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 | $0.4 | $0.39 | -2.5% | — | — | — |
| Q4 26 | $2.09 | $2.33 | +11.5% | — | — | — |
| Q3 26 | $0.76 | $0.9 | +18.4% | — | — | — |
| Q2 26 | $0.45 | $0.51 | +13.3% | — | — | — |
| Q1 26 | $0.41 | $0.45 | +9.8% | — | — | — |
| Q4 25 | $1.01 | $1.18 | +16.8% | — | — | — |
| Q3 25 | $0.53 | $0.69 | +30.2% | — | — | — |
| Q2 25 | $0.07 | $0.12 | +71.4% | — | — | — |
| Q1 25 | -$0.18 | -$0.08 | +55.6% | — | — | — |
| Q4 24 | $0.66 | $0.82 | +24.2% | — | — | — |
| Q3 24 | $0.47 | $0.48 | +2.1% | — | — | — |
| Q2 24 | -$0.08 | $0.3 | +475.0% | — | — | — |
| Q1 24 | -$0.26 | -$0.17 | +34.6% | — | — | — |
| Q4 23 | $1.27 | $1.7 | +33.9% | — | — | — |
| Q3 23 | $0.52 | $0.42 | -19.2% | — | — | — |
| Q2 23 | $1.04 | $1.04 | 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 % |
|---|---|---|---|---|---|---|
| FY25 | — | $3.33 | — | — | $8.4B | — |
| FY24 | — | $0.45 | — | — | $5.2B | — |
| FY23 | — | $4.56 | — | — | $5.1B | — |
| FY22 | — | $4.79 | — | — | $12.1B |
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 | $1.6B | $2.7B | $4.7B | $3.8B | $2.7B | $6.8B | $12.1B | $5.1B | $5.2B | $8.4B |
| YoY change | -16.3% | +65.1% | +75.4% | -19.8% | -30% | +157.3% | +77.5% | -58.2% | +3% | +60% |
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 | 1.6B | 2.7B | 4.7B | 3.8B | 2.7B | 6.8B | 12.1B | 5.1B | 5.2B | 8.4B |
| Cost of revenue | 1B | 1.2B | 1.8B | 1.7B | 1.6B | 1.9B | 2B | 2B | 4.5B | 4.5B |
| Gross profit | 605.4M | 1.5B | 2.9B | 2.1B | 1.1B | 4.9B | 10.2B | 3.1B | 767.2M | 3.8B |
| Gross margin | 37% | 57.1% | 61.9% | 54.5% | 40.8% | 72.2% | 83.8% | 60.8% | 14.7% | 45.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 218.9M | 209M | 232.5M | 170.6M | 174.8M | 196.3M | 252.6M | 236.2M | 336.7M | 380.1M |
| Operating expenses | 1.1B | 1.4B | 2B | 2B | 1.9B | 2.2B | 2.4B | 2.4B | 379.9M | 592.5M |
| Operating income | -498.4M | 151.9M | 942.3M | 39.1M | -818.6M | 2.8B | 7.8B | 658.6M | 276.9M | 3B |
| Operating margin | -30.5% | 5.62% | 19.9% | 1.03% | -30.8% | 40.4% | 63.9% | 13% | 5.3% | 36.1% |
| Non-operating income, net | -264.7M | 214.7M | -3.8B | -1.4B | -176.3M | -4B | -5.2B | 1.7B | 442.1M | 401.8M |
| Pretax income | -894.3M | 198.6M | -3.1B | -1.6B | -1.3B | -1.6B | 2.3B | 2.1B | 264.2M | 3B |
| Income tax | -362.8M | -1.2B | -696.5M | -375.8M | -295.3M | -428M | 553.7M | 369M | 22.1M | 651.9M |
| Net income | -131.1M | 1.9B | -2B | -1.2B | -958.8M | -1.1B | 1.8B | 1.7B | 242.1M | 2.3B |
| Net margin | -8.01% | 68.8% | -42.4% | -32.2% | -36.1% | -16.7% | 14.7% | 34.2% | 4.64% | 27.8% |
| EBITDA | 421.5M | 1.2B | 2.7B | 1.6B | 626.4M | 4.5B | 9.5B | 2.4B | 2.5B | 5.6B |
| EPS | -2.71 | 8.05 | -8.6 | -4.79 | -3.71 | -3.58 | 4.79 | 4.56 | 0.45 | 3.33 |
| Diluted EPS | -2.71 | 8.04 | -8.6 | -4.79 | -3.71 | -3.58 | 4.38 | 4.22 | 0.45 | 3.31 |
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 | 1B | 1.4B | 1.3B | 891.2M | 1.2B | 1.8B | 2.4B | 1.8B | 1.8B | 2.3B | 3.6B | 1.8B |
| Cost of revenue | 509.7M | 586.5M | 589.1M | 568.2M | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B |
| Gross profit | 498.5M | 784.7M | 716.7M | 323M | 93M | 697.5M | 1.3B | 733.6M | 659M | 1.1B | 2.4B | 590.4M |
| Gross margin | 49.4% | 57.2% | 54.9% | 36.2% | 7.64% | 38.6% | 55% | 39.9% | 36.2% | 48.7% | 67.6% | 33.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 56.9M | 67.2M | 73.1M | 67.2M | 88.5M | 108M | 91.5M | 81.6M | 98.7M | 108.3M | 95.8M | 106.4M |
| Operating expenses | 648.4M | 590.7M | 631.1M | 663.8M | 378.9M | -205.7M | 106M | 259.3M | 133.4M | 93.8M | 113.8M | 170.9M |
| Operating income | -154.2M | 193.9M | 85.6M | -340.8M | -326.4M | 858.6M | 1.2B | 420.3M | 465.3M | 950.7M | 2.3B | 359.2M |
| Operating margin | -15.3% | 14.1% | 6.55% | -38.2% | -26.8% | 47.5% | 48.7% | 22.9% | 25.5% | 41.8% | 63% | 20.3% |
| Non-operating income, net | 168.5M | 531.3M | 96.2M | 361.6M | 82.4M | -98.1M | -666.4M | 777.6M | 181.1M | 109.5M | -194M | 82.6M |
| Pretax income | -46.1M | 652.4M | 127.4M | -35M | -402.3M | 574.1M | 394.1M | 1.1B | 536.5M | 954.7M | 2B | 366.4M |
| Income tax | -126.9M | 151M | 24.3M | -44.2M | -104.9M | 146.9M | 78.7M | 235.6M | 129.3M | 208.3M | 433.4M | 84.9M |
| Net income | 80.7M | 501.4M | 103.1M | 9.2M | -297.4M | 427.2M | 315.4M | 856.7M | 407.2M | 746.4M | 1.6B | 281.4M |
| Net margin | 8.01% | 36.6% | 7.89% | 1.04% | -24.4% | 23.6% | 13% | 46.6% | 22.3% | 32.8% | 43% | 15.9% |
| EBITDA | 284.8M | 700.8M | 575.1M | 152.9M | 262.9M | 1.5B | 1.8B | 1B | 1.2B | 1.6B | 2.9B | 1.1B |
| EPS | 0.21 | 1.2 | 0.24 | 0.02 | -0.54 | 0.7 | 0.4 | 1.31 | 0.54 | 1.08 | 2.38 | 0.34 |
| Diluted EPS | 0.2 | 1.13 | 0.23 | 0.02 | -0.54 | 0.69 | 0.4 | 1.3 | 0.53 | 1.08 | 2.36 | 0.34 |
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 | 5.9B | — | — | 2.8B | 3.3B | — | — | 14.7B | — | — | 31.2B |
| Enterprise value | 7.8B | — | — | 8.1B | 8.2B | — | — | 20.5B | — | — | 40.9B |
| Shares outstanding | 167M | 187.4M | 260.9M | 255.1M | 260.6M | 323.2M | 370M | 380.9M | 509.6M | 611.6M | 611.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | 8.49 | — | — | 11.6 |
| P/S | 3.63 | — | — | 0.73 | 1.25 | — | — | 2.9 | — | — | 3.36 |
| P/B | 0.65 | — | — | 0.28 | 0.36 | — | — | 1 | — | — | 1.24 |
| EV/EBITDA | 18.6 | — | — | 4.95 | 13.2 | — | — | 8.51 | — | — | 5.85 |
| EV/Sales | 4.79 | — | — | 2.13 | 3.1 | — | — | 4.04 | — | — | 4.4 |
| Earnings yield | — | — | — | — | — | — | — | 11.8% | — | — | 8.64% |
| FCF yield | -25.7% | — | — | 8.96% | 15% | — | — | 7.88% | — | — | 7.89% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37% | 57.1% | 61.9% | 54.5% | 40.8% | 72.2% | 83.8% | 60.8% | 14.7% | 45.9% | 33.4% |
| Operating margin | -30.5% | 5.62% | 19.9% | 1.03% | -30.8% | 40.4% | 63.9% | 13% | 5.3% | 36.1% | 23.4% |
| Net margin | -8.01% | 68.8% | -42.4% | -32.2% | -36.1% | -16.7% | 14.7% | 34.2% | 4.64% | 27.8% | 29.2% |
| ROE | -1.44% | 10.1% | -18.3% | -12.5% | -10.4% | -11.4% | 15.9% | 11.7% | 1% | 8.5% | 11.1% |
| ROA | -0.85% | 6.29% | -9.69% | -6.5% | -5.29% | -5.28% | 7.86% | 6.86% | 0.61% | 5.56% | 6.63% |
| ROIC | -4.52% | 0.62% | 5.73% | 0.26% | -5.77% | 17.8% | 38.3% | 2.64% | 0.76% | 6.71% | 9.16% |
| Return on tangible assets | -0.85% | 6.56% | -9.76% | -6.51% | -5.29% | -5.28% | 7.86% | 6.86% | 0.69% | 6.24% | 8.12% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.27 | 0.94 | 0.84 | 1.3 | 0.69 | 0.44 | 1.08 | 0.99 | 0.7 | 0.76 | 0.67 |
| Quick ratio | 2.27 | 0.94 | 0.84 | 1.3 | 0.69 | 0.44 | 1.08 | 0.99 | 0.7 | 0.76 | 0.67 |
| Debt / equity | 0.36 | 0.33 | 0.5 | 0.54 | 0.53 | 0.56 | 0.51 | 0.4 | 0.39 | 0.29 | 0.2 |
| Debt / assets | 0.21 | 0.2 | 0.27 | 0.28 | 0.27 | 0.26 | 0.25 | 0.23 | 0.24 | 0.19 | 0.14 |
| Net debt / EBITDA | 4.51 | 4.92 | 2.02 | 3.25 | 7.87 | 1.23 | 0.45 | 2.39 | 3.72 | 1.38 | 0.82 |
| Interest coverage | -5.82 | 2.18 | -12.4 | -6.99 | -3.84 | -4.42 | 10.4 | 10.6 | 1.58 | 7.79 | 10.9 |
| Effective tax rate | 0% | 0% | 0% | 0% | 0% | 0% | 23.7% | 17.5% | 8.36% | 21.9% | 22.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.8 | 14.4 | 18.2 | 14.9 | 10.2 | 21.2 | 32.8 | 13.3 | 10.2 | 13.7 | 14.9 |
| EPS (basic) | -2.71 | 8.05 | -8.6 | -4.79 | -3.71 | -3.58 | 4.79 | 4.56 | 0.45 | 3.33 | 3.33 |
| EPS (diluted) | -2.71 | 8.04 | -8.6 | -4.79 | -3.71 | -3.58 | 4.38 | 4.22 | 0.45 | 3.31 | 4.31 |
| Book value per share | 54.6 | 98.3 | 42 | 38.4 | 35.5 | 30.9 | 30.3 | 38.8 | 47.6 | 44.7 | 40.4 |
| FCF per share | -9.13 | -1.61 | -2.9 | 0.98 | 1.9 | 1.88 | 5.58 | 3.04 | 1.12 | 4.64 | 5.97 |
| Cash per share | 8.32 | 0.14 | 0.01 | 0.02 | 0.07 | 0.35 | 3.94 | 0.21 | 0.4 | 0.18 | 0.18 |
| Capex per share | — | — | — | — | — | — | — | — | — | 3.74 | 3.95 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 27.4% | 26.2% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 44.6% | 39.8% |
| Payout ratio | -15.4% | 1.12% | -1.56% | -2.51% | -0.8% | 0% | 11.4% | 13.2% | 134.9% | 16.8% | 15.1% |
| Dividend yield | 0.34% | — | — | 1.1% | 0.23% | — | — | 1.55% | — | — | 1.32% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 5, 2026 | $0.165 |
| May 6, 2026 | $0.165 |
| Feb 17, 2026 | $0.165 |
| — |
| FY21 | — | -$3.58 | — | — | $6.8B | — |
| FY20 | — | -$3.71 | — | — | $2.7B | — |
| FY19 | — | -$4.79 | — | — | $3.8B | — |
| FY18 | — | -$8.6 | — | — | $4.7B | — |
| FY17 | — | $8.05 | — | — | $2.7B | — |
| FY16 | — | -$2.71 | — | — | $1.6B | — |
| 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 | $1B | $1.4B | $1.3B | $891.2M | $1.2B | $1.8B | $2.4B | $1.8B | $1.8B | $2.3B | $3.6B | $1.8B |
| YoY change | -72.7% | -46.7% | -28.9% | +4.31% | +20.7% | +31.9% | +85.2% | +106.2% | +49.8% | +25.8% | +49.5% | -3.94% |
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 | 1.4B | 26.3M | 3.5M | 4.6M | 18.2M | 114M | 1.5B | 81M | 202.1M | 110.8M |
| Receivables | 341.6M | 664.7M | 1.2B | 610.1M | 566.6M | 1.4B | 1.6B | 823.7M | 1.1B | 1.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.8B | 1.2B | 2B | 1.8B | 1.2B | 2.3B | 4B | 2B | 1.7B | 1.9B |
| Property, plant & equipment | -716.4M | -4.2B | -4.4B | -5.2B | -5.7B | -7.1B | -8.7B | -9.6B | -1.8B | -3.2B |
| Goodwill & intangibles | 0 | 1.2B | 154.7M | 52M | 0 | — | — | — | 4.6B | 4.5B |
| Total assets | 15.5B | 29.5B | 20.7B | 18.8B | 18.1B | 21.6B | 22.7B | 25.3B | 39.8B | 41.8B |
| Accounts payable | 310M | 726.4M | 1.1B | 796.4M | 705.5M | 1.3B | 1.6B | 1.3B | 1.2B | 1.4B |
| Short-term debt | — | 12.4M | 704.4M | 45.2M | 179.2M | 1.1B | 458.1M | 338.8M | 362.7M | 565.2M |
| Total current liabilities | 804.6M | 1.2B | 2.4B | 1.3B | 1.8B | 5.2B | 3.7B | 2B | 2.5B | 2.5B |
| Long-term debt | 3.3B | 6B | 4.8B | 5.3B | 4.8B | 4.5B | 5.3B | 5.5B | 9B | 7.3B |
| Total liabilities | 6.4B | 11.1B | 9.8B | 9B | 8.9B | 11.6B | 11.5B | 10.5B | 15.6B | 14.4B |
| Shareholders' equity | 9.1B | 18.4B | 11B | 9.8B | 9.3B | 10B | 11.2B | 14.8B | 24.3B | 27.4B |
| Total debt | 3.3B | 6B | 5.5B | 5.3B | 5B | 5.6B | 5.7B | 5.8B | 9.4B | 7.9B |
| Net debt | 2.2B | 6B | 5.5B | 5.3B | 4.9B | 5.5B | 4.3B | 5.8B | 9.2B | 7.7B |
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 | 64.8M | 81M | 648M | 30M | 89M | 202.1M | 281.8M | 555.5M | 235.7M | 110.8M | 326.6M | 112.9M |
| Receivables | 559.3M | 823.7M | 445.2M | 587M | 577.6M | 1.1B | 1.2B | 817.4M | 803.9M | 1.5B | 953.3M | 835.1M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.2B | 2B | 2.1B | 1.2B | 1.1B | 1.7B | 1.7B | 1.6B | 1.3B | 1.9B | 1.6B | 1.2B |
| Property, plant & equipment | -10.4B | -9.6B | -11.3B | -11.8B | -12.3B | -1.8B | -13.2B | -13.6B | -14.3B | -3.2B | -15.5B | -16.2B |
| Goodwill & intangibles | — | — | — | — | 4.9B | 4.6B | 4.6B | 4.5B | 4.5B | 4.5B | 4.5B | 4.5B |
| Total assets | 24.6B | 25.3B | 25.4B | 24.7B | 39.9B | 39.8B | 39.7B | 39.7B | 41.2B | 41.8B | 41.7B | 41.3B |
| Accounts payable | 1.2B | 1.3B | 1.1B | 1.2B | 1B | 1.2B | 1.3B | 1.2B | 1.1B | 1.4B | 1.4B | 1.2B |
| Short-term debt | 414.6M | 338.8M | 607M | 6.4M | 400.1M | 362.7M | 285M | 391.8M | 506.7M | 565.2M | 507.5M | 115M |
| Total current liabilities | 2.1B | 2B | 2.4B | 1.7B | 2.1B | 2.5B | 3.1B | 2.3B | 2.2B | 2.5B | 2.4B | 1.8B |
| Long-term debt | 5.5B | 5.5B | 4.9B | 4.9B | 13.4B | 9B | 8.1B | 7.9B | 7.7B | 7.3B | 5.5B | 5.5B |
| Total liabilities | 10.3B | 10.5B | 10.3B | 9.6B | 19.5B | 15.6B | 15.3B | 14.6B | 14.4B | 14.4B | 12.9B | 12.5B |
| Shareholders' equity | 14.2B | 14.8B | 15.2B | 15.1B | 20.5B | 24.3B | 24.4B | 25.1B | 26.8B | 27.4B | 28.8B | 28.9B |
| Total debt | 5.9B | 5.8B | 5.5B | 5B | 13.8B | 9.4B | 8.4B | 8.3B | 8.2B | 7.9B | 6B | 5.7B |
| Net debt | 5.9B | 5.8B | 4.9B | 4.9B | 13.7B | 9.2B | 8.1B | 7.8B | 8B | 7.7B | 5.7B | 5.5B |
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 | -131.1M | 1.9B | -2B | -1.2B | -958.8M | -1.1B | 1.8B | 1.7B | 242.1M | 2.3B |
| Depreciation & amortization | 927.9M | 1.1B | 1.8B | 1.6B | 1.4B | 1.7B | 1.7B | 1.7B | 2.2B | 2.6B |
| Stock-based compensation | 44.6M | 94.6M | 25.2M | 31.2M | 19.6M | 28.2M | 45.2M | 49.8M | 158.3M | 60.8M |
| Change in working capital | -174.3M | -10.7M | -119.5M | 19.5M | 139.2M | -366.7M | 99.2M | 383.6M | -281.8M | -230.1M |
| Operating cash flow | 744.1M | 2B | -1.1B | 421.2M | 1.3B | -2.4B | -1.8B | 4.9B | 3.5B | 5.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -2.3B |
| Investing cash flow | -293.2M | -2.3B | -247.3M | 1.3M | -513.6M | -1B | -21.3M | -2.3B | 673.7M | -2.8B |
| Dividends paid | -20.2M | -20.8M | -31.4M | -30.7M | -7.7M | 0 | -203.6M | -228.3M | -326.6M | -389.6M |
| Share repurchases | -30K | -30K | -538.9M | 0 | 0 | -12.9M | -409.5M | -201M | 0 | 0 |
| Financing cash flow | 354.3M | 456.4M | -8.1B | -3.7B | -3.1B | -7.9B | -10.9B | -1.2B | -1.1B | -2.4B |
| Net change in cash | 805.1M | 188.3M | -9.4B | -3.3B | -2.3B | -11.3B | -12.7B | 1.3B | 3B | -91.3M |
| Free cash flow | -1.5B | -301.5M | -755.5M | 249.3M | 495.5M | 607.3M | 2.1B | 1.2B | 573.3M | 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 | 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 | 80.7M | 501.4M | 103.1M | 9.2M | -297.4M | 427.2M | 315.4M | 856.7M | 407.2M | 746.4M | 1.6B | 281.4M |
| Depreciation & amortization | 438.9M | 506.8M | 489.5M | 474.3M | 589.3M | 620.3M | 620.8M | 623.5M | 688.4M | 667.8M | 654.8M | 689.6M |
| Stock-based compensation | 14.8M | 11.7M | 10.6M | 12.1M | 118.9M | 16.8M | 14.8M | 13.8M | 15.3M | 17M | 18.6M | 23.8M |
| Change in working capital | 11.8M | -150.2M | 205.1M | -83M | 70.7M | -474.6M | 74.4M | 323.8M | -203.4M | -424.9M | 474.3M | -100.6M |
| Operating cash flow | 621.5M | 1.2B | 1.2B | 658.1M | 669.3M | 910.2M | 1B | 2B | 1B | 1.1B | 3.1B | 1B |
| Capital expenditure | — | — | — | — | — | — | — | — | -626.4M | -612.7M | -598.5M | -650.2M |
| Investing cash flow | -2.3B | -6.4M | -32.7M | 246.1M | -713.6M | 1.2B | -34.4M | -114.3M | -1B | -621M | -842.4M | -681.1M |
| Dividends paid | -54.2M | -65.8M | -69.4M | -69.6M | -93.6M | -94M | -94.1M | -94.3M | -98.3M | -103M | -103.1M | -103.2M |
| Share repurchases | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — |
| Financing cash flow | 1.2B | -762.6M | -21.4M | -628.1M | 749.1M | -1.2B | -1.1B | -304M | -311.6M | -629.3M | -2B | -580.6M |
| Net change in cash | -479.8M | 441.9M | 1.2B | 276.1M | 704.8M | 858.6M | -154.3M | 1.5B | -319.8M | -124.9M | 215.8M | -213.7M |
| Free cash flow | -49.5M | 91.2M | 621.2M | -236.1M | 23.5M | 164.7M | 1.2B | 692.1M | 391.3M | 512.7M | 2.5B | 397.8M |
| Nov 5, 2025 |
| $0.165 |
| Aug 6, 2025 | $0.158 |
| May 7, 2025 | $0.158 |
| Feb 18, 2025 | $0.1575 |
| Nov 6, 2024 | $0.1575 |
| Date | Ratio |
|---|---|
| Nov 13, 2018 | 1837:1000 |
| Sep 2, 2005 | 2:1 |
| Jun 12, 2001 | 2:1 |
| Jan 26, 1993 | 3:2 |
| Apr 1, 1987 | 3:2 |
| Feb 1, 1984 | 3:2 |
| Apr 7, 1981 | 3:2 |