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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $0.54 | $0.55 | +1.9% | — | — | — |
| Q2 26 | $0.5 | $0.55 | +10.0% | — | — | — |
| Q1 26 | $0.55 | $0.69 | +25.5% | — | — | — |
| Q4 25 | $0.5 | $0.58 | +16.0% | — | — | — |
| Q3 25 | $0.55 | $0.55 | 0.0% | — | — | — |
| Q2 25 | $0.6 | $0.6 | 0.0% | — | — | — |
| Q1 25 | $0.7 | $0.7 | 0.0% | — | — | — |
| Q4 24 | $0.75 | $0.73 | -2.7% | — | — | — |
| Q3 24 | $0.8 | $0.8 | 0.0% | — | — | — |
| Q2 24 | $0.74 | $0.76 | +2.7% | — | — | — |
| Q1 24 | $0.8 | $0.86 | +7.5% | — | — | — |
| Q4 23 | $0.77 | $0.79 | +2.6% | — | — | — |
| Q3 23 | $0.75 | $0.77 | +2.7% | — | — | — |
| Q2 23 | $0.67 | $0.72 | +7.5% | — | — | — |
| Q1 23 | $0.67 | $0.72 | +7.5% | — | — | — |
| Q4 22 | $0.56 | $0.6 | +7.1% | — | — | — |
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 | — | $1.5 | — | — | $22.2B | — |
| FY24 | — | $2.84 | — | — | $22.9B | — |
| FY23 | — | $2.93 | — | — | $23B | — |
| FY22 | — | $1.74 | — | — | $20.3B |
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 | $15.9B | $20.6B | $24B | $22.4B | $14.4B | $15.3B | $20.3B | $23B | $22.9B | $22.2B |
| YoY change | -32.8% | +29.8% | +16.4% | -6.61% | -35.5% | +5.88% | +32.7% | +13.4% | -0.32% | -3.31% |
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 | 15.9B | 20.6B | 24B | 22.4B | 14.4B | 15.3B | 20.3B | 23B | 22.9B | 22.2B |
| Cost of revenue | 15B | 18.3B | 21B | 20.1B | 12.9B | 13.3B | 17B | 18.7B | 18.6B | 18.7B |
| Gross profit | 870M | 2.3B | 3B | 2.3B | 1.5B | 2B | 3.3B | 4.4B | 4.3B | 3.5B |
| Gross margin | 5.48% | 11% | 12.4% | 10.2% | 10.7% | 13.2% | 16.3% | 18.9% | 18.7% | 15.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 226M | 256M | 254M | 227M | 182M | 204M | 240M | 226M | 239M | 239M |
| Operating expenses | 226M | 256M | 254M | 227M | 182M | 204M | 240M | 175M | 363M | 393M |
| Operating income | 644M | 2B | 2.7B | 2.1B | 1.4B | 1.8B | 3.1B | 4.2B | 3.9B | 3.1B |
| Operating margin | 4.05% | 9.8% | 11.4% | 9.18% | 9.44% | 11.6% | 15.1% | 18.2% | 17.2% | 13.9% |
| Non-operating income, net | -7.6B | -746M | -364M | -2.6B | -4.1B | -4M | -500M | -325M | -351M | -968M |
| Pretax income | -7.6B | 682M | 1.8B | -1.1B | -3.2B | 1.3B | 2.1B | 3.4B | 3.2B | 1.8B |
| Income tax | -1.9B | 1.1B | 157M | 7M | -278M | -216M | 515M | 701M | 718M | 479M |
| Net income | -5.8B | -468M | 1.7B | -1.1B | -2.9B | 1.5B | 1.6B | 2.7B | 2.5B | 1.3B |
| Net margin | -36.3% | -2.27% | 6.91% | -5.04% | -20.4% | 9.6% | 7.86% | 11.6% | 11% | 5.82% |
| EBITDA | 2B | 3.6B | 4.3B | 3.4B | 2.3B | 2.7B | 4B | 5.2B | 4.9B | 4.1B |
| EPS | -6.69 | -0.53 | 1.89 | -1.29 | -3.34 | 1.63 | 1.74 | 2.93 | 2.84 | 1.5 |
| Diluted EPS | -6.69 | -0.53 | 1.89 | -1.29 | -3.34 | 1.63 | 1.74 | 2.92 | 2.83 | 1.5 |
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 | 5.8B | 5.7B | 5.8B | 5.8B | 5.7B | 5.6B | 5.4B | 5.5B | 5.6B | 5.7B | 5.4B | 5.7B |
| Cost of revenue | 4.7B | 4.6B | 4.7B | 4.7B | 4.6B | 4.6B | 4.5B | 4.7B | 4.7B | 4.7B | 4.6B | 4.9B |
| Gross profit | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 879M | 819M | 856M | 930M | 783M | 804M |
| Gross margin | 19.3% | 19.7% | 18.6% | 19.3% | 18.8% | 18.3% | 16.2% | 14.9% | 15.3% | 16.4% | 14.5% | 14.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 58M | 60M | 61M | 62M | 55M | 61M | 62M | 60M | 58M | 59M | 62M | 75M |
| Operating expenses | 81M | -27M | 95M | 91M | 83M | 94M | 92M | 92M | 108M | 101M | 104M | 121M |
| Operating income | 1B | 1.2B | 987M | 1B | 987M | 932M | 787M | 727M | 748M | 829M | 679M | 683M |
| Operating margin | 17.9% | 20.2% | 17% | 17.7% | 17.3% | 16.6% | 14.5% | 13.2% | 13.4% | 14.7% | 12.6% | 12% |
| Non-operating income, net | -27M | -92M | -108M | -20M | -168M | -55M | -395M | -24M | -441M | -108M | -28M | 64M |
| Pretax income | 916M | 835M | 787M | 920M | 734M | 793M | 306M | 611M | 219M | 635M | 569M | 664M |
| Income tax | 192M | 168M | 178M | 207M | 154M | 179M | 103M | 131M | 199M | 46M | 105M | 126M |
| Net income | 724M | 667M | 609M | 713M | 580M | 614M | 203M | 480M | 20M | 589M | 464M | 538M |
| Net margin | 12.5% | 11.6% | 10.5% | 12.2% | 10.2% | 10.9% | 3.75% | 8.71% | 0.36% | 10.4% | 8.59% | 9.42% |
| EBITDA | 1.3B | 1.5B | 1.2B | 1.3B | 1.2B | 1.2B | 1.1B | 1B | 1B | 1B | 968M | 969M |
| EPS | 0.8 | 0.74 | 0.68 | 0.8 | 0.65 | 0.7 | 0.24 | 0.55 | 0.02 | 0.7 | 0.55 | 0.64 |
| Diluted EPS | 0.79 | 0.74 | 0.68 | 0.8 | 0.65 | 0.7 | 0.24 | 0.55 | 0.02 | 0.7 | 0.55 | 0.64 |
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 | 46.6B | 42.5B | 23.3B | 21.4B | 16.7B | 20.4B | 35.6B | 32.5B | 24B | 24.1B | 27.1B |
| Enterprise value | 54.9B | 51.1B | 31.6B | 30.5B | 24.9B | 27.6B | 42.2B | 39B | 30B | 30B | 33.5B |
| Shares outstanding | 861M | 870M | 875M | 875M | 881M | 892M | 904M | 899M | 882M | 853M | 853M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 14 | — | — | 13.9 | 22.3 | 12.2 | 9.53 | 18.7 | 17.2 |
| P/S | 2.93 | 2.06 | 0.97 | 0.96 | 1.15 | 1.33 | 1.75 | 1.41 | 1.05 | 1.09 | 1.22 |
| P/B | 4.93 | 5.09 | 2.44 | 2.67 | 3.34 | 3.03 | 4.46 | 3.45 | 2.27 | 2.29 | 2.48 |
| EV/EBITDA | 27.6 | 14.2 | 7.38 | 8.85 | 10.6 | 10.4 | 10.6 | 7.54 | 6.13 | 7.33 | 8.09 |
| EV/Sales | 3.46 | 2.48 | 1.32 | 1.36 | 1.73 | 1.8 | 2.08 | 1.7 | 1.31 | 1.35 | 1.5 |
| Earnings yield | — | — | 7.12% | — | — | 7.2% | 4.48% | 8.19% | 10.5% | 5.36% | 5.83% |
| FCF yield | -5.37% | 2.58% | 4.86% | 4.27% | 6.92% | 5.45% | 3.46% | 6.4% | 10.1% | 6.94% | 7.58% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.48% | 11% | 12.4% | 10.2% | 10.7% | 13.2% | 16.3% | 18.9% | 18.7% | 15.7% | 14.1% |
| Operating margin | 4.05% | 9.8% | 11.4% | 9.18% | 9.44% | 11.6% | 15.1% | 18.2% | 17.2% | 13.9% | 12.8% |
| Net margin | -36.3% | -2.27% | 6.91% | -5.04% | -20.4% | 9.6% | 7.86% | 11.6% | 11% | 5.82% | 7.16% |
| ROE | -61.1% | -5.61% | 17.4% | -14.1% | -59% | 21.8% | 20% | 28.2% | 23.9% | 12.3% | 14.9% |
| ROA | -21.4% | -1.87% | 6.38% | -4.45% | -14.2% | 6.58% | 6.86% | 10.8% | 9.83% | 5.17% | 7.26% |
| ROIC | 3.61% | 0% | 14% | 12% | 10.3% | 12.8% | 15.9% | 20.7% | 18.5% | 13.7% | 13.2% |
| Return on tangible assets | -26% | -2.38% | 8.15% | -5.72% | -19.5% | 8.82% | 9.06% | 14% | 12.6% | 6.75% | 8.14% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.9 | 2.22 | 2.32 | 2.3 | 2.14 | 2.31 | 2.05 | 2.06 | 2.05 | 2.04 | 2.02 |
| Quick ratio | 2.34 | 1.72 | 1.69 | 1.65 | 1.61 | 1.76 | 1.5 | 1.48 | 1.54 | 1.51 | 1.5 |
| Debt / equity | 1.31 | 1.31 | 1.08 | 1.42 | 2.17 | 1.52 | 1.12 | 0.93 | 0.82 | 0.77 | 0.74 |
| Debt / assets | 0.46 | 0.44 | 0.4 | 0.45 | 0.52 | 0.46 | 0.38 | 0.36 | 0.34 | 0.33 | 0.32 |
| Net debt / EBITDA | 4.21 | 2.4 | 1.95 | 2.64 | 3.52 | 2.7 | 1.66 | 1.26 | 1.22 | 1.45 | 1.55 |
| Interest coverage | -9.92 | 1.97 | 4.03 | -0.9 | -4.93 | 3.37 | 5.29 | 6.82 | 8.19 | 6.03 | 7.16 |
| Effective tax rate | 0% | 100% | 8.65% | 0% | 0% | 0% | 24.4% | 20.8% | 22.2% | 27% | 22.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.5 | 23.7 | 27.4 | 25.6 | 16.4 | 17.1 | 22.5 | 25.6 | 26 | 26 | 26.6 |
| EPS (basic) | -6.69 | -0.53 | 1.89 | -1.29 | -3.34 | 1.63 | 1.74 | 2.93 | 2.84 | 1.5 | 1.5 |
| EPS (diluted) | -6.69 | -0.53 | 1.89 | -1.29 | -3.34 | 1.63 | 1.74 | 2.92 | 2.83 | 1.5 | 1.91 |
| Book value per share | 11 | 9.6 | 10.9 | 9.17 | 5.66 | 7.54 | 8.82 | 10.5 | 12 | 12.3 | 13.2 |
| FCF per share | -2.9 | 1.26 | 1.29 | 1.05 | 1.31 | 1.25 | 1.36 | 2.31 | 2.75 | 1.96 | 2.06 |
| Cash per share | 4.66 | 2.69 | 2.29 | 2.59 | 2.91 | 3.41 | 2.6 | 2.52 | 2.97 | 2.59 | 2.46 |
| Capex per share | 0.26 | 0.18 | 0.25 | 0.22 | 0.32 | 0.29 | 0.22 | 0.22 | 0.25 | 1.47 | 1.22 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.4% | 0.77% | 0.91% | 0.85% | 1.98% | 1.68% | 0.99% | 0.85% | 0.97% | 5.65% | 4.58% |
| Capex / operating cash flow | -4.39% | 8.68% | 7.36% | 228.9% | -18.2% | 13.5% | 10.7% | 5.64% | 5.95% | 42.9% | 37.3% |
| Payout ratio | -10.7% | -133.8% | 38% | -55.8% | -9.45% | 11% | 27.3% | 21.6% | 23.8% | 44.8% | 35.6% |
| Dividend yield | 1.33% | 1.47% | 2.71% | 2.94% | 1.67% | 0.79% | 1.22% | 1.77% | 2.5% | 2.4% | 2.1% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 2, 2026 | $0.17 |
| Jun 3, 2026 | $0.17 |
| Mar 4, 2026 | $0.17 |
| — |
| FY21 | — | $1.63 | — | — | $15.3B | — |
| FY20 | — | -$3.34 | — | — | $14.4B | — |
| FY19 | — | -$1.29 | — | — | $22.4B | — |
| FY18 | — | $1.89 | — | — | $24B | — |
| FY17 | — | -$0.53 | — | — | $20.6B | — |
| FY16 | — | -$6.69 | — | — | $15.9B | — |
| 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 | $5.8B | $5.7B | $5.8B | $5.8B | $5.7B | $5.6B | $5.4B | $5.5B | $5.6B | $5.7B | $5.4B | $5.7B |
| YoY change | +8.34% | +2.81% | +2.24% | +0.6% | -1.84% | -2.25% | -6.67% | -5.54% | -1.7% | +0.84% | -0.28% | +3.7% |
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 | 4B | 2.3B | 2B | 2.3B | 2.6B | 3B | 2.3B | 2.3B | 2.6B | 2.2B |
| Receivables | 3.9B | 5B | 5.2B | 4.6B | 3.1B | 3.7B | 4.6B | 4.9B | 5.1B | 4.9B |
| Inventory | 2.3B | 2.4B | 3B | 3.1B | 2.3B | 2.4B | 2.9B | 3.2B | 3B | 3B |
| Total current assets | 11.7B | 10.8B | 11.2B | 11.2B | 9.5B | 9.9B | 11B | 11.5B | 12.4B | 11.4B |
| Property, plant & equipment | 5.1B | 5.1B | 5.4B | 5.1B | 3.5B | 3.7B | 3.6B | 4.3B | 4.4B | 4.5B |
| Goodwill & intangibles | 4.8B | 5.4B | 5.7B | 5.6B | 5.6B | 5.7B | 5.7B | 5.7B | 5.7B | 5.9B |
| Total assets | 27B | 25.1B | 26B | 25.4B | 20.7B | 22.3B | 23.3B | 24.7B | 25.6B | 25B |
| Accounts payable | 1.8B | 2.6B | 3B | 2.4B | 1.6B | 2.4B | 3.1B | 3.1B | 3.2B | 3.1B |
| Short-term debt | 170M | 512M | 36M | 219M | 946M | 240M | 224M | 262M | 644M | 263M |
| Total current liabilities | 4B | 4.9B | 4.8B | 4.9B | 4.4B | 4.3B | 5.3B | 5.6B | 6B | 5.6B |
| Long-term debt | 12.2B | 10.4B | 10.3B | 11.1B | 9.9B | 10B | 8.7B | 8.5B | 8B | 7.9B |
| Total liabilities | 17.6B | 16.7B | 16.4B | 17.4B | 15.7B | 15.6B | 15.3B | 15.3B | 15B | 14.5B |
| Shareholders' equity | 9.4B | 8.3B | 9.5B | 8B | 5B | 6.7B | 8B | 9.4B | 10.5B | 10.5B |
| Total debt | 12.4B | 10.9B | 10.3B | 11.4B | 10.8B | 10.2B | 8.9B | 8.8B | 8.6B | 8.1B |
| Net debt | 8.4B | 8.6B | 8.3B | 9.1B | 8.3B | 7.2B | 6.6B | 6.5B | 6B | 5.9B |
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 | 2B | 2.3B | 1.9B | 2.1B | 2.2B | 2.6B | 1.8B | 2B | 2B | 2.2B | 2B | 2B |
| Receivables | 5.1B | 4.9B | 5.1B | 5.3B | 5.3B | 5.1B | 5.2B | 5B | 5.2B | 4.9B | 5.2B | 5.3B |
| Inventory | 3.3B | 3.2B | 3.3B | 3.3B | 3.2B | 3B | 3B | 3.1B | 3.1B | 3B | 3B | 3.1B |
| Total current assets | 11.6B | 11.5B | 11.4B | 11.9B | 12B | 12.4B | 11.5B | 11.7B | 11.6B | 11.4B | 11.5B | 11.9B |
| Property, plant & equipment | 5.8B | 4.3B | 6.1B | 6.1B | 5.9B | 4.4B | 6.1B | 6.2B | 6.1B | 4.5B | 6.1B | 6.2B |
| Goodwill & intangibles | 5.7B | 5.7B | 5.7B | 5.7B | 5.7B | 5.7B | 5.8B | 5.9B | 5.9B | 5.9B | 6B | 6B |
| Total assets | 24.4B | 24.7B | 24.7B | 25.2B | 25.3B | 25.6B | 25.2B | 25.4B | 25.2B | 25B | 25.1B | 25.8B |
| Accounts payable | 3.2B | 3.1B | 3.1B | 3.3B | 3B | 3.2B | 3.2B | 3.2B | 3.2B | 3.1B | 3.2B | 3.5B |
| Short-term debt | 248M | 262M | 267M | 258M | 251M | 644M | 645M | 642M | 676M | 263M | 333M | 377M |
| Total current liabilities | 5.4B | 5.6B | 5.4B | 5.6B | 5.5B | 6B | 5.8B | 5.8B | 6B | 5.6B | 5.5B | 5.9B |
| Long-term debt | 8.7B | 8.5B | 8.5B | 8.5B | 8.4B | 8B | 7.9B | 7.9B | 7.9B | 7.9B | 7.7B | 7.8B |
| Total liabilities | 15.3B | 15.3B | 15B | 15.1B | 15B | 15B | 14.8B | 14.8B | 14.9B | 14.5B | 14.3B | 14.8B |
| Shareholders' equity | 9.2B | 9.4B | 9.7B | 10B | 10.4B | 10.5B | 10.4B | 10.5B | 10.2B | 10.5B | 10.8B | 11.1B |
| Total debt | 8.9B | 8.8B | 8.8B | 8.7B | 8.7B | 8.6B | 8.6B | 8.6B | 8.6B | 8.1B | 8.1B | 8.2B |
| Net debt | 6.9B | 6.5B | 6.9B | 6.6B | 6.5B | 6B | 6.8B | 6.5B | 6.5B | 5.9B | 6.1B | 6.2B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -5.8B | -468M | 1.7B | -1.1B | -2.9B | 1.5B | 1.6B | 2.7B | 2.5B | 1.3B |
| Depreciation & amortization | 1.5B | 1.6B | 1.6B | 1.6B | 1.1B | 904M | 940M | 998M | 1.1B | 1.1B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 1.2B | -626M | -384M | -161M | 800M | 285M | -941M | -511M | -103M | 196M |
| Operating cash flow | -5.1B | 1.8B | 3B | 83M | -1.6B | 1.9B | 1.9B | 3.5B | 3.7B | 2.9B |
| Capital expenditure | 222M | 158M | 218M | 190M | 286M | 257M | 200M | 195M | 223M | -1.3B |
| Investing cash flow | 88M | -565M | 137M | 85M | 242M | 265M | 44M | -280M | -212M | -1.5B |
| Dividends paid | -620M | -626M | -630M | -630M | -278M | -161M | -435M | -576M | -600M | -579M |
| Share repurchases | 0 | 0 | -400M | -100M | -100M | 0 | -250M | -800M | -1B | -1B |
| Financing cash flow | -3.5B | -2.2B | -1.4B | -695M | -1B | -838M | -1.8B | -1.7B | -1.7B | -2B |
| Net change in cash | -8.4B | -895M | 1.7B | -527M | -2.3B | 1.3B | 122M | 1.5B | 1.8B | -571M |
| Free cash flow | -2.5B | 1.1B | 1.1B | 915M | 1.2B | 1.1B | 1.2B | 2.1B | 2.4B | 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 | 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 | 724M | 667M | 609M | 713M | 580M | 614M | 203M | 480M | 20M | 589M | 464M | 538M |
| Depreciation & amortization | 256M | 256M | 263M | 271M | 270M | 275M | 277M | 284M | 285M | 290M | 295M | 296M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -209M | 287M | -341M | -24M | -280M | 542M | -154M | 254M | -211M | 307M | -252M | 65M |
| Operating cash flow | 874M | 1.2B | 487M | 1.1B | 725M | 1.3B | 21M | 896M | 488M | 1.2B | 273M | 824M |
| Capital expenditure | 46M | 59M | 49M | 59M | 41M | 74M | 49M | 40M | -261M | -337M | -192M | -235M |
| Investing cash flow | -31M | -136M | -51M | -46M | -119M | -18M | -482M | 98M | -135M | -246M | -285M | -462M |
| Dividends paid | -144M | -143M | -151M | -151M | -150M | -148M | -147M | -145M | -144M | -143M | -142M | -143M |
| Share repurchases | -198M | -254M | -250M | -250M | -196M | -309M | -250M | -257M | -250M | -250M | -100M | -208M |
| Financing cash flow | -483M | -680M | -422M | -416M | -347M | -650M | -406M | -405M | -405M | -480M | -237M | -382M |
| Net change in cash | 360M | 398M | 14M | 619M | 259M | 640M | -867M | 589M | -52M | 439M | -249M | -20M |
| Free cash flow | 465M | 1B | 157M | 734M | 502M | 1B | 75M | 542M | 227M | 828M | 81M | 589M |
| Dec 3, 2025 |
| $0.17 |
| Sep 3, 2025 | $0.17 |
| Jun 4, 2025 | $0.17 |
| Mar 5, 2025 | $0.17 |
| Dec 4, 2024 | $0.17 |
| Date | Ratio |
|---|---|
| Jul 17, 2006 | 2:1 |
| Jul 22, 1997 | 2:1 |
| Jan 24, 1996 | 100000:95301 |
| Dec 26, 1980 | 2:1 |
| Apr 30, 1976 | 3:1 |