% | 18.4% | 17.7% |
| Non-operating income, net | 84M | -3B | -666M | 1.5B | -1.1B | 2.4B | -702M | 2.6B | 1.4B | 3.3B |
| Pretax income | 2.5B | 569M | 3.6B | 7.5B | 4.2B | 7.7B | 4.5B | 7.9B | 5.4B | 9.8B |
| Income tax | 142M | -2.7B | 237M | 1.7B | 774M | 1.4B | 1.6B | 1.8B | 1.2B | 2B |
| Net income | 2.3B | 3.3B | 3.3B | 5.8B | 3.4B | 6.3B | 2.9B | 6.1B | 4.1B | 7.8B |
| Net margin | 6.68% | 7.36% | 7.19% | 11.6% | 8.74% | 13.4% | 5.51% | 13.9% | 10.5% | 11.9% |
| EBITDA | 6.7B | 10.9B | 12.3B | 13.9B | 12.9B | 13.7B | 15B | 16.1B | 13.3B | 20.3B |
| EPS | 1.95 | 1.66 | 1.46 | 2.64 | 1.48 | 2.87 | 1.28 | 2.84 | 2.34 | 3.23 |
| Diluted EPS | 1.93 | 1.65 | 1.46 | 2.63 | 1.48 | 2.87 | 1.28 | 2.84 | 2.34 | 3.22 |
Revenue, gross profit, operating income, and net income per period.
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.4B | 9.8B | 11.3B | 11B | 11.3B | 10.6B | 11.9B | 18.5B | 14.9B | 14.6B | 17.2B | 22.4B |
| Cost of revenue | 6.1B | 6B | 6.6B | 6.2B | 6.8B | 7.4B | 8B | 12.4B | 9.9B | 9.9B | 11.5B | 16.6B |
| Gross profit | 4.4B | 3.8B | 4.7B | 4.8B | 4.6B | 3.2B | 3.9B | 6.1B | 4.9B | 4.8B | 5.7B | 5.8B |
| Gross margin | 42% | 39.1% | 42% | 43.9% | 40.4% | 30.2% | 32.9% | 33.2% | 33.1% | 32.5% | 33% | 25.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | -34M | -34M | -34M | -41M | -48M | — | — | — | — | — | — | — |
| Operating expenses | 2B | 2B | 2.4B | 2.1B | 2.3B | 1.6B | 2B | 2.5B | 2.3B | 2.5B | 2.7B | 2.6B |
| Operating income | 2.4B | 1.8B | 2.3B | 2.7B | 2.3B | 1.6B | 1.9B | 3.7B | 2.6B | 2.3B | 3B | 3.2B |
| Operating margin | 22.9% | 18.6% | 20% | 24.6% | 20.1% | 14.9% | 16.3% | 19.8% | 17.6% | 15.5% | 17.3% | 14.4% |
| Non-operating income, net | 1B | -156M | 1.1B | 145M | 1.5B | 609.1M | -492M | 849M | 1.5B | 154M | 736M | 362M |
| Pretax income | 2.5B | 751M | 2.2B | 2B | 2.7B | 1.3B | 623.4M | 3.2B | 3B | 1.2B | 2.5B | 2.4B |
| Income tax | 519M | 128M | 664M | 386M | 739M | 222.3M | 169.6M | 697M | 666M | 316M | 325M | 587M |
| Net income | 2B | 623M | 1.6B | 1.6B | 2B | 1B | 453.8M | 2.5B | 2.3B | 847M | 2.1B | 1.8B |
| Net margin | 19.2% | 6.33% | 13.9% | 14.2% | 17.7% | 9.72% | 3.81% | 13.5% | 15.6% | 5.79% | 12.4% | 7.95% |
| EBITDA | 4B | 3.5B | 4.1B | 4.8B | 4.2B | 3B | 3.6B | 6.1B | 4.8B | 4.3B | 5.1B | 5.5B |
| EPS | 0.91 | 0.26 | — | 0.67 | 0.86 | 0.59 | — | 1.04 | 1 | 0.3 | — | 0.77 |
| Diluted EPS | 0.91 | 0.26 | — | 0.67 | 0.86 | 0.59 | — | 1.03 | 1 | 0.3 | — | 0.76 |
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 | 55.8B | — | — | — | 93.9B | 114.9B | 115B | 105B | — | — | 104.7B |
| Enterprise value | 95.2B | — | — | — | 160.3B | 190.2B | 195.2B | 180.3B | — | — | 157.3B |
| Shares outstanding | 1.3B | 2.2B | 2.5B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 1.6B | 2.2B | 2.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.1 | — | — | — | 27.5 | 18.2 | 39.2 | 17.3 | — | — | 25.6 |
| P/S | 1.61 | — | — | — | 2.4 | 2.44 | 2.16 | 2.41 | — | — | 1.25 |
| P/B | 2.54 | — | — | — | 1.46 | 1.81 | 1.81 | 1.63 | — | — | 2.47 |
| EV/EBITDA | 14.2 | — | — | — | 12.4 | 13.9 | 13 | 11.2 | — | — | 12.8 |
| EV/Sales | 2.75 | — | — | — | 4.1 | 4.04 | 3.66 | 4.13 | — | — | 2.67 |
| Earnings yield | 4.14% | — | — | — | 3.64% | 5.5% | 2.55% | 5.77% | — | — | 3.91% |
| FCF yield | -0.09% | — | — | — | 4.43% | 1.01% | 5.57% | 8.88% | — | — | -0.72% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.99 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.1% | 28.3% | 29.6% | 31.3% | 37.6% | 30.8% | 30.8% | 40.5% | 36% | 33% | 25.9% |
| Operating margin | 11.4% | 13.8% | 15% | 17.3% | 20.7% | 16.9% | 15.8% | 20.8% | 18.4% | 17.7% | 10.2% |
| Net margin | 6.68% | 7.36% | 7.19% | 11.6% | 8.74% | 13.4% | 5.51% | 13.9% | 10.5% | 11.9% | 7.34% |
| ROE | 10.5% | 4.97% | 4.54% | 8.4% | 5.31% | 9.96% | 4.63% | 9.39% | 8.17% | 11.9% | 9.22% |
| ROA | 2.71% | 2.01% | 2% | 3.57% | 2.13% | 3.74% | 1.64% | 3.36% | 2.57% | 3.56% | 3.29% |
| ROIC | 6.07% | 4.7% | 4.71% | 5.02% | 5.05% | 4.68% | 3.8% | 4.99% | 4.5% | 5.41% | 4.98% |
| Return on tangible assets | 2.82% | 3.77% | 3.57% | 6.3% | 3.76% | 6.63% | 2.75% | 5.53% | 4.12% | 5.57% | 4.76% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.63 | 0.63 | 0.58 | 0.55 | 0.53 | 0.49 | 0.6 | 0.83 | 0.55 | 0.63 | 0.72 |
| Quick ratio | 0.53 | 0.53 | 0.49 | 0.47 | 0.42 | 0.4 | 0.49 | 0.74 | 0.49 | 0.55 | 0.73 |
| Debt / equity | 1.86 | 0.99 | 0.88 | 0.94 | 1.04 | 1.19 | 1.28 | 1.26 | 1.48 | 1.61 | 1.63 |
| Debt / assets | 0.48 | 0.4 | 0.39 | 0.4 | 0.42 | 0.45 | 0.45 | 0.45 | 0.46 | 0.48 | 0.48 |
| Net debt / EBITDA | 5.87 | 5.95 | 5.19 | 4.63 | 5.14 | 5.51 | 5.33 | 4.69 | 5.53 | 5.13 | 5.47 |
| Interest coverage | 2.54 | 1.2 | 2.26 | 3.76 | 2.47 | 3.86 | 2.41 | 3.04 | 2.66 | 2.96 | 2.84 |
| Effective tax rate | 5.79% | 0% | 6.64% | 22.7% | 18.5% | 18.3% | 35.3% | 23.1% | 22.9% | 20.5% | 21.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 26.1 | 20 | 18.5 | 17.1 | 13.3 | 16 | 18.1 | 15 | 24.8 | 29.9 | 38.3 |
| EPS (basic) | 1.95 | 1.66 | 1.46 | 2.64 | 1.48 | 2.87 | 1.28 | 2.84 | 2.34 | 3.23 | 3.23 |
| EPS (diluted) | 1.93 | 1.65 | 1.46 | 2.63 | 1.48 | 2.87 | 1.28 | 2.84 | 2.34 | 3.22 | 1.83 |
| Book value per share | 16.6 | 29.7 | 29.3 | 23.7 | 21.9 | 21.6 | 21.5 | 22.1 | 32 | 29.9 | 18.9 |
| FCF per share | -0.04 | -1.09 | 1.26 | 1.26 | 1.42 | 0.4 | 2.18 | 3.2 | 2.63 | 1.42 | 0.76 |
| Cash per share | 1.13 | 0.22 | 0.21 | 0.22 | 0.15 | 0.1 | 0.29 | 2.02 | 0.84 | 0.5 | 0.96 |
| Capex per share | 3.87 | — | — | — | — | — | — | — | — | 4.12 | 4.43 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 14.8% | — | — | — | — | — | — | — | — | 13.8% | 14% |
| Capex / operating cash flow | 107.9% | — | — | — | — | — | — | — | — | 73.1% | 83.8% |
| Payout ratio | 62.5% | 94.3% | 115.3% | 109.1% | 203.2% | 113% | 248.7% | 125.9% | 146.7% | 110.9% | 147.7% |
| Dividend yield | 2.59% | — | — | — | 7.39% | 6.21% | 6.35% | 7.26% | — | — | 5.93% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.696 |
| May 15, 2026 | $0.707 |
| Feb 17, 2026 | $0.712 |
| — |
| FY21 | — | $2.87 | — | — | $47.1B | — |
| FY20 | — | $1.48 | — | — | $39.1B | — |
| FY19 | — | $2.64 | — | — | $50.1B | — |
| FY18 | — | $1.46 | — | — | $46.4B | — |
| FY17 | — | $1.66 | — | — | $44.4B | — |
| FY16 | — | $1.95 | — | — | $34.6B | — |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.4B | $9.8B | $11.3B | $11B | $11.3B | $10.6B | $11.9B | $18.5B | $14.9B | $14.6B | $17.2B | $22.4B |
| YoY change | -21.1% | -14.9% | -15.8% | -8.59% | +8.67% | +7.7% | +5.4% | +67.6% | +31.2% | +38.1% | +44.2% | +20.8% |
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 | 1.5B | 480M | 518M | 648M | 452M | 286M | 861M | 5.9B | 1.3B | 1.1B |
| Receivables | 3.9B | 5.4B | 4.8B | 5.2B | 4B | 5B | 5.6B | 4.4B | 5.1B | 7.1B |
| Inventory | 1.2B | 1.5B | 1.3B | 1.3B | 1.5B | 1.7B | 2.3B | 1.5B | 1.1B | 1.6B |
| Total current assets | 7.8B | 9.2B | 8.6B | 8.7B | 7.3B | 9B | 12.1B | 14.4B | 9.7B | 13.2B |
| Property, plant & equipment | 118.3B | 169.4B | 167.5B | 171.4B | 174.2B | 186.2B | 104.5B | 104.6B | 96.3B | 131.6B |
| Goodwill & intangibles | 3.3B | 75.4B | 73.7B | 70.7B | 69.5B | 73.6B | 72.9B | 70.8B | 60.5B | 78.6B |
| Total assets | 85.2B | 162.1B | 166.9B | 163.2B | 160.3B | 168.9B | 179.6B | 180.3B | 160.8B | 218.5B |
| Accounts payable | 3.7B | 5.1B | 4.6B | 4.5B | 3.5B | 4.5B | 6.2B | 4.3B | 5.2B | 7.6B |
| Short-term debt | 4.5B | 4.3B | 4.3B | 5.3B | 4.1B | 7.7B | 8B | 6.5B | 6.1B | 6.3B |
| Total current liabilities | 12.3B | 14.6B | 14.9B | 15.9B | 14B | 18.2B | 20.3B | 17.4B | 17.5B | 21B |
| Long-term debt | 36.5B | 60.9B | 60.3B | 59.7B | 62.8B | 68B | 72.9B | 74.7B | 68.6B | 99B |
| Total liabilities | 63.2B | 96.4B | 93.5B | 93.8B | 95.9B | 105.5B | 116.2B | 115.8B | 110.2B | 153.3B |
| Shareholders' equity | 22B | 65.7B | 73.4B | 69.4B | 64.4B | 63.4B | 63.4B | 64.5B | 50.6B | 65.2B |
| Total debt | 40.9B | 65.2B | 64.6B | 65B | 66.9B | 75.6B | 81B | 81.2B | 74.7B | 105.3B |
| Net debt | 39.5B | 64.7B | 64.1B | 64.3B | 66.4B | 75.4B | 80.1B | 75.3B | 73.3B | 104.2B |
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 | 1B | 2.6B | 5.9B | 1.2B | 3.6B | 1.3B | 1.3B | 2.1B | 1.2B | 1.4B | 1.1B | 1.6B |
| Receivables | 3.7B | 4B | 4.4B | 4.9B | 4.7B | 4B | 5.1B | 7.6B | 5.5B | 5.9B | 7.1B | 10.4B |
| Inventory | 1.2B | 1.6B | 1.5B | 1.4B | 1.4B | 1.1B | 1.1B | 1.2B | 1.4B | 1.9B | 1.6B | 1.8B |
| Total current assets | 9B | 11.1B | 14.4B | 10B | 12.5B | 8.5B | 9.7B | 13.6B | 11.1B | 12.1B | 13.2B | 18.9B |
| Property, plant & equipment | — | — | 104.6B | — | — | — | 96.3B | — | — | — | 131.6B | — |
| Goodwill & intangibles | 71.3B | 72.2B | 70.8B | 77.6B | 77.6B | 55.9B | 60.5B | 82.2B | 78.9B | 79.9B | 78.6B | 79.5B |
| Total assets | 173.9B | 178.4B | 180.3B | 190.7B | 201.3B | 146.6B | 160.8B | 220B | 211.6B | 217B | 218.5B | 228.2B |
| Accounts payable | 3.7B | 4.4B | 4.3B | 3.8B | 4.6B | 4.3B | 5.2B | 6.6B | 5.8B | 6.5B | 7.6B | 9.8B |
| Short-term debt | 6.9B | 8.7B | 6.5B | 6.2B | 6.9B | 5.7B | 6.1B | 6B | 4.1B | 3.1B | 6.3B | 6.5B |
| Total current liabilities | 14B | 16.7B | 17.4B | 14.7B | 16.3B | 13.6B | 17.5B | 18.6B | 14.8B | 15B | 21B | 23.3B |
| Long-term debt | 72.5B | 68.8B | 74.7B | 81.4B | 85.2B | 62.2B | 68.6B | 97.2B | 97B | 100.6B | 99B | 103B |
| Total liabilities | 109.9B | 109.9B | 115.8B | 123.4B | 131B | 97.6B | 110.2B | 148.8B | 143.2B | 148.9B | 153.3B | 160.4B |
| Shareholders' equity | 64B | 68.5B | 64.5B | 67.3B | 70.3B | 49B | 50.6B | 71.3B | 68.4B | 68.1B | 65.2B | 67.8B |
| Total debt | 79.5B | 77.5B | 81.2B | 87.6B | 92.1B | 67.9B | 74.7B | 103.1B | 101.1B | 103.7B | 105.3B | 109.5B |
| Net debt | 78.4B | 74.9B | 75.3B | 86.4B | 88.5B | 66.6B | 73.3B | 101B | 99.8B | 102.3B | 104.2B | 107.9B |
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 | 2.3B | 3.3B | 3.3B | 5.8B | 3.4B | 6.3B | 2.9B | 6.1B | 4.1B | 7.8B |
| Depreciation & amortization | 2.2B | 3.2B | 3.2B | 3.4B | 3.7B | 3.9B | 4.3B | 4.6B | 3.8B | 5.7B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -388M | -462M | 890M | -218M | 62M | -1.5B | -70M | 2.1B | -213M | -1.4B |
| Operating cash flow | 4.8B | 3.2B | 7.4B | 10.2B | 7.9B | 9.7B | 7.1B | 14.6B | 8.4B | 12.3B |
| Capital expenditure | -5.1B | — | — | — | — | — | — | — | — | -9B |
| Investing cash flow | -5B | -2B | 3.1B | 617M | -262M | -3.1B | -1.2B | -2.3B | -7.9B | -8.7B |
| Dividends paid | -1.4B | -3.1B | -3.8B | -6.4B | -6.9B | -7.1B | -7.3B | -7.6B | -6.1B | -8.6B |
| Share repurchases | 0 | 0 | -210M | -300M | 0 | -415M | -1.2B | -125M | 0 | 0 |
| Financing cash flow | 840M | 3.5B | -7.7B | -5B | -4.8B | 1.2B | -5.4B | -2.9B | 2.6B | -2.4B |
| Net change in cash | 613M | 4.6B | 2.8B | 5.8B | 2.9B | 7.8B | 463M | 9.4B | 3.1B | 1.2B |
| Free cash flow | -50M | -2.4B | 3.2B | 3.7B | 4.2B | 1.2B | 6.4B | 9.3B | 4.2B | 3.1B |
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 | 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 | 2B | 623M | 1.6B | 1.6B | 2B | 1B | 453.8M | 2.5B | 2.3B | 847M | 2.1B | 1.8B |
| Depreciation & amortization | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 938.2M | 1B | 1.4B | 1.4B | 1.4B | 1.5B | 1.4B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 3.6B | 1.9B | 3.5B | 2.9B | 3.9B | 2.1B | 1.5B | 4.2B | 3.2B | 2.9B | 3.1B | 2.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | -1.9B | -2.3B | -3B | -2.4B |
| Investing cash flow | -487M | -16M | -610M | -6.4B | -1.4B | -3.8B | 1.7B | 114M | -1.9B | -2.1B | -3B | -2.5B |
| Dividends paid | -1.9B | -1.9B | -2B | -2B | -2B | -1.5B | -1.5B | -2.2B | -2.2B | -2.2B | -2.2B | -2.2B |
| Share repurchases | -125M | 0 | 0 | — | — | 0 | 0 | — | — | — | — | — |
| Financing cash flow | -2.5B | -376M | 2.3B | -120M | 2.9B | 111.1M | 441.3M | -950M | -1.2B | -126M | -108M | 1.1B |
| Net change in cash | 637M | 1.5B | 5.2B | -3.6B | 5.4B | -1.6B | 3.6B | 3.4B | 103M | 634M | -31M | 994M |
| Free cash flow | 2.4B | 1.8B | 2.4B | 1.9B | 1.4B | 909.7M | 774M | 1.3B | 1.3B | 456M | 105M | -173M |
| Aug 15, 2025 |
| $0.683 |
| May 15, 2025 | $0.68 |
| Feb 14, 2025 | $0.6581 |
| Nov 15, 2024 | $0.656 |
| Aug 15, 2024 | $0.6661 |
| Date | Ratio |
|---|---|
| Jun 1, 2011 | 2:1 |
| May 31, 2005 | 2:1 |
| May 6, 1999 | 2:1 |
| May 6, 1991 | 1642:1000 |