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 25 | $1.61 | $1.77 | +9.9% | — | $3.1B | — |
| Q3 25 | $2.1 | $2.24 | +6.7% | — | $3.5B | — |
| Q3 22 | $0.09 | $0.19 | +111.1% | — | $3B | — |
| Q4 21 | $2 | $2.36 | +18.0% | — | $2.4B | — |
| Q2 20 | $1.36 | $1.5 | +10.3% | — | $1.8B | — |
| Q1 20 | $0.21 | $1.36 | +547.6% | — | $2.1B | — |
| Q4 19 | $1.33 | $1.32 | -0.8% | — | $1.4B | — |
| Q3 19 | $2.22 | $1.89 | -14.9% | — | $1.6B | — |
| Q2 19 | $1.95 | $2.11 | +8.2% | — | $1.6B | — |
| Q1 19 | $1.58 | $2.26 | +43.0% | — | $1.5B | — |
| Q4 18 | $1.7 | $4.8 | +182.4% | — | $1.3B | — |
| Q3 18 | $1.3 | $1.97 | +51.5% | — | $1.1B | — |
| Q2 18 | $1.44 | $1.87 | +29.9% | — | $1.1B | — |
| Q1 18 | $0.6 | $1.39 | +131.7% | — | $955.4M | — |
| Q4 17 | -$0.2 | -$5.4 | -2600.0% | — | $898.9M | — |
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 | — | $10.1 | — | — | $13.6B | — |
| FY24 | — | $9.25 | — | — | $13.1B | — |
| FY23 | — | $8.5 | — | — | $12.6B | — |
| FY22 | — | $8 | — | — | $11.3B |
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 | $1.2B | $3.9B | $4.5B | $6B | $7.8B | $9.5B | $11.3B | $12.6B | $13.1B | $13.6B |
| YoY change | +521.3% | +223% | +15.7% | +31.2% | +30.7% | +22.5% | +18.2% | +11.7% | +3.85% | +3.98% |
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 | 1.2B | 3.9B | 4.5B | 6B | 7.8B | 9.5B | 11.3B | 12.6B | 13.1B | 13.6B |
| Cost of revenue | 388.1M | 974.5M | 985.6M | 1.2B | 1.6B | 1.9B | 2.2B | 2.2B | 2.4B | 3B |
| Gross profit | 827.6M | 3B | 3.6B | 4.8B | 6.2B | 7.6B | 9.1B | 10.4B | 10.7B | 10.6B |
| Gross margin | 68.1% | 75.2% | 78.3% | 79.7% | 80.1% | 79.9% | 80.6% | 82.8% | 81.6% | 78.2% |
| Research & development | — | 164.9M | 318M | 390.6M | 370.2M | 434.9M | 491.5M | 511M | 496.7M | 536.6M |
| Selling, general & administrative | 590.8M | 1.2B | 1.1B | 1.2B | 944M | 2.1B | 2.1B | 2.3B | 2.4B | 2.6B |
| Operating expenses | 625.5M | 1.5B | 1.3B | 1.8B | 3.3B | 4.5B | 5.8B | 7.2B | 7.5B | 6.6B |
| Operating income | 236.8M | 1.5B | 1.8B | 2.6B | 2.3B | 2.6B | 2.5B | 2.4B | 2.5B | 2.9B |
| Operating margin | 19.5% | 38.9% | 40.6% | 44.4% | 29.6% | 27.4% | 22.3% | 18.9% | 19.4% | 21.6% |
| Non-operating income, net | 312.9M | -171.5M | 774.1M | 210.1M | 116.5M | 122.4M | 220.7M | 394.7M | 310.1M | 165.9M |
| Pretax income | 549.8M | 1.4B | 2.6B | 2.9B | 2.4B | 2.7B | 2.7B | 2.8B | 2.8B | 3.1B |
| Income tax | 48.3M | 274.7M | 151.2M | 482M | 455.4M | 240.8M | 454.8M | 395.1M | 457.4M | 556.2M |
| Net income | 501.5M | 1.1B | 2.5B | 2.4B | 2B | 2.5B | 2.3B | 2.4B | 2.4B | 2.5B |
| Net margin | 41.2% | 27.6% | 54.3% | 39.8% | 25.3% | 26.1% | 20.2% | 18.9% | 18.2% | 18.7% |
| EBITDA | 49.7M | 1.8B | 1.8B | 2.8B | 2.4B | 2.7B | 2.6B | 2.5B | 2.6B | 3.1B |
| EPS | -0.2 | -12.8 | 8.24 | 7.78 | 6.7 | 8.85 | 8 | 8.5 | 9.25 | 10.1 |
| Diluted EPS | -0.2 | -12.8 | 7.72 | 7.64 | 6.6 | 8.45 | 7.8 | 8.35 | 9.05 | 9.6 |
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 | 3.2B | 3.3B | 3.2B | 441.7M | 461M | 3.5B | 3.5B | 3.6B | 3.5B | 3.1B | 3.2B | 3.4B |
| Cost of revenue | 520M | 616.3M | 539.6M | 80.2M | 84.9M | 683.4M | 620.5M | 674.5M | 757.8M | 912.7M | 762.3M | 752.9M |
| Gross profit | 2.7B | 2.7B | 2.6B | 361.5M | 376.1M | 2.8B | 2.9B | 2.9B | 2.7B | 2.1B | 2.4B | 2.7B |
| Gross margin | 83.7% | 81.2% | 83% | 81.8% | 81.6% | 80.3% | 82.2% | 81.1% | 78.3% | 70.2% | 76.3% | 77.9% |
| Research & development | 132.6M | 127.6M | 120.5M | 16.6M | 18.4M | 126.3M | 126M | 129M | 139M | 142.6M | 125.5M | 118.9M |
| Selling, general & administrative | 628.8M | 606.6M | 531.5M | 80.2M | 95.3M | 644.1M | 636.6M | 716.6M | 652.6M | 636.9M | 606.3M | 587.2M |
| Operating expenses | 1.9B | 2B | 1.9B | 262.8M | 271.8M | 1.8B | 1.8B | 1.8B | 1.7B | 1.3B | 1.6B | 1.8B |
| Operating income | 553.4M | 512.8M | 628.4M | 77.9M | 78.8M | 787.9M | 883.2M | 865.9M | 732.2M | 454.2M | 529.7M | 573M |
| Operating margin | 17.3% | 15.6% | 19.9% | 17.6% | 17.1% | 22.7% | 25.4% | 24.2% | 21% | 14.8% | 16.5% | 16.8% |
| Non-operating income, net | 124.4M | 67.6M | 31M | 9.4M | 26.1M | 25.9M | 8.4M | 64.1M | 44.3M | 49.2M | -15.5M | -29.9M |
| Pretax income | 677.8M | 580.4M | 659.5M | 87.3M | 104.9M | 813.9M | 891.6M | 930M | 776.5M | 503.4M | 514.2M | 543.1M |
| Income tax | 103.1M | 51.6M | 127.5M | 10.5M | 17.1M | 133.1M | 153.9M | 178.7M | 135.7M | 87.9M | 93.1M | 116.4M |
| Net income | 574.7M | 528.8M | 532M | 76.8M | 87.8M | 680.8M | 737.6M | 751.3M | 640.7M | 415.5M | 421.1M | 426.8M |
| Net margin | 18% | 16.1% | 16.8% | 17.4% | 19% | 19.6% | 21.2% | 21% | 18.4% | 13.6% | 13.1% | 12.5% |
| EBITDA | 553.4M | 512.8M | 628.4M | 77.9M | 78.8M | 787.9M | 906M | 916.3M | 732.5M | 454.2M | 529.7M | 636.8M |
| EPS | 2.1 | 1.95 | 2 | 2.1 | 2.45 | 2.7 | 2.95 | 2.9 | 2.5 | 1.7 | 1.75 | 1.85 |
| Diluted EPS | 2.05 | 1.9 | 1.95 | 2.05 | 2.4 | 2.6 | 2.85 | 2.8 | 2.35 | 1.65 | 1.65 | 1.8 |
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 | 5.7B | 10.2B | 10.2B | 9.8B | — | 1.3B | 724.8M |
| Enterprise value | — | — | — | 3.7B | 1.2B | 4.6B | 3.3B | 1.9B | — | -4.7B | -596.5M |
| Shares outstanding | 2.2B | 1.1B | 2.2B | 2.2B | 2.1B | 2.1B | 2B | 2B | 257.6M | 252M | 252M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 2.47 | 2.91 | 4.07 | 4.45 | 4.13 | — | 0.52 | 2.8 |
| P/S | — | — | — | 0.98 | 0.73 | 1.06 | 0.9 | 0.78 | — | 0.1 | 0.06 |
| P/B | — | — | — | 0.73 | 0.68 | 0.95 | 0.82 | 0.71 | — | 0.08 | 0.29 |
| EV/EBITDA | — | — | — | 1.35 | 0.48 | 1.7 | 1.27 | 0.79 | — | -1.51 | -0.68 |
| EV/Sales | — | — | — | 0.63 | 0.15 | 0.48 | 0.29 | 0.15 | — | -0.34 | -0.3 |
| Earnings yield | — | — | — | 40.5% | 34.4% | 24.6% | 22.5% | 24.2% | — | 193.1% | 35.7% |
| FCF yield | — | — | — | -4.51% | 38% | 5.66% | 2.13% | 8.9% | — | 134.6% | 55% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.08 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 68.1% | 75.2% | 78.3% | 79.7% | 80.1% | 79.9% | 80.6% | 82.8% | 81.6% | 78.2% | 77.9% |
| Operating margin | 19.5% | 38.9% | 40.6% | 44.4% | 29.6% | 27.4% | 22.3% | 18.9% | 19.4% | 21.6% | 50% |
| Net margin | 41.2% | 27.6% | 54.3% | 39.8% | 25.3% | 26.1% | 20.2% | 18.9% | 18.2% | 18.7% | 14.5% |
| ROE | 64.9% | 29.4% | 41.3% | 29.6% | 23.4% | 23.3% | 18.3% | 17.2% | 15.4% | 15.1% | 11.6% |
| ROA | 23.4% | 12.6% | 18.8% | 13% | 13.2% | 13.8% | 10.7% | 11.2% | 10.1% | 10% | 14.1% |
| ROIC | 200.9% | -726.7% | 64.4% | 37.3% | 48.4% | 46.6% | 37.7% | 34.2% | 26.3% | 22.2% | 15.7% |
| Return on tangible assets | 23.4% | 12.9% | 19.1% | 13.1% | 13.5% | 14% | 10.8% | 11.4% | 10.3% | 10.3% | 7.47% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.59 | 1.92 | 1.78 | 1.7 | 3.49 | 4.1 | 3.83 | 4.97 | 4.31 | 5.2 | 7.5 |
| Quick ratio | 1.59 | 1.92 | 1.78 | 1.7 | 3.49 | 4.1 | 3.83 | 4.97 | 4.31 | 5.2 | 4.02 |
| Debt / equity | 0 | — | 0 | 0.04 | 0.01 | 0 | 0.01 | 0 | 0 | 0.08 | 0.09 |
| Debt / assets | 0 | — | 0 | 0.02 | 0 | 0 | 0.01 | 0 | 0 | 0.05 | 0.06 |
| Net debt / EBITDA | -13.4 | — | -1.85 | -0.76 | -1.9 | -2.08 | -2.67 | -3.22 | -2.85 | -1.94 | -2.06 |
| Interest coverage | 13 | 98 | 30.7 | 11.2 | 10.1 | — | — | — | — | 103.1 | 103.1 |
| Effective tax rate | 8.78% | 20.2% | 5.77% | 16.9% | 18.8% | 8.8% | 16.6% | 14.2% | 16.1% | 17.9% | 18.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.56 | 3.47 | 2.09 | 2.7 | 3.64 | 4.63 | 5.51 | 6.28 | 50.8 | 54 | 54.1 |
| EPS (basic) | -0.2 | -12.8 | 8.24 | 7.78 | 6.7 | 8.85 | 8 | 8.5 | 9.25 | 10.1 | 10.1 |
| EPS (diluted) | -0.2 | -12.8 | 7.72 | 7.64 | 6.6 | 8.45 | 7.8 | 8.35 | 9.05 | 9.6 | 1.1 |
| Book value per share | 0.36 | 3.26 | 2.75 | 3.62 | 3.94 | 5.2 | 6.08 | 6.91 | 60.4 | 66.8 | 10.5 |
| FCF per share | 0.49 | 2.93 | 0.83 | -0.12 | 1.02 | 0.28 | 0.11 | 0.44 | 11.1 | 7.04 | 4.31 |
| Cash per share | 0.31 | 3.4 | 1.52 | 1.1 | 2.15 | 2.73 | 3.45 | 3.95 | 29.1 | 29 | 27.2 |
| Capex per share | 0.01 | 0.08 | 0.04 | 0.02 | 0.01 | 0.03 | 0.03 | 0.27 | 0.11 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.45% | 2.31% | 1.84% | 0.82% | 0.14% | 0.58% | 0.47% | 4.27% | 0.21% | — | — |
| Capex / operating cash flow | 5.76% | 5.57% | 39.3% | -5.73% | 0.71% | 7.48% | 17.7% | 2.6K% | -6.03% | — | — |
| Payout ratio | — | 0% | 0% | 16.5% | 13.4% | 12.7% | 16.3% | 18.1% | 18.5% | 20% | 28.3% |
| Dividend yield | — | — | — | 6.66% | 4.61% | 3.13% | 3.67% | 4.38% | — | 38.7% | 39.7% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Apr 16, 2026 | $0.306 |
| Apr 16, 2025 | $0.277 |
| Apr 15, 2024 | $0.237 |
| Apr 12, 2023 | $0.215 |
| Apr 12, 2022 | $0.205 |
| Apr 6, 2021 | $0.17 |
| Apr 6, 2020 | $0.12 |
| Apr 4, 2019 | $0.19 |
| — |
| FY21 | — | $8.85 | — | — | $9.5B | — |
| FY20 | — | $6.7 | — | — | $7.8B | — |
| FY19 | — | $7.78 | — | — | $6B | — |
| FY18 | — | $8.24 | — | — | $4.5B | — |
| FY17 | — | -$12.8 | — | — | $3.9B | — |
| FY16 | — | -$0.2 | — | — | $1.2B | — |
| 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 | $3.2B | $3.3B | $3.2B | $441.7M | $461M | $3.5B | $3.5B | $3.6B | $3.5B | $3.1B | $3.2B | $3.4B |
| YoY change | +7.61% | +2.52% | +3.75% | -85.6% | -85.6% | +6.08% | +9.98% | +710.1% | +656.4% | -11.9% | -7.78% | -4.88% |
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 | 664.7M | 3.9B | 3.3B | 2.4B | 4.6B | 5.6B | 7.1B | 7.9B | 7.5B | 7.3B |
| Receivables | 14.2M | 17.8M | 812M | 882.3M | 863.9M | 1.9B | 2.2B | 2.2B | 2.4B | 2B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.9B | 8.2B | 12.5B | 16.9B | 13.5B | 16.4B | 18.9B | 18.2B | 19.1B | 20.2B |
| Property, plant & equipment | 42.3M | 115.8M | 144M | 230.1M | 148.8M | 161.5M | 333.8M | 179M | 176.8M | 198.3M |
| Goodwill & intangibles | — | 228.3M | 238.6M | 229.4M | 298.7M | 298.7M | 298.2M | 298.2M | 375.4M | 700M |
| Total assets | 2.1B | 8.6B | 13.1B | 18.3B | 14.9B | 18.1B | 21.4B | 21.3B | 23.6B | 25.4B |
| Accounts payable | 421.7M | 1.1B | 905M | — | — | — | — | — | — | — |
| Short-term debt | 0 | — | 25M | 235M | — | — | — | 5.8M | 5.6M | 170.4M |
| Total current liabilities | 1.2B | 4.3B | 7B | 10B | 3.9B | 4B | 4.9B | 3.7B | 4.4B | 3.9B |
| Long-term debt | 0 | — | — | 85.1M | 43.3M | 33.4M | 177M | 35.9M | 28.8M | 1.2B |
| Total liabilities | 1.4B | 4.9B | 7.2B | 10.3B | 6.5B | 7.4B | 8.9B | 7.4B | 8.1B | 8.6B |
| Shareholders' equity | 772.2M | 3.7B | 6B | 8B | 8.4B | 10.7B | 12.4B | 13.9B | 15.6B | 16.8B |
| Total debt | 0 | — | 25M | 320.1M | 43.3M | 33.4M | 177M | 41.6M | 34.4M | 1.3B |
| Net debt | -404.7M | — | -1.6B | -2B | -2.6B | -4.4B | -3.5B | -4.9B | -4.6B | -3B |
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 | 8.5B | 7.9B | 8.5B | 1.1B | 1.3B | 7.5B | 8.5B | 7.9B | 7B | 7.3B | 7.3B | 6.4B |
| Receivables | 2.2B | 2.2B | 2.1B | 331.4M | 310.8M | 2.4B | 2.6B | 2.8B | 2.4B | 2B | 1.6B | 2.9B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 19.2B | 18.2B | 14.8B | 2.2B | 2.4B | 19.1B | 18.4B | 19.2B | 19.7B | 20.2B | 19.1B | 19B |
| Property, plant & equipment | 318.4M | 179M | 646M | 93.5M | 94M | 176.8M | 653.8M | 657.3M | 645.5M | 198.3M | 675.8M | 665.7M |
| Goodwill & intangibles | 298.2M | 298.2M | 298.2M | 52.3M | 52.8M | 375.4M | 396.6M | 295.8M | 295.3M | 700M | 700M | 572.5M |
| Total assets | 22.2B | 21.3B | 21.4B | 3.1B | 3.2B | 23.6B | 24.4B | 25.6B | 26.3B | 25.4B | 25.7B | 26.1B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | 5.8M | 5.7M | 762.4K | 843.5K | 5.6M | 27M | 67.3M | 91.8M | 170.4M | 192.1M | 387.5M |
| Total current liabilities | 4.5B | 3.7B | 4.1B | 575.5M | 596.1M | 4.4B | 5.1B | 4.6B | 4.8B | 3.9B | 4.8B | 4.7B |
| Long-term debt | 159.6M | 35.9M | 33.2M | 4.3M | 3.6M | 28.8M | 32.1M | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B |
| Total liabilities | 8.7B | 7.4B | 7.6B | 1.1B | 1.1B | 8.1B | 8.6B | 9.5B | 9.6B | 8.6B | 9.1B | 9.3B |
| Shareholders' equity | 13.6B | 13.9B | 13.8B | 2B | 2.1B | 15.6B | 15.8B | 16.1B | 16.7B | 16.8B | 16.5B | 16.7B |
| Total debt | 159.6M | 41.6M | 38.8M | 5.1M | 4.4M | 34.4M | 59M | 1.1B | 1.1B | 1.3B | 1.4B | 1.6B |
| Net debt | -5.5B | -4.9B | -6.2B | -790.5M | -713.8M | -4.6B | -5.3B | -4.2B | -3.1B | -3B | -3.3B | -1.7B |
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 | 501.5M | 1.1B | 2.5B | 2.4B | 2B | 2.5B | 2.3B | 2.4B | 2.4B | 2.5B |
| Depreciation & amortization | 12.1M | 22.6M | 42.2M | 107.1M | 96.4M | 69.2M | 65M | 69.1M | 86.3M | 88.9M |
| Stock-based compensation | 0 | 106.2M | 50.3M | 42.3M | 42.2M | 95.2M | 89M | 116.4M | 144.1M | 149M |
| Change in working capital | 103.6M | 318.9M | -2.3B | -2.3B | 566.7M | -704.4M | -962.4M | -1.5B | -2.2B | -1.2B |
| Operating cash flow | 517.3M | 1.6B | 212.4M | -849.7M | 1.6B | 739.2M | 298.7M | 20.8M | -460.1M | 1.9B |
| Capital expenditure | -29.8M | -90.9M | -83.6M | -48.7M | -11M | -55.3M | -52.8M | -538.1M | -27.8M | — |
| Investing cash flow | -684.1M | -2.5B | -1.4B | -828.2M | 1.1B | 2B | -1.6B | 1.4B | -2.3B | -2.1B |
| Dividends paid | — | 0 | 0 | -390.7M | -263.6M | -317.6M | -372.5M | -430.4M | -441.3M | -510.2M |
| Share repurchases | 0 | 0 | -452.3M | -42.3M | -380M | -26M | -340.8M | -694.5M | -643.2M | -767M |
| Financing cash flow | 418.7M | 2.1B | 452.4M | 1.7B | -3.3B | -273.1M | -806.4M | -2.6B | -651M | -247.1M |
| Net change in cash | 251.9M | 1.3B | -777.1M | 15M | -709.8M | 2.5B | -2.1B | -1.1B | -3.4B | -469.8M |
| Free cash flow | 1.1B | 3.3B | 1.8B | -264.2M | 2.2B | 575M | 216.1M | 875.3M | 2.9B | 1.8B |
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 | — | — | — | — | — | — | 737.6M | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | 22.8M | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | 34.7M | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | -706.1M | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | -152.3M | 8.6M | 871.7M | 464.9M | 226M | -390M |
| Capital expenditure | — | — | — | — | — | — | -9.9M | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | 365.2M | — | — | — | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | -13.7M | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | -214.4M | — | — | — | — | — |
| Net change in cash | — | — | — | — | — | — | -1.5M | 8.6M | 871.7M | 464.9M | 226M | -390M |
| Free cash flow | 178.4M | 850.9M | 194.5M | 134.6M | 222M | 127.6M | 512.4M | 8.6M | 871.7M | 371.6M | 226M | -390M |