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 % |
|---|---|---|---|---|---|---|
| Q2 26 | $0.73 | $0.73 | 0.0% | — | — | — |
| Q1 26 | $0.62 | $0.66 | +6.5% | — | — | — |
| Q4 25 | $0.61 | $0.62 | +1.6% | — | — | — |
| Q3 25 | $0.51 | $0.55 | +7.8% | — | — | — |
| Q2 25 | $0.7 | $0.73 | +4.3% | — | — | — |
| Q1 25 | $0.57 | $0.58 | +1.8% | — | — | — |
| Q4 24 | $0.59 | $0.61 | +3.4% | — | — | — |
| Q3 24 | $0.47 | $0.48 | +2.1% | — | — | — |
| Q2 24 | $0.65 | $0.68 | +4.6% | — | — | — |
| Q1 24 | $0.52 | $0.53 | +1.9% | — | — | — |
| Q4 23 | $0.6 | $0.61 | +1.7% | — | — | — |
| Q3 23 | $0.61 | $0.67 | +9.8% | — | — | — |
| Q2 23 | $0.52 | $0.54 | +3.8% | — | — | — |
| Q1 23 | $0.5 | $0.52 | +4.0% | — | — | — |
| Q4 22 | $0.46 | $0.44 | -4.3% | — | — | — |
| Q3 22 | $0.61 | $0.61 | 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 | — | $3.4 | — | — | $12.2B | — |
| FY24 | — | $3.24 | — | — | $8.5B | — |
| FY23 | — | $3.1 | — | — | $11.5B | — |
| FY22 | — | $2.78 | — | — | $11B |
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 | $6.8B | $8.3B | $8.4B | $8.8B | $8.9B | $9.4B | $11B | $11.5B | $8.5B | $12.2B |
| YoY change | +1.2% | +21.4% | +1.07% | +4.68% | +1.73% | +5.74% | +16.9% | +4.29% | -26.2% | +43.2% |
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 | 6.8B | 8.3B | 8.4B | 8.8B | 8.9B | 9.4B | 11B | 11.5B | 8.5B | 12.2B |
| Cost of revenue | 2.3B | 2.4B | 2.5B | 2.5B | 2.6B | 3B | 4B | 3.8B | 2.4B | 3.4B |
| Gross profit | 4.5B | 5.9B | 5.9B | 6.3B | 6.4B | 6.5B | 7.1B | 7.7B | 6.1B | 8.8B |
| Gross margin | 65.8% | 71.6% | 70.3% | 71.3% | 71.3% | 68.8% | 64.2% | 67.3% | 71.8% | 72.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | 11M | 1M | — | — | — | — | — | — | — |
| Operating expenses | 2B | 2.3B | 2.3B | 2.5B | 2.4B | 2.5B | 2.7B | 2.9B | 2.2B | 3.3B |
| Operating income | 1.5B | 2.5B | 2.4B | 2.5B | 2.5B | 2.5B | 2.7B | 3.1B | 2.4B | 3.5B |
| Operating margin | 21.7% | 30.1% | 28.2% | 28% | 28.1% | 26.1% | 24.8% | 26.8% | 28.6% | 28.7% |
| Non-operating income, net | 46M | 113M | 45M | 699M | 141M | 168M | 154M | 215M | 165.4M | 297M |
| Pretax income | 858M | 1.7B | 1.5B | 2.1B | 1.6B | 1.6B | 1.8B | 2.1B | 1.6B | 2.4B |
| Income tax | 145M | 588M | 165M | 289M | 231M | 234M | 289M | 360M | 255.5M | 393M |
| Net income | 713M | 1.1B | 1.3B | 1.9B | 1.4B | 1.4B | 1.5B | 1.7B | 1.3B | 2B |
| Net margin | 10.4% | 13.6% | 15.3% | 21.1% | 15.5% | 14.9% | 13.7% | 14.8% | 15.9% | 16.1% |
| EBITDA | 2.5B | 3.7B | 3.7B | 3.9B | 4.1B | 4.1B | 4.6B | 5.1B | 4.1B | 5.9B |
| EPS | 1.89 | 2.32 | 2.59 | 3.79 | 2.6 | 2.61 | 2.78 | 3.1 | 3.24 | 3.4 |
| Diluted EPS | 1.89 | 2.31 | 2.59 | 3.78 | 2.6 | 2.61 | 2.78 | 3.1 | 3.24 | 3.4 |
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 | 2.7B | 2.9B | 3.1B | 2.7B | 2B | 2.2B | 3.3B | 2.8B | 2.9B | 3.1B | 3.4B | 2.9B |
| Cost of revenue | 773M | 899M | 1B | 713M | 525M | 583.4M | 1B | 714M | 759M | 858M | 1.1B | 719M |
| Gross profit | 1.9B | 2B | 2.1B | 2B | 1.4B | 1.6B | 2.3B | 2.1B | 2.2B | 2.2B | 2.3B | 2.2B |
| Gross margin | 71.6% | 68.8% | 67.6% | 73.3% | 73.4% | 73.2% | 68.8% | 74.6% | 74.2% | 72.1% | 68.5% | 75.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 682M | 753M | 766M | 739M | 527.2M | 587.1M | 830M | 789M | 790M | 841M | 845M | 866M |
| Operating income | 821M | 779M | 876M | 738M | 579.9M | 638M | 953M | 800M | 871M | 868M | 955M | 804M |
| Operating margin | 30.2% | 27% | 28.1% | 27.6% | 29.4% | 29.3% | 28.6% | 28.4% | 29.6% | 28.2% | 28.1% | 27.4% |
| Non-operating income, net | 27M | 89M | 57M | 49M | 60.6M | 24.4M | 79M | 95M | 69M | 54M | 81M | 99M |
| Pretax income | 537M | 554M | 613M | 456M | 399.6M | 401.7M | 674M | 536M | 579M | 565M | 674M | 536M |
| Income tax | 92M | 119M | 101M | 69M | 59.1M | 68.7M | 116M | 92M | 105M | 80M | 112M | 76M |
| Net income | 445M | 435M | 512M | 387M | 340.5M | 333.1M | 558M | 444M | 474M | 485M | 562M | 460M |
| Net margin | 16.4% | 15.1% | 16.4% | 14.5% | 17.3% | 15.3% | 16.7% | 15.8% | 16.1% | 15.8% | 16.5% | 15.7% |
| EBITDA | 1.3B | 1.4B | 1.4B | 1.3B | 948.2M | 1.1B | 1.5B | 1.4B | 1.5B | 1.5B | 1.6B | 1.5B |
| EPS | 0.81 | — | 0.93 | 0.67 | 0.85 | — | 1 | 0.76 | 0.81 | — | 0.99 | 0.78 |
| Diluted EPS | 0.81 | — | 0.93 | 0.67 | 0.85 | — | 1 | 0.76 | 0.81 | — | 0.99 | 0.78 |
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 | — | — | 20.6B | 26.4B | 27.6B | 33B | 27.8B | 28.4B | — | — | 27.1B |
| Enterprise value | — | — | 45B | 49.2B | 52.2B | 58.8B | 56.7B | 57.8B | — | — | 47.3B |
| Shares outstanding | 448.8M | 603.7M | 617.1M | 634.7M | 675.4M | 684.2M | 695.4M | 689.7M | 365.5M | 503.5M | 503.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 16 | 14.2 | 19.8 | 23.5 | 18.4 | 16.6 | — | — | 22.1 |
| P/S | — | — | 2.45 | 3 | 3.09 | 3.5 | 2.52 | 2.46 | — | — | 2.2 |
| P/B | — | — | 1.12 | 1.31 | 1.36 | 1.58 | 1.22 | 1.22 | — | — | 1.6 |
| EV/EBITDA | — | — | 12.2 | 12.5 | 12.8 | 14.3 | 12.3 | 11.3 | — | — | 11.7 |
| EV/Sales | — | — | 5.37 | 5.6 | 5.84 | 6.23 | 5.13 | 5.02 | — | — | 5.41 |
| Earnings yield | — | — | 6.25% | 7.03% | 5.04% | 4.25% | 5.44% | 6.03% | — | — | 4.52% |
| FCF yield | — | — | -2.98% | -4.01% | -4.85% | -1.45% | -2.84% | -2.2% | — | — | -7.07% |
| PEG | — | — | — | — | — | — | — | — | — | — | 8.41 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 65.8% | 71.6% | 70.3% | 71.3% | 71.3% | 68.8% | 64.2% | 67.3% | 71.8% | 72.3% | 75.5% |
| Operating margin | 21.7% | 30.1% | 28.2% | 28% | 28.1% | 26.1% | 24.8% | 26.8% | 28.6% | 28.7% | 28.3% |
| Net margin | 10.4% | 13.6% | 15.3% | 21.1% | 15.5% | 14.9% | 13.7% | 14.8% | 15.9% | 16.1% | 14.7% |
| ROE | 4.33% | 6.72% | 6.97% | 9.21% | 6.85% | 6.72% | 6.63% | 7.33% | 7.07% | 7.58% | 7.47% |
| ROA | 1.49% | 2.35% | 2.42% | 3.47% | 2.5% | 2.44% | 2.36% | 2.59% | 2.49% | 2.62% | 2.96% |
| ROIC | 3.16% | 4.26% | 4.88% | 4.96% | 4.79% | 4.53% | 4.45% | 4.83% | 4.67% | 4.83% | 4.64% |
| Return on tangible assets | 3.37% | 5.03% | 5.03% | 6.89% | 4.74% | 4.46% | 4.18% | 4.44% | 4.16% | 4.23% | 4.01% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.55 | 0.63 | 0.77 | 0.62 | 0.63 | 0.57 | 0.65 | 0.67 | 0.63 | 0.51 | 0.56 |
| Quick ratio | 0.45 | 0.53 | 0.67 | 0.52 | 0.53 | 0.47 | 0.55 | 0.58 | 0.52 | 0.42 | 0.47 |
| Debt / equity | 1.39 | 1.32 | 1.34 | 1.15 | 1.23 | 1.24 | 1.27 | 1.29 | 1.3 | 1.34 | 1.32 |
| Debt / assets | 0.48 | 0.46 | 0.47 | 0.43 | 0.45 | 0.45 | 0.45 | 0.46 | 0.46 | 0.46 | 0.46 |
| Net debt / EBITDA | 9.09 | 5.88 | 6.65 | 5.82 | 6.04 | 6.28 | 6.26 | 5.76 | 6.07 | 5.85 | 6.04 |
| Interest coverage | 2.27 | 2.87 | 2.49 | 3.07 | 2.55 | 2.63 | 2.64 | 2.59 | 2.55 | 2.59 | 2.57 |
| Effective tax rate | 16.9% | 34.3% | 11.4% | 13.5% | 14.3% | 14.3% | 16% | 17.4% | 15.9% | 16.7% | 15.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 15.2 | 13.7 | 13.6 | 13.8 | 13.2 | 13.8 | 15.9 | 16.7 | 23.2 | 24.2 | 24.3 |
| EPS (basic) | 1.89 | 2.32 | 2.59 | 3.79 | 2.6 | 2.61 | 2.78 | 3.1 | 3.24 | 3.4 | 3.4 |
| EPS (diluted) | 1.89 | 2.31 | 2.59 | 3.78 | 2.6 | 2.61 | 2.78 | 3.1 | 3.24 | 3.4 | 2.4 |
| Book value per share | 36.7 | 27.7 | 29.9 | 31.7 | 30 | 30.6 | 32.8 | 33.8 | 52.2 | 51.4 | 33.1 |
| FCF per share | -0.39 | -0.44 | -0.99 | -1.67 | -1.98 | -0.7 | -1.14 | -0.9 | -2.7 | -4.31 | -4.08 |
| Cash per share | 0.6 | 0.54 | 0.54 | 0.58 | 0.37 | 0.19 | 0.3 | 0.91 | 0.44 | 0.73 | 0.75 |
| Capex per share | — | — | — | — | 5.71 | 4.66 | 5.16 | 5.78 | 10.1 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | 43.2% | 33.8% | 32.5% | 34.6% | 43.6% | — | — |
| Capex / operating cash flow | — | — | — | — | 141.7% | 109.1% | 115.9% | 112.2% | 128.4% | — | — |
| Payout ratio | 54.4% | 43% | 40.8% | 30.3% | 61.3% | 47.8% | 48.7% | 44.9% | 44.7% | 44.5% | 74.6% |
| Dividend yield | — | — | 2.55% | 2.13% | 3.09% | 2.03% | 2.65% | 2.71% | — | — | 3.47% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.461 |
| May 15, 2026 | $0.467 |
| Feb 17, 2026 | $0.469 |
| Aug 19, 2025 | $0.445 |
| May 16, 2025 | $0.441 |
| Feb 18, 2025 | $0.434 |
| Nov 18, 2024 | $0.615 |
| Aug 20, 2024 | $0.4301 |
| — |
| FY21 | — | $2.61 | — | — | $9.4B | — |
| FY20 | — | $2.6 | — | — | $8.9B | — |
| FY19 | — | $3.79 | — | — | $8.8B | — |
| FY18 | — | $2.59 | — | — | $8.4B | — |
| FY17 | — | $2.32 | — | — | $8.3B | — |
| FY16 | — | $1.89 | — | — | $6.8B | — |
| 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 | $2.7B | $2.9B | $3.1B | $2.7B | $2B | $2.2B | $3.3B | $2.8B | $2.9B | $3.1B | $3.4B | $2.9B |
| YoY change | +6.5% | -8.93% | -6.06% | +2.93% | -27.4% | -24.5% | +7.06% | +5.43% | +48.8% | +41.4% | +1.95% | +4.12% |
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 | 269M | 327M | 332M | 370M | 249M | 131M | 209M | 625M | 162.5M | 367M |
| Receivables | 507M | 460M | 538M | 504M | 595M | 621M | 930M | 890M | 745.1M | 813M |
| Inventory | 372M | 367M | 398M | 394M | 422M | 478M | 661M | 566M | 505.9M | 649M |
| Total current assets | 2.2B | 2.2B | 3.3B | 2.6B | 2.6B | 2.7B | 4.3B | 4B | 2.8B | 3.8B |
| Property, plant & equipment | -5.5B | -5B | -6.1B | -6.5B | -6.1B | -6.9B | -7.2B | -7.4B | -5.5B | -7.2B |
| Goodwill & intangibles | 26.8B | 25.4B | 27.5B | 26.5B | 26.2B | 26.1B | 28B | 27.4B | 21.8B | 28.5B |
| Total assets | 47.9B | 47.8B | 53.1B | 53.4B | 55.5B | 57.7B | 64.3B | 65.9B | 54.3B | 74.8B |
| Accounts payable | 554M | 696M | 679M | 754M | 707M | 774M | 886M | 990M | 827.8M | 1.1B |
| Short-term debt | 1.5B | 961M | 1.2B | 1.2B | 1.4B | 1.9B | 2.7B | 2.4B | 1.5B | 3.6B |
| Total current liabilities | 3.9B | 3.5B | 4.3B | 4.2B | 4.1B | 4.8B | 6.6B | 6B | 4.5B | 7.5B |
| Long-term debt | 21.3B | 21.2B | 23.5B | 22B | 23.5B | 24.1B | 26.3B | 27.6B | 23.3B | 31.1B |
| Total liabilities | 31.5B | 31.1B | 34.6B | 33.3B | 35.2B | 36.7B | 41.4B | 42.6B | 35.2B | 49B |
| Shareholders' equity | 16.4B | 16.7B | 18.5B | 20.1B | 20.3B | 20.9B | 22.8B | 23.3B | 19.1B | 25.9B |
| Total debt | 22.8B | 22.1B | 24.8B | 23.2B | 24.9B | 25.9B | 29B | 30B | 24.9B | 34.7B |
| Net debt | 22.5B | 21.8B | 24.5B | 22.8B | 24.6B | 25.8B | 28.8B | 29.4B | 24.7B | 34.3B |
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 | 765M | 625M | 569M | 561M | 638.3M | 162.5M | 510M | 221M | 389M | 367M | 359M | 384M |
| Receivables | 1.6B | 890M | 1.9B | 1.8B | 1.2B | 745.1M | 1.9B | 1.7B | 1.6B | 813M | 1.8B | 1.9B |
| Inventory | 588M | 566M | 547M | 596M | 432.4M | 505.9M | 680M | 679M | 655M | 649M | 643M | 681M |
| Total current assets | 4.5B | 4B | 4B | 3.9B | 3B | 2.8B | 4.1B | 3.6B | 3.7B | 3.8B | 4.1B | 4.2B |
| Property, plant & equipment | — | -7.4B | — | — | — | -5.5B | — | — | — | -7.2B | — | — |
| Goodwill & intangibles | 27.9B | 27.4B | 27.9B | 28.2B | 19.9B | 21.8B | 29.6B | 28.2B | 28.8B | 28.5B | 28.8B | 29.4B |
| Total assets | 66.3B | 65.9B | 67.6B | 68.8B | 49.6B | 54.3B | 74.7B | 72.8B | 74.5B | 74.8B | 76.7B | 78.8B |
| Accounts payable | 2.9B | 990M | 2.8B | 2.4B | 2.2B | 827.8M | 3.4B | 2.9B | 3B | 1.1B | 3.8B | 3.5B |
| Short-term debt | 2.9B | 2.4B | 3.2B | 2.7B | 1.4B | 1.5B | 1.5B | 2.7B | 2B | 3.6B | 4.3B | 3.4B |
| Total current liabilities | 6.4B | 6B | 6.6B | 5.7B | 4.1B | 4.5B | 5.4B | 6.2B | 5.5B | 7.5B | 8.5B | 7.5B |
| Long-term debt | 27.5B | 27.6B | 27.7B | 29B | 21.4B | 23.3B | 32.9B | 31.1B | 32.4B | 31.1B | 31.1B | 32.9B |
| Total liabilities | 42.7B | 42.6B | 43.6B | 44.1B | 32.2B | 35.2B | 48.5B | 47.2B | 48.3B | 49B | 50.2B | 51.3B |
| Shareholders' equity | 23.5B | 23.3B | 24B | 24.7B | 17.4B | 19.1B | 26.2B | 25.6B | 26.3B | 25.9B | 26.5B | 27.5B |
| Total debt | 30.4B | 30B | 31B | 31.7B | 22.8B | 24.9B | 34.4B | 33.8B | 34.4B | 34.7B | 35.4B | 36.3B |
| Net debt | 29.6B | 29.4B | 30.4B | 31.1B | 22.2B | 24.7B | 33.9B | 33.6B | 34B | 34.3B | 35.1B | 35.9B |
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 | 713M | 1.1B | 1.3B | 1.9B | 1.4B | 1.4B | 1.5B | 1.7B | 1.3B | 2B |
| Depreciation & amortization | 983M | 1.2B | 1.2B | 1.4B | 1.4B | 1.5B | 1.7B | 1.8B | 1.4B | 2.1B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 9M | -26M | -90M | -266M | -414M | -133M | -295M | -174M | 66.5M | -191M |
| Operating cash flow | 1.8B | 2.8B | 2.6B | 3.3B | 2.7B | 2.9B | 3.1B | 3.6B | 2.9B | 4.1B |
| Capital expenditure | — | — | — | — | -3.9B | -3.2B | -3.6B | -4B | -3.7B | — |
| Investing cash flow | -4.8B | -1M | -34M | 952M | -4B | -3.3B | -3.8B | -3.6B | -3.8B | 452M |
| Dividends paid | -388M | -484M | -525M | -561M | -851M | -671M | -737M | -768M | -604.1M | -873M |
| Share repurchases | -200M | 0 | — | — | — | — | — | — | — | — |
| Financing cash flow | 5B | 147M | 644M | 154M | 914M | 451M | 1B | 613M | 785.7M | 1.5B |
| Net change in cash | 2B | 2.9B | 3.2B | 4.4B | -315M | 82M | 350M | 606M | -163.9M | 6B |
| Free cash flow | -177M | -268M | -614M | -1.1B | -1.3B | -479M | -791M | -624M | -986.6M | -2.2B |
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 | 445M | 435M | 512M | 387M | 340.5M | 333.1M | 558M | 444M | 474M | 485M | 562M | 460M |
| Depreciation & amortization | 443M | 454M | 467M | 480M | 341.9M | 369.2M | 515M | 512M | 518M | 512M | 532M | 542M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 7M | -295M | -209M | -37M | 275M | -36.9M | 96M | -150M | 39M | -176M | 31M | 70M |
| Operating cash flow | 982M | 692M | 770M | 841M | 986.6M | 669.8M | 1.2B | 804M | 1B | 1B | 1.1B | 1.1B |
| Capital expenditure | -952M | -1.2B | -1.1B | -1.1B | -889M | -1.2B | -1.5B | — | — | — | — | — |
| Investing cash flow | -1B | -687M | -1.1B | -1.1B | -898.3M | -1.3B | -1.4B | 34M | 372M | 353M | 177M | 323M |
| Dividends paid | -192M | -201M | -197M | -202M | -146M | -158M | -213M | -211M | -220M | -229M | -230M | -233M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 150M | -134M | 304M | 319M | 225.1M | 92.3M | 499M | 437M | 220M | 305M | 254M | 221M |
| Net change in cash | 123M | -129M | -23M | 61M | 313.4M | -516.9M | 342M | 1.3B | 1.6B | 1.7B | 1.5B | 1.7B |
| Free cash flow | -43M | -504M | -345M | -298M | 27.1M | -539.8M | -330M | -740M | -426M | -676M | -445M | -535M |