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 | $0.66 | $0.71 | +7.6% | — | $1.8B | — |
| Q1 26 | $0.58 | $0.57 | -1.7% | — | $1.7B | — |
| Q4 25 | $0.58 | $0.62 | +6.9% | — | $1.7B | — |
| Q3 25 | $0.44 | $0.61 | +38.6% | — | $1.6B | — |
| Q2 25 | $0.4 | $0.36 | -10.0% | — | $1.5B | — |
| Q1 25 | $0.39 | $0.44 | +12.8% | — | $1.5B | — |
| Q4 24 | $0.47 | $0.52 | +10.6% | — | $1.6B | — |
| Q3 24 | $0.43 | $0.44 | +2.3% | — | $1.5B | — |
| Q2 24 | $0.4 | $0.43 | +7.5% | — | $1.5B | — |
| Q1 24 | $0.4 | $0.33 | -17.5% | — | $1.5B | — |
| Q4 23 | $0.4 | $0.47 | +17.5% | — | $1.4B | — |
| Q3 23 | $0.35 | $0.35 | 0.0% | — | $1.4B | — |
| Q2 23 | $0.4 | $0.31 | -22.5% | — | $1.4B | — |
| Q1 23 | $0.36 | $0.38 | +5.6% | — | $1.4B | — |
| Q4 22 | $0.36 | $0.39 | +8.3% | — | $1.4B | — |
| Q3 22 | $0.41 | $0.34 | -17.1% | — | $1.4B | — |
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 | — | -$1.6 | — | — | $6.4B | — |
| FY24 | — | $1.18 | — | — | $6.1B | — |
| FY23 | — | -$0.73 | — | — | $5.7B | — |
| FY22 | — | $1.5 | — | — | $6B |
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 | $4.7B | $5.2B | $5.3B | $6.1B | $6.1B | $6.9B | $6B | $5.7B | $6.1B | $6.4B |
| YoY change | -7.58% | +9% | +2.98% | +15.1% | +0.46% | +12.2% | -12.3% | -5.5% | +6.13% | +5.11% |
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 | 4.7B | 5.2B | 5.3B | 6.1B | 6.1B | 6.9B | 6B | 5.7B | 6.1B | 6.4B |
| Cost of revenue | 2.8B | 3B | 3.1B | 3.6B | 3.8B | 4.1B | 3.6B | 3.7B | 4B | 4.1B |
| Gross profit | 2B | 2.2B | 2.2B | 2.5B | 2.4B | 2.8B | 2.4B | 2B | 2B | 2.2B |
| Gross margin | 41.4% | 42.1% | 41.6% | 41.1% | 38.9% | 41.1% | 40.3% | 35.1% | 33.4% | 35.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 409.2M | 428.7M | 459.2M | 539.8M | 564.1M | 522.7M | 495.1M | 553.8M | 676M | 660.5M |
| Operating expenses | 736.4M | 793.3M | 869.7M | 1B | 1.1B | 1B | 1B | 1.1B | 1.2B | 1.1B |
| Operating income | 1.2B | 1.4B | 1.3B | 1.4B | 1.3B | 1.7B | 1.3B | -393.2M | 832.1M | -695.7M |
| Operating margin | 25.8% | 26.8% | 25.2% | 23.4% | 20.4% | 25% | 22.1% | -6.88% | 13.7% | -10.9% |
| Non-operating income, net | 66.4M | 129.7M | -113.5M | -348.4M | -73.3M | 847.7M | -30.4M | 178M | 172.3M | 344.9M |
| Pretax income | 1.2B | 1.4B | 1.1B | 972.9M | 1.1B | 2.5B | 1.2B | -237.9M | 1B | -379.4M |
| Income tax | 338.3M | 268.2M | 255M | 235.1M | 261.6M | 531.1M | 322.2M | -69.7M | 252.9M | -204.6M |
| Net income | 868.3M | 1.2B | 883.1M | 737.8M | 807.5M | 2B | 925.5M | -168.2M | 752.4M | -174.8M |
| Net margin | 18.3% | 22.5% | 16.6% | 12.1% | 13.1% | 28.6% | 15.3% | -2.94% | 12.4% | -2.74% |
| EBITDA | 1.4B | 1.7B | 1.6B | 1.8B | 1.7B | 2.7B | 1.5B | 1.2B | 1.2B | 1.5B |
| EPS | 2.06 | 2.75 | 2.14 | 1.29 | 1.14 | 3.01 | 1.5 | -0.73 | 1.18 | -1.6 |
| Diluted EPS | 2.06 | 2.75 | 2.14 | 1.28 | 1.13 | 2.99 | 1.49 | -0.73 | 1.18 | -1.6 |
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 | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.6B | 1.5B | 1.5B | 1.6B | 1.7B | 1.7B | 1.8B |
| Cost of revenue | 926.7M | 928.2M | 976.7M | 947.7M | 1.1B | 990.4M | 973.6M | 1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Gross profit | 515.3M | 485.2M | 498.6M | 535.6M | 390.4M | 602.6M | 555.6M | 504.4M | 560.5M | 626.7M | 630.4M | 651.8M |
| Gross margin | 35.7% | 34.3% | 33.8% | 36.1% | 25.8% | 37.8% | 36.3% | 33.3% | 34.2% | 37% | 36.1% | 35.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 165.2M | 161.6M | 156.6M | 201M | 159.7M | 158.7M | 154.3M | 162.3M | 171.4M | 172.5M | 184.5M | 170.2M |
| Operating expenses | 276.3M | 300.7M | 274.2M | 317.4M | 278.7M | 280M | 268.2M | 280.5M | 280.6M | 281.2M | 289.1M | 279.5M |
| Operating income | 227.7M | -1.1B | 213.1M | 206.8M | 100.5M | 311.7M | 277.3M | 214.2M | 270.9M | -1.5B | 333.2M | 364.2M |
| Operating margin | 15.8% | -76.1% | 14.4% | 13.9% | 6.63% | 19.6% | 18.1% | 14.1% | 16.5% | -86.2% | 19.1% | 19.9% |
| Non-operating income, net | 8.8M | 137.8M | 73.3M | 58.4M | 47.1M | -6.5M | 69.4M | 70.4M | 91M | 114.1M | -17.9M | 104.9M |
| Pretax income | 230M | -933.5M | 282.9M | 259.9M | 145.1M | 317.4M | 344.9M | 274.4M | 346.7M | -1.3B | 300.2M | 455.4M |
| Income tax | 61.3M | -266.4M | 68.7M | 64M | 41.5M | 78.7M | 77.6M | 77M | -9.7M | -349.5M | 81.1M | 116.5M |
| Net income | 168.7M | -667.1M | 214.2M | 195.9M | 103.6M | 238.7M | 267.3M | 197.4M | 356.4M | -995.9M | 219.1M | 338.9M |
| Net margin | 11.7% | -47.2% | 14.5% | 13.2% | 6.84% | 15% | 17.5% | 13% | 21.7% | -58.9% | 12.6% | 18.6% |
| EBITDA | 289.5M | 343.6M | 343.9M | 322.6M | 202.5M | 373.9M | 399.5M | 335.2M | 410.7M | 481.2M | 357.7M | 511.2M |
| EPS | 0.29 | -1.64 | 0.31 | 0.29 | 0.12 | 0.46 | 0.38 | -0.03 | 0.67 | -2.63 | 0.51 | 0.77 |
| Diluted EPS | 0.29 | -1.64 | 0.31 | 0.29 | 0.12 | 0.46 | 0.38 | -0.03 | 0.66 | -2.63 | 0.51 | 0.76 |
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 | 12.6B | 15B | 6.9B | 7.9B | 8B | 10.7B | 8.2B | 8.1B | 8B | 11.9B | 13.4B |
| Enterprise value | 17B | 19.3B | 12.7B | 14.9B | 15.4B | 18.2B | 15.4B | 15.2B | 14B | 21.7B | 17.9B |
| Shares outstanding | 414.7M | 409.4M | 412.4M | 437.8M | 459.5M | 462.8M | 457.5M | 454.8M | 457M | 452.6M | 452.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.5 | 12.9 | 7.82 | 10.7 | 9.92 | 5.41 | 8.89 | — | 10.6 | — | 19.3 |
| P/S | 2.66 | 2.9 | 1.3 | 1.29 | 1.3 | 1.55 | 1.36 | 1.42 | 1.32 | 1.86 | 1.98 |
| P/B | 1.59 | 1.63 | 0.74 | 0.54 | 0.53 | 0.64 | 0.49 | 0.51 | 0.51 | 0.91 | 1.37 |
| EV/EBITDA | 11.8 | 11.4 | 8.09 | 8.04 | 9.17 | 6.66 | 9.91 | 13 | 11.3 | 14.1 | 12.4 |
| EV/Sales | 3.59 | 3.74 | 2.4 | 2.43 | 2.51 | 2.64 | 2.54 | 2.66 | 2.31 | 3.4 | 2.59 |
| Earnings yield | 6.9% | 7.76% | 12.8% | 9.37% | 10.1% | 18.5% | 11.2% | — | 9.42% | — | 5.18% |
| FCF yield | 4.02% | 6.99% | 10.5% | 12.6% | 13.9% | 9.1% | 6.2% | 14% | 14% | 12.1% | 8.49% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.4% | 42.1% | 41.6% | 41.1% | 38.9% | 41.1% | 40.3% | 35.1% | 33.4% | 35.2% | 35.7% |
| Operating margin | 25.8% | 26.8% | 25.2% | 23.4% | 20.4% | 25% | 22.1% | -6.88% | 13.7% | -10.9% | 20% |
| Net margin | 18.3% | 22.5% | 16.6% | 12.1% | 13.1% | 28.6% | 15.3% | -2.94% | 12.4% | -2.74% | -0.93% |
| ROE | 11% | 12.6% | 9.46% | 5.02% | 5.38% | 11.8% | 5.5% | -1.06% | 4.8% | -1.34% | -0.57% |
| ROA | 3.37% | 3.67% | 2.85% | 1.87% | 2.21% | 6.03% | 3.11% | -0.58% | 2.79% | -0.65% | 2.92% |
| ROIC | 7.13% | 8.27% | 6.87% | 5% | 4.21% | 5.6% | 4.14% | -1.71% | 2.87% | -3.05% | -2.32% |
| Return on tangible assets | 8.13% | 7.55% | 7.17% | 9.6% | 19.9% | 423.9% | -56.4% | 115.7% | -66.8% | -7.65% | -2.85% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.15 | 0.28 | 0.22 | 0.24 | 0.33 | 1.25 | 1.62 | 2.3 | 3.14 | 12 | 0.71 |
| Quick ratio | 1.15 | 0.28 | 0.22 | 0.24 | 0.33 | 1.25 | 1.62 | 2.3 | 3.14 | 12 | 6.82 |
| Debt / equity | 0.82 | 0.75 | 0.82 | 0.59 | 0.61 | 0.58 | 0.51 | 0.57 | 0.48 | 0.75 | 0.12 |
| Debt / assets | 0.25 | 0.22 | 0.25 | 0.22 | 0.25 | 0.3 | 0.29 | 0.31 | 0.28 | 0.36 | 0.34 |
| Net debt / EBITDA | 3.07 | 2.58 | 3.71 | 3.78 | 4.4 | 2.77 | 4.6 | 6.06 | 4.87 | — | 4.35 |
| Interest coverage | 13.9 | 16.1 | 11.2 | 8.17 | 9.27 | 27.4 | 15.6 | -2.37 | 18.3 | -3.6 | -1.52 |
| Effective tax rate | 28% | 18.8% | 22.4% | 24.2% | 24.5% | 21.2% | 25.8% | 0% | 25.2% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.4 | 12.6 | 12.9 | 14 | 13.4 | 14.9 | 13.2 | 12.6 | 13.3 | 14.1 | 15.3 |
| EPS (basic) | 2.06 | 2.75 | 2.14 | 1.29 | 1.14 | 3.01 | 1.5 | -0.73 | 1.18 | -1.6 | -1.6 |
| EPS (diluted) | 2.06 | 2.75 | 2.14 | 1.28 | 1.13 | 2.99 | 1.49 | -0.73 | 1.18 | -1.6 | -0.68 |
| Book value per share | 19 | 22.5 | 22.6 | 33.6 | 32.7 | 36 | 36.8 | 35 | 34.3 | 28.7 | 22.6 |
| FCF per share | 1.22 | 2.56 | 1.76 | 2.27 | 2.43 | 2.09 | 1.12 | 2.5 | 2.45 | 3.18 | 4.23 |
| Cash per share | 4.99 | 6.15 | 4.38 | 3.89 | 3.72 | 4.64 | 3.13 | 4.25 | 3.27 | — | 2.07 |
| Capex per share | 0.36 | 0.27 | 0.25 | 0.28 | 0.25 | 0.24 | 0.42 | 0.36 | 0.15 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.12% | 2.16% | 1.93% | 2.03% | 1.87% | 1.58% | 3.19% | 2.87% | 1.14% | — | — |
| Capex / operating cash flow | -3.94% | -5.76% | 10% | 6.71% | 2.16% | 1.46% | 10.2% | 32.9% | 5.46% | — | — |
| Payout ratio | 53% | 40.6% | 55.6% | 88.5% | 73.6% | 27.6% | 61.8% | -353.6% | 80.8% | -332.9% | 56.5% |
| Dividend yield | 3.66% | 3.15% | 7.11% | 8.29% | 7.42% | 5.11% | 6.94% | 7.33% | 7.61% | 4.89% | 2.83% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.215 |
| May 15, 2026 | $0.215 |
| Feb 13, 2026 | $0.21 |
| — |
| FY21 | — | $3.01 | — | — | $6.9B | — |
| FY20 | — | $1.14 | — | — | $6.1B | — |
| FY19 | — | $1.29 | — | — | $6.1B | — |
| FY18 | — | $2.14 | — | — | $5.3B | — |
| FY17 | — | $2.75 | — | — | $5.2B | — |
| FY16 | — | $2.06 | — | — | $4.7B | — |
| 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 | $1.4B | $1.4B | $1.5B | $1.5B | $1.5B | $1.6B | $1.5B | $1.5B | $1.6B | $1.7B | $1.7B | $1.8B |
| YoY change | -0.26% | -2.08% | +4.03% | +2.81% | +5.09% | +12.7% | +3.65% | +2.17% | +8.25% | +6.21% | +14.1% | +20.5% |
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 | 2.1B | 2.5B | 1.8B | 1.7B | 1.7B | 2.1B | 1.4B | 1.9B | 1.5B | — |
| Receivables | 650.4M | 754M | 714.8M | 1B | 916.6M | 1.3B | 1B | 951.6M | 1.1B | 1.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 11.7B | 4.2B | 2.8B | 3B | 2.9B | 3.5B | 2.4B | 2.9B | 2.6B | 10.8B |
| Property, plant & equipment | 464.7M | 490.7M | 468.7M | 583.5M | 563.8M | 518.1M | 561.1M | 599.5M | 479M | 378.9M |
| Goodwill & intangibles | 15.1B | 16.3B | 18.7B | 31.7B | 32.4B | 32.2B | 31.4B | 29.1B | 28.1B | 24.8B |
| Total assets | 25.7B | 31.7B | 31B | 39.4B | 36.5B | 32.7B | 29.8B | 28.9B | 27B | 27.1B |
| Accounts payable | 274.3M | 320.1M | 284.3M | 414.6M | 348.9M | 39.2M | 59.6M | 31.5M | 30.6M | 20.4M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 10.2B | 14.7B | 13.2B | 12.4B | 8.8B | 2.8B | 1.5B | 1.3B | 830.4M | 897M |
| Long-term debt | 6.5B | 6.9B | 7.6B | 8.7B | 9.1B | 9.7B | 8.6B | 9B | 7.5B | 9.8B |
| Total liabilities | 17.8B | 22.5B | 21.6B | 24.7B | 21.5B | 16B | 12.9B | 13B | 11.3B | 14.1B |
| Shareholders' equity | 7.9B | 9.2B | 9.3B | 14.7B | 15B | 16.7B | 16.8B | 15.9B | 15.7B | 13B |
| Total debt | 6.5B | 6.9B | 7.6B | 8.7B | 9.1B | 9.7B | 8.6B | 9B | 7.5B | 9.8B |
| Net debt | 4.4B | 4.4B | 5.8B | 7B | 7.4B | 7.6B | 7.1B | 7.1B | 6.1B | — |
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 | 1.6B | 1.9B | 1.4B | 1.5B | 1.6B | 1.5B | 1.9B | 1.5B | 1.5B | 2B | 1.7B | 1.6B |
| Receivables | 903.3M | 951.6M | 925.6M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.5B | 2.9B | 2.4B | 2.6B | 2.7B | 2.6B | 3B | 9.5B | 10B | 10.8B | 10.7B | 11B |
| Property, plant & equipment | — | 599.5M | — | — | — | 479M | — | — | — | 378.9M | — | — |
| Goodwill & intangibles | 31.3B | 29.1B | 28.9B | 28.8B | 29.1B | 28.1B | 28.2B | 28.7B | 28.4B | 24.8B | 24.7B | 24.6B |
| Total assets | 29.4B | 28.9B | 28.1B | 27.2B | 27.5B | 27B | 28.1B | 28.5B | 28.4B | 27.1B | 26.8B | 27.5B |
| Accounts payable | 1.3B | 31.5M | 1.3B | 1.4B | 1.5B | 30.6M | 1.4B | 1.4B | 1.5B | 20.4M | 1.5B | 1.6B |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 1.7B | 1.3B | 1.3B | 1.4B | 1.5B | 830.4M | 1.4B | 1.4B | 1.5B | 897M | 1.5B | 1.6B |
| Long-term debt | 8.5B | 9B | 8.6B | 7.6B | 7.5B | 7.5B | 964.8M | 1.9B | 1.6B | 9.8B | 9.4B | 9.3B |
| Total liabilities | 12.8B | 13B | 12.2B | 11.4B | 11.6B | 11.3B | 12.4B | 13.5B | 13.6B | 14.1B | 13.6B | 14B |
| Shareholders' equity | 16.6B | 15.9B | 15.9B | 15.8B | 15.9B | 15.7B | 15.8B | 15B | 14.8B | 13B | 13.3B | 13.5B |
| Total debt | 8.5B | 9B | 8.6B | 7.6B | 7.5B | 7.5B | 964.8M | 1.9B | 1.6B | 9.8B | 9.4B | 9.3B |
| Net debt | 6.9B | 7.1B | 7.2B | 6B | 5.8B | 6.1B | -908.6M | 392M | 100.8M | 7.8B | 7.7B | 7.7B |
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 | 868.3M | 1.2B | 883.1M | 737.8M | 807.5M | 2B | 925.5M | -168.2M | 752.4M | -174.8M |
| Depreciation & amortization | 101.2M | 116.8M | 142.1M | 177.6M | 203.5M | 205.3M | 195.3M | 182.8M | 179.6M | 155.9M |
| Stock-based compensation | 159.7M | 175.3M | 172.4M | 207.5M | 188.5M | 140.1M | 106.2M | 114.6M | 104.6M | 80M |
| Change in working capital | -4.4B | -3.2B | 172M | 841.5M | 4B | 5.6B | 912.8M | 448.7M | 319.7M | -5.6M |
| Operating cash flow | -3.7B | -1.9B | 1B | 1.9B | 5.3B | 7.4B | 1.9B | 499.2M | 1.3B | 1.5B |
| Capital expenditure | -147.7M | -111.7M | -102.5M | -124.3M | -115M | -108.8M | -192.9M | -164.3M | -69.1M | — |
| Investing cash flow | -1B | -1.1B | -2.9B | -1.5B | -886.2M | -892.8M | -408.2M | -267.6M | -58.4M | -953.2M |
| Dividends paid | -460.4M | -471.6M | -490.6M | -652.7M | -594.2M | -544.5M | -571.6M | -594.7M | -608.3M | -581.9M |
| Share repurchases | -535M | -63.8M | -51.8M | -469.8M | -47.1M | -60.9M | -244.7M | -187.5M | -79.3M | -1.9B |
| Financing cash flow | 470.1M | 169M | 1.5B | 201.3M | -285.9M | 426.7M | -966.9M | -585.4M | -1.7B | -149.5M |
| Net change in cash | -4.3B | -2.9B | -380.8M | 542.7M | 4.2B | 7B | 517.4M | -353.8M | -453.5M | 422.6M |
| Free cash flow | 506.3M | 1B | 726.3M | 992.3M | 1.1B | 969.3M | 510.3M | 1.1B | 1.1B | 1.4B |
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 | 168.7M | -667.1M | 214.2M | 195.9M | 103.6M | 238.7M | 267.3M | 197.4M | 356.4M | -995.9M | 219.1M | 338.9M |
| Depreciation & amortization | 42.2M | 46.4M | 45.1M | 46.4M | 44M | 44.1M | 41.5M | 40.1M | 38.3M | 36M | 33.2M | 32.2M |
| Stock-based compensation | 23.9M | 20.9M | 21.1M | 18.4M | 51M | 14.1M | 15.2M | 23.7M | 20.9M | 20.2M | 34M | 31.3M |
| Change in working capital | 106.5M | -54.8M | 365.1M | 32.6M | -32.4M | -45.6M | -205.9M | 179.8M | -97.1M | 117.6M | -172.1M | 115M |
| Operating cash flow | 164.6M | -349.8M | 623.6M | 322.2M | 28.9M | 291.8M | 285.3M | 364.6M | 606.2M | 455.8M | 212.6M | 734.2M |
| Capital expenditure | -39.2M | -40.3M | -21M | -26.7M | -28.4M | 7M | -23.4M | -17.5M | — | — | — | — |
| Investing cash flow | 60.3M | -312.6M | -294.2M | 230.4M | 27M | -21.6M | -134.6M | -307.2M | -220.3M | -568.5M | -727.3M | -740.9M |
| Dividends paid | -149.3M | -149.4M | -149.4M | -152.4M | -154.5M | -152M | -151.7M | -151.8M | -139.4M | -139M | -133.5M | -133.8M |
| Share repurchases | -3.9M | -4.4M | -20.4M | -2.7M | -30.2M | -26M | -43.1M | -1.2B | -29.2M | -615.8M | -69.2M | -50.4M |
| Financing cash flow | -125.5M | -110.3M | -811.1M | -2.5B | 1B | -392.5M | 529.3M | -2.4B | 1.4B | 356.1M | 271.3M | -2.6B |
| Net change in cash | 99.4M | -772.7M | -481.7M | -2B | 1.1B | -122.3M | 680M | -2.4B | 1.8B | 243.4M | -243.4M | -2.6B |
| Free cash flow | 314.9M | 674M | -75.4M | 462.4M | 410M | 323.9M | -108M | 530.4M | 586.4M | 432.2M | 198.4M | 703.7M |
| Nov 14, 2025 |
| $0.21 |
| Aug 14, 2025 | $0.21 |
| May 14, 2025 | $0.21 |
| Feb 14, 2025 | $0.205 |
| Nov 14, 2024 | $0.205 |
| Date | Ratio |
|---|---|
| Nov 8, 2000 | 25:10 |
| Apr 27, 1998 | 2:1 |