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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $1.01 | $1.03 | +2.0% | — | — | — |
| Q3 26 | $0.84 | $0.86 | +2.4% | — | — | — |
| Q2 26 | $1.43 | $1.53 | +7.0% | — | — | — |
| Q1 26 | $0.91 | $1.05 | +15.4% | — | — | — |
| Q4 25 | $0.69 | $0.82 | +18.8% | — | — | — |
| Q3 25 | $0.63 | $0.66 | +4.8% | — | — | — |
| Q2 25 | $1.49 | $1.5 | +0.7% | — | — | — |
| Q1 25 | $0.88 | $0.96 | +9.1% | — | — | — |
| Q4 24 | $0.72 | $0.54 | -25.0% | — | — | — |
| Q3 24 | $0.27 | $0.26 | -3.7% | — | — | — |
| Q2 24 | $1.5 | $1.64 | +9.3% | — | — | — |
| Q1 24 | $0.84 | $0.92 | +9.5% | — | — | — |
| Q4 23 | $0.69 | $0.57 | -17.4% | — | — | — |
| Q3 23 | $0.25 | $0.26 | +4.0% | — | — | — |
| Q2 23 | $1.32 | $1.42 | +7.6% | — | — | — |
| Q1 23 | $0.7 | $0.89 | +27.1% | — | — | — |
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 | — | $3.98 | — | — | $12.9B | — |
| FY24 | — | $2.47 | — | — | $11.9B | — |
| FY23 | — | $11.1 | — | — | $12.1B | — |
| FY22 | — | $5.4 | — | — | $13.8B |
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 | $10.8B | $11.1B | $11B | $10.9B | $10.1B | $11.7B | $13.8B | $12.1B | $11.9B | $12.9B |
| YoY change | -5.8% | +2.11% | -0.59% | -1.19% | -7.03% | +16.1% | +17.2% | -11.7% | -2.2% | +8.98% |
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 | 10.8B | 11.1B | 11B | 10.9B | 10.1B | 11.7B | 13.8B | 12.1B | 11.9B | 12.9B |
| Cost of revenue | 9.3B | 6.9B | 7.3B | 6.7B | 5.7B | 6.9B | 8.5B | 6.8B | 6.1B | 6.8B |
| Gross profit | 1.5B | 4.2B | 3.7B | 4.2B | 4.5B | 4.9B | 5.3B | 5.3B | 5.7B | 6.2B |
| Gross margin | 14.3% | 37.7% | 33.6% | 38.4% | 44.1% | 41.5% | 38.3% | 43.9% | 48.3% | 47.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 421.7M | 273.8M | 689.6M | 374.6M | 396.5M | 418M | 893.5M | 68.2M | 213.9M | 66.3M |
| Operating income | -815.2M | 1.9B | 1B | 1.7B | 1.8B | 2.1B | 1.9B | 2.7B | 2.8B | 3.2B |
| Operating margin | -7.52% | 17.1% | 9.1% | 15.4% | 17.8% | 18% | 13.7% | 21.9% | 23.2% | 24.8% |
| Non-operating income, net | -45.3M | -556.7M | -532.5M | -397.6M | -117.8M | -394.9M | 158.7M | -145.2M | -464.1M | 75.5M |
| Pretax income | -1.4B | 967.9M | -174.3M | 1.1B | 1.3B | 1.3B | 1.1B | 1.7B | 1.4B | 2.3B |
| Income tax | -817.3M | 542.6M | -1B | -169.8M | -121.5M | 191.4M | -39M | -690.5M | 381M | 498M |
| Net income | -564.5M | 425.4M | 862.6M | 1.3B | 1.4B | 1.1B | 1.1B | 2.4B | 1.1B | 1.8B |
| Net margin | -5.2% | 3.84% | 7.83% | 11.6% | 13.9% | 9.53% | 7.97% | 19.4% | 8.93% | 13.7% |
| EBITDA | 1.3B | 4.2B | 3B | 4.2B | 4.2B | 4.6B | 4B | 4.9B | 5B | 6B |
| EPS | -3.26 | 2.29 | 4.68 | 6.36 | 6.94 | 5.57 | 5.4 | 11.1 | 2.47 | 3.98 |
| Diluted EPS | -3.26 | 2.28 | 4.63 | 6.3 | 6.9 | 5.54 | 5.37 | 11.1 | 2.45 | 3.91 |
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 | 3.6B | 2.7B | 2.8B | 3B | 3.4B | 2.7B | 2.8B | 3.3B | 3.8B | 3B | 3.2B | — |
| Cost of revenue | 1.8B | 1.7B | 1.6B | 1.5B | 1.6B | 1.5B | 1.4B | 1.8B | 1.9B | 1.7B | 1.7B | — |
| Gross profit | 1.8B | 1B | 1.2B | 1.5B | 1.8B | 1.3B | 1.5B | 1.6B | 1.9B | 1.2B | 1.5B | — |
| Gross margin | 49.7% | 36.9% | 43.8% | 50.5% | 52.2% | 45.7% | 51% | 46.9% | 50.4% | 42% | 47.5% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | -31.2M | 72.5M | 162.7M | 179.8M | -47.6M | -81M | 39.1M | 612K | 33.5M | -6.9M | 178.1M | — |
| Operating income | 1.2B | 261.2M | 369.8M | 617.6M | 1.1B | 645M | 700.1M | 837.4M | 1.1B | 545.7M | 590.3M | — |
| Operating margin | 32.9% | 9.58% | 13.2% | 20.9% | 33.2% | 23.5% | 24.6% | 25.2% | 29.7% | 18.4% | 18.5% | — |
| Non-operating income, net | -31.9M | -58.3M | -155.7M | -313.3M | -33.8M | 38.7M | 58.7M | 7.6M | -9.3M | 18.5M | 52.2M | — |
| Pretax income | 896.7M | 14.9M | 97.5M | 85.4M | 861.2M | 398.1M | 462.5M | 610.4M | 903.7M | 294.7M | 478.6M | — |
| Income tax | 227M | -973.4M | 21M | 33.6M | 215.5M | 110.9M | 100M | 138.4M | 205.3M | 54.2M | 87.8M | — |
| Net income | 669.7M | 988.3M | 76.5M | 51.7M | 645.8M | 287.2M | 362.4M | 472M | 698.4M | 240.5M | 390.8M | — |
| Net margin | 18.6% | 36.3% | 2.74% | 1.75% | 19.1% | 10.5% | 12.7% | 14.2% | 18.3% | 8.13% | 12.3% | — |
| EBITDA | 1.7B | 823.6M | 1.1B | 951.7M | 1.7B | 1.3B | 1.4B | 1.5B | 1.8B | 1.3B | 1.5B | — |
| EPS | 3.15 | 4.66 | 0.17 | 0.12 | 1.5 | 0.67 | 0.84 | 4.18 | 1.55 | 0.52 | 0.84 | 1.05 |
| Diluted EPS | 3.14 | 4.64 | 0.17 | 0.12 | 1.5 | 0.65 | 0.82 | 4.17 | 1.53 | 0.51 | 0.83 | 1.03 |
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 | 6.6B | 7.3B | 7.8B | 11.7B | 10B | 11.3B | 11.5B | 10.7B | — | 40.9B | 49.7B |
| Enterprise value | 20.7B | 23.2B | 25.4B | 31.1B | 32.2B | 38B | 38B | 36.8B | — | 69.9B | 81.9B |
| Shares outstanding | 178.9M | 179.7M | 181.4M | 195.2M | 200.1M | 200.9M | 204.5M | 211.6M | 427.7M | 442M | 442M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 17.2 | 9.05 | 9.29 | 7.1 | 10.1 | 10.5 | 4.53 | — | 23 | 27.6 |
| P/S | 0.61 | 0.66 | 0.71 | 1.07 | 0.99 | 0.96 | 0.84 | 0.88 | — | 3.16 | 3.77 |
| P/B | 0.81 | 0.91 | 0.88 | 1.14 | 0.91 | 0.97 | 0.88 | 0.73 | — | 2.4 | 2.91 |
| EV/EBITDA | 15.4 | 5.59 | 8.55 | 7.48 | 7.61 | 8.29 | 9.51 | 7.57 | — | 11.7 | 14.8 |
| EV/Sales | 1.9 | 2.1 | 2.31 | 2.86 | 3.19 | 3.23 | 2.76 | 3.03 | — | 5.4 | 6.07 |
| Earnings yield | — | 5.82% | 11% | 10.8% | 14.1% | 9.88% | 9.54% | 22.1% | — | 4.34% | 3.62% |
| FCF yield | -15.9% | -18.8% | -24.2% | -15.5% | -24.7% | -34.9% | -23.5% | -3.9% | — | -6.83% | -8.86% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.37 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.3% | 37.7% | 33.6% | 38.4% | 44.1% | 41.5% | 38.3% | 43.9% | 48.3% | 47.7% | 47% |
| Operating margin | -7.52% | 17.1% | 9.1% | 15.4% | 17.8% | 18% | 13.7% | 21.9% | 23.2% | 24.8% | 24.5% |
| Net margin | -5.2% | 3.84% | 7.83% | 11.6% | 13.9% | 9.53% | 7.97% | 19.4% | 8.93% | 13.7% | 13.3% |
| ROE | -6.98% | 5.32% | 9.75% | 12.3% | 12.8% | 9.59% | 8.4% | 16% | 6.99% | 10.4% | 10.2% |
| ROA | -1.23% | 0.91% | 1.79% | 2.43% | 2.42% | 1.88% | 1.87% | 3.96% | 1.64% | 2.47% | 2.68% |
| ROIC | -3.68% | 3.49% | 3.78% | 5.67% | 5.41% | 4.7% | 4.77% | 6.51% | 4.69% | 5.45% | 5.1% |
| Return on tangible assets | -1.25% | 0.93% | 1.82% | 2.47% | 2.45% | 1.91% | 1.9% | 4.01% | 1.66% | 2.49% | 2.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.15 | 0.65 | 0.54 | 0.54 | 0.65 | 0.59 | 0.64 | 0.57 | 0.72 | 0.74 | 0.91 |
| Quick ratio | 0.88 | 0.47 | 0.38 | 0.37 | 0.49 | 0.39 | 0.43 | 0.32 | 0.43 | 0.51 | 0.73 |
| Debt / equity | 1.89 | 2.09 | 2.05 | 1.93 | 2.19 | 2.32 | 2.05 | 1.78 | 1.9 | 1.82 | 1.87 |
| Debt / assets | 0.33 | 0.36 | 0.38 | 0.38 | 0.41 | 0.46 | 0.46 | 0.44 | 0.45 | 0.43 | 0.45 |
| Net debt / EBITDA | 10.5 | 3.83 | 5.92 | 4.66 | 5.25 | 5.82 | 6.63 | 5.37 | 5.6 | 4.85 | 5.01 |
| Interest coverage | -1.07 | 2.46 | 0.75 | 2.47 | 2.64 | 2.57 | 2.07 | 2.66 | 2.25 | 2.7 | 2.65 |
| Effective tax rate | 0% | 56.1% | 0% | 0% | 0% | 14.6% | 0% | 0% | 26.4% | 21.9% | 21.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 60.6 | 61.6 | 60.7 | 55.7 | 50.5 | 58.4 | 67.3 | 57.4 | 27.8 | 29.3 | 29.7 |
| EPS (basic) | -3.26 | 2.29 | 4.68 | 6.36 | 6.94 | 5.57 | 5.4 | 11.1 | 2.47 | 3.98 | 3.98 |
| EPS (diluted) | -3.26 | 2.28 | 4.63 | 6.3 | 6.9 | 5.54 | 5.37 | 11.1 | 2.45 | 3.91 | 3.94 |
| Book value per share | 45.2 | 44.5 | 48.8 | 52.6 | 54.8 | 58.1 | 63.9 | 69.7 | 35.5 | 38.5 | 37.4 |
| FCF per share | -5.84 | -7.67 | -10.4 | -9.3 | -12.3 | -19.7 | -13.2 | -1.97 | -3.46 | -6.31 | -6.81 |
| Cash per share | 6.64 | 4.35 | 2.65 | 2.18 | 8.79 | 2.2 | 1.1 | 0.63 | 2.01 | 4.36 | 8.26 |
| Capex per share | 22.6 | 22.3 | 23.5 | 23.7 | 25.8 | 31.1 | 25.9 | 22.3 | 14 | — | 18.6 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 37.3% | 36.1% | 38.8% | 42.6% | 51% | 53.3% | 38.4% | 38.8% | 50.3% | — | 64.7% |
| Capex / operating cash flow | 854.3% | 75.8% | 324.8% | 194% | 176.1% | 202% | 172.5% | 96.1% | 135.1% | — | 157% |
| Payout ratio | -112.1% | 151.1% | 76.7% | 57.9% | 54.5% | 70.9% | 78.4% | 39.6% | 94.2% | 61.6% | 64.4% |
| Dividend yield | 9.63% | 8.79% | 8.48% | 6.23% | 7.68% | 7.01% | 7.48% | 8.75% | — | 2.67% | 2.4% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 13, 2026 | $0.64 |
| May 1, 2026 | $0.64 |
| Feb 9, 2026 | $0.64 |
| — |
| FY21 | — | $5.57 | — | — | $11.7B | — |
| FY20 | — | $6.94 | — | — | $10.1B | — |
| FY19 | — | $6.36 | — | — | $10.9B | — |
| FY18 | — | $4.68 | — | — | $11B | — |
| FY17 | — | $2.29 | — | — | $11.1B | — |
| FY16 | — | -$3.26 | — | — | $10.8B | — |
| 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 | $3.6B | $2.7B | $2.8B | $3B | $3.4B | $2.7B | $2.8B | $3.3B | $3.8B | $3B | $3.2B | — |
| YoY change | -14.8% | -16.7% | -6.25% | +3.78% | -5.74% | +0.64% | +1.87% | +12.7% | +12.5% | +7.9% | +12% | — |
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 | 1.2B | 781.3M | 481M | 425.7M | 1.8B | 442.6M | 224.2M | 132.5M | 859.7M | 1.9B |
| Receivables | 643.1M | 659.8M | 551.2M | 588.1M | 715.7M | 718.3M | 757.7M | 673.5M | 663.6M | 703.4M |
| Inventory | 878.1M | 905.9M | 870.1M | 970.5M | 1.1B | 1.2B | 1.3B | 1.6B | 1.8B | 1.8B |
| Total current assets | 3.7B | 3.3B | 3B | 3B | 4.6B | 3.6B | 4.1B | 3.7B | 4.4B | 5.8B |
| Property, plant & equipment | -17.4B | -17.8B | -18B | -19.3B | -21.1B | -22.3B | -22.5B | -23.3B | -23B | -21.4B |
| Goodwill & intangibles | 754.3M | 754.3M | 754.3M | 754.3M | 754.3M | 754.3M | 754.3M | 748.2M | 735.3M | 735.2M |
| Total assets | 45.9B | 46.7B | 48.3B | 51.7B | 58.2B | 59.5B | 58.6B | 59.7B | 64.8B | 71.9B |
| Accounts payable | 1.3B | 1.5B | 1.5B | 1.5B | 2.7B | 2.6B | 1.8B | 1.6B | 1.9B | 2.6B |
| Short-term debt | 782.3M | 2.3B | 2.6B | 2.7B | 2.8B | 2.2B | 3.1B | 3.2B | 2.3B | 3B |
| Total current liabilities | 3.2B | 5B | 5.4B | 5.6B | 7.1B | 6.2B | 6.4B | 6.4B | 6.1B | 7.8B |
| Long-term debt | 14.5B | 14.3B | 15.5B | 17.1B | 21.2B | 24.8B | 23.6B | 23B | 26.6B | 27.9B |
| Total liabilities | 37.8B | 38.7B | 39.4B | 41.5B | 47.3B | 47.8B | 45.5B | 45B | 49.6B | 54.9B |
| Shareholders' equity | 8.1B | 8B | 8.8B | 10.3B | 11B | 11.7B | 13.1B | 14.7B | 15.2B | 17B |
| Total debt | 15.3B | 16.7B | 18.1B | 19.8B | 24B | 27.1B | 26.8B | 26.2B | 28.9B | 30.9B |
| Net debt | 14.1B | 15.9B | 17.6B | 19.4B | 22.2B | 26.6B | 26.5B | 26.1B | 28.1B | 29B |
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 | 1.2B | 1.5B | 132.5M | 1.3B | 1.4B | 1.4B | 859.7M | 1.5B | 1.2B | 1.5B | 1.9B | 3.6B |
| Receivables | 624.9M | 958.2M | 673.5M | 648.9M | 761.1M | 917.4M | 663.6M | 723.6M | 816.4M | 985.4M | 703.4M | 739.2M |
| Inventory | 1.5B | 1.5B | 1.6B | 1.7B | 1.8B | 1.8B | 1.8B | 1.7B | 1.8B | 1.8B | 1.8B | 1.9B |
| Total current assets | 4.7B | 5.3B | 3.7B | 4.8B | 5.1B | 5.2B | 4.4B | 5.1B | 5.2B | 5.6B | 5.8B | 7.8B |
| Property, plant & equipment | -22.7B | -23B | -23.3B | -23.4B | -23.4B | -22.9B | -23B | -22.2B | -21.9B | -21.5B | -21.4B | -20B |
| Goodwill & intangibles | 754.3M | 754.3M | 748.2M | 748.2M | 748.2M | 748.2M | 735.3M | 735.4M | 735.2M | 735.2M | 735.2M | 735.2M |
| Total assets | 59.7B | 60.6B | 59.7B | 61.6B | 62.8B | 64.5B | 64.8B | 66.6B | 68.4B | 69.8B | 71.9B | 75.8B |
| Accounts payable | 1.5B | 1.3B | 1.6B | 1.2B | 1.3B | 1.5B | 1.9B | 1.8B | 2.1B | 2.2B | 2.6B | 2.7B |
| Short-term debt | 3B | 2.9B | 3.2B | 4.1B | 2.4B | 2.4B | 2.3B | 2.7B | 2.3B | 3.4B | 3B | 2.9B |
| Total current liabilities | 5.9B | 5.8B | 6.4B | 6.9B | 5.5B | 5.9B | 6.1B | 6.2B | 6.5B | 7.8B | 7.8B | 8.2B |
| Long-term debt | 24.3B | 24.7B | 23B | 24.3B | 26.3B | 26.6B | 26.6B | 28.3B | 28.1B | 27.1B | 27.9B | 31.2B |
| Total liabilities | 46.3B | 46.7B | 45B | 47.1B | 48.1B | 49.3B | 49.6B | 51.3B | 52.1B | 53.1B | 54.9B | 58.4B |
| Shareholders' equity | 13.4B | 13.8B | 14.7B | 14.6B | 14.7B | 15.1B | 15.2B | 15.3B | 16.3B | 16.8B | 17B | 17.4B |
| Total debt | 27.3B | 27.5B | 26.2B | 28.4B | 28.8B | 29B | 28.9B | 30.9B | 30.4B | 30.4B | 30.9B | 34.1B |
| Net debt | 26.1B | 26B | 26.1B | 27.1B | 27.4B | 27.6B | 28.1B | 29.4B | 29.2B | 28.9B | 29B | 30.5B |
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 | -564.5M | 425.4M | 862.6M | 1.3B | 1.4B | 1.1B | 1.1B | 2.4B | 1.1B | 1.8B |
| Depreciation & amortization | 2.1B | 2.1B | 2B | 2.2B | 2.3B | 2.2B | 2.2B | 2.2B | 2.4B | 2.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 14.5M | -101.1M | -562.4M | -592.6M | -768.1M | -809.5M | -226.5M | 906.8M | 678.7M | 343.4M |
| Operating cash flow | 473.4M | 5.3B | 1.3B | 2.4B | 2.9B | 3.1B | 3.1B | 4.9B | 4.4B | 5.2B |
| Capital expenditure | -4B | -4B | -4.3B | -4.6B | -5.2B | -6.3B | -5.3B | -4.7B | -6B | — |
| Investing cash flow | -3.9B | -3.8B | -4.1B | -4.5B | -4.8B | -6.2B | -5.7B | -4.6B | -5.8B | 831.9M |
| Dividends paid | -632.6M | -642.8M | -661.9M | -728M | -766.8M | -793.4M | -860M | -936.5M | -1000M | -1.1B |
| Share repurchases | -115.3M | -20.6M | -53.9M | -50M | 0 | 0 | — | — | — | — |
| Financing cash flow | 688.2M | 811M | 1.4B | 1.6B | 3.4B | 2.6B | 2.9B | 243M | 2B | 1.9B |
| Net change in cash | -2.7B | 2.3B | -1.4B | -483.9M | 1.6B | -521.8M | 261.9M | 515.8M | 521.5M | 7.8B |
| Free cash flow | -1B | -1.4B | -1.9B | -1.8B | -2.5B | -4B | -2.7B | -417.3M | -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 | 392M | 669.7M | 988.3M | 76.5M | 51.7M | 645.8M | 287.2M | 362.4M | 472M | 698.4M | 240.5M | 390.8M |
| Depreciation & amortization | 563.6M | 551.7M | 575.9M | 600.4M | 606.1M | 614.8M | 622.3M | 622.6M | 632.6M | 646.2M | 635.7M | 654.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 331.7M | -572.9M | 919.7M | -36.2M | 404M | -257.4M | 979.5M | -425.5M | 46.7M | -14.6M | 366.2M | -225.5M |
| Operating cash flow | 1.4B | 824.4M | 2.1B | 620.1M | 1.1B | 694.1M | 2.5B | 654.4M | 1.3B | 2.1B | 1.2B | 829M |
| Capital expenditure | -1.2B | -1.1B | -1.1B | -1.3B | -1.2B | -1.6B | -2B | -1.8B | -2B | — | — | — |
| Investing cash flow | -1.2B | -1.1B | -1B | -1.3B | -1.2B | -1.5B | -1.8B | -1.7B | -2B | -49.6M | 316.5M | -18.9M |
| Dividends paid | -230.8M | -230.8M | -244.1M | -245.5M | -245.9M | -246.3M | -262.3M | -262.8M | -263M | -272.5M | -294.1M | -297.4M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -480.8M | 334.8M | -1.7B | 1.9B | 213.6M | 29.4M | -124.7M | 1.8B | 431.1M | -322.9M | 759.1M | 3.2B |
| Net change in cash | -272.5M | 25.6M | -673M | 1.3B | 133.4M | -811.6M | 568.7M | 771.9M | -311.8M | 1.8B | 2.3B | 4B |
| Free cash flow | -343.7M | 306.8M | -73.5M | -746M | -165.9M | 4.6M | -573.9M | -1.2B | -787.4M | 207.1M | -996.5M | -1.6B |
| Nov 13, 2025 |
| $0.64 |
| Aug 13, 2025 | $0.60 |
| May 2, 2025 | $0.60 |
| Feb 10, 2025 | $0.60 |
| Nov 13, 2024 | $0.60 |
| Date | Ratio |
|---|---|
| Dec 13, 2024 | 2:1 |