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 | $0.49 | $0.58 | +18.4% | — | $4.1B | — |
| Q1 26 | $1.32 | $2.24 | +69.7% | — | $4.1B | — |
| Q4 25 | $1.3 | $1.69 | +30.0% | — | $3.9B | — |
| Q3 25 | $1.29 | $1.41 | +9.3% | — | $3.8B | — |
| Q2 25 | $0.73 | $0.95 | +30.1% | — | $3.2B | — |
| Q1 25 | $0.98 | $1.47 | +50.0% | — | $3.3B | — |
| Q4 24 | $0.55 | $1.26 | +129.1% | — | $3.2B | — |
| Q3 24 | $0.77 | $1.12 | +45.5% | — | $3.3B | — |
| Q3 20 | -$1.4K | -$1.7K | -19.8% | — | $405M | — |
| Q2 20 | -$2.1K | -$1.8K | +16.7% | — | $441.7M | — |
| Q1 20 | $0.25 | $0.46 | +84.0% | — | $2.3B | — |
| Q4 19 | $575.5 | $748.9 | +30.1% | — | $2.8B | — |
| Q3 19 | $309.2 | $284.5 | -8.0% | — | $2.6B | — |
| Q2 19 | -$0.15 | -$0.1 | +33.3% | — | $2.4B | — |
| Q1 19 | $0.1 | -$0.1 | -200.0% | — | $2.5B | — |
| Q4 18 | $444.8 | $490.2 | +10.2% | — | $2.6B | — |
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 | — | $4.95 | — | — | $14.3B | — |
| FY24 | — | $2.99 | — | — | $12.8B | — |
| FY23 | — | $1.93 | — | — | $11.6B | — |
| FY22 | — | $5.27 | — | — | $9.4B |
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 | $9B | $9.6B | $9.9B | $10.1B | $3.9B | $4.9B | $9.4B | $11.6B | $12.8B | $14.3B |
| YoY change | -7.72% | +6.96% | +2.93% | +1.76% | -61% | +24.5% | +91.7% | +24.3% | +10.2% | +11.2% |
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 | 9B | 9.6B | 9.9B | 10.1B | 3.9B | 4.9B | 9.4B | 11.6B | 12.8B | 14.3B |
| Cost of revenue | 7B | 7.3B | 7.8B | 8B | 3.6B | 5B | 8.1B | 8.8B | 9.6B | 10.1B |
| Gross profit | 2B | 2.3B | 2.1B | 2.1B | 275.2M | -79.5M | 1.3B | 2.8B | 3.3B | 4.2B |
| Gross margin | 22.5% | 24.3% | 21.4% | 21% | 7.01% | -1.63% | 13.4% | 24.3% | 25.5% | 29.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.6B | 1.6B | 1.4B | 1.3B | 793.8M | 731.3M | 1B | 1.3B | 1.4B | 1.4B |
| Operating expenses | 1.6B | 1.6B | 1.3B | 1.5B | 1.2B | 1B | 1.4B | 1.7B | 1.7B | 1.9B |
| Operating income | 428.3M | 757.9M | 808.9M | 638.9M | -890.6M | -1.1B | -139.4M | 1.2B | 1.6B | 2.3B |
| Operating margin | 4.77% | 7.88% | 8.17% | 6.34% | -22.7% | -22.2% | -1.49% | 10% | 12.3% | 16.4% |
| Non-operating income, net | 187M | 56M | 92.6M | 66.7M | -2.8B | -2.2B | 1.4B | 159K | 156.2M | -143M |
| Pretax income | 273.9M | 313.4M | 415.7M | 141.9M | -5.1B | -4.1B | 1.3B | 596.5M | 993.9M | 1.6B |
| Income tax | 163.2M | 159M | 73.9M | -53.7M | -550.2M | 568.9M | 8.9M | 14.9M | 16.5M | 155.1M |
| Net income | 110.7M | 154.4M | 341.8M | 195.6M | -4.6B | -4.7B | 1.3B | 581.5M | 977.4M | 1.5B |
| Net margin | 1.23% | 1.61% | 3.45% | 1.94% | -116.1% | -95.3% | 14.3% | 5% | 7.62% | 10.3% |
| EBITDA | 537.2M | 932.9M | 982.6M | 743.9M | -1.7B | -1.1B | 552M | 1.2B | 1.6B | 2.4B |
| EPS | 14.1 | 28.6 | 33.5 | 35 | -836.4 | -855.1 | 5.27 | 1.93 | 2.99 | 4.95 |
| Diluted EPS | 14.1 | 28.6 | 33.5 | 35 | -836.4 | -855.1 | 5.27 | 1.93 | 2.99 | 4.95 |
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 | 3B | 3.2B | 3.3B | 3B | 3.3B | 3.2B | 3.3B | 3.2B | 3.8B | 3.9B | 4.1B | 4.1B |
| Cost of revenue | 2.2B | 2.4B | 2.4B | 2.3B | 2.5B | 2.2B | 2.4B | 2.4B | 2.6B | 2.7B | 2.8B | 3.5B |
| Gross profit | 825.1M | 781.7M | 873.3M | 636.8M | 790.6M | 1B | 948.6M | 876.6M | 1.2B | 1.2B | 1.3B | 670.9M |
| Gross margin | 27.3% | 24.3% | 26.7% | 21.3% | 24.1% | 32.7% | 28.3% | 27% | 31% | 29.9% | 31.3% | 16.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 340.7M | 358.8M | 345.7M | 336.8M | 359M | 389.2M | 326.8M | 335.1M | 381.5M | 406M | 382.9M | 375.2M |
| Operating expenses | 458.6M | 485.8M | 439.8M | 387.8M | 689.2M | -340.2M | 407.6M | 469.9M | 498.8M | 495.6M | 469.9M | 455M |
| Operating income | 373.8M | 303.9M | 440.8M | 257.1M | 460.4M | 380.3M | 552.4M | 418.9M | 691.2M | 674.3M | 818.3M | 226.8M |
| Operating margin | 12.4% | 9.46% | 13.5% | 8.62% | 14% | 11.9% | 16.5% | 12.9% | 18.2% | 17.4% | 20.1% | 5.5% |
| Non-operating income, net | -3.1M | -39.8M | -5.7M | 57.4M | -21.3M | 125.8M | -69.5M | -37.3M | -23.6M | -12.6M | -60.8M | -40.8M |
| Pretax income | 229.4M | 106.1M | 275.1M | 156.2M | 311.9M | 263.9M | 364.2M | 253.3M | 451M | 550.1M | 630.5M | 61.1M |
| Income tax | -3.4M | 22.4M | 15.1M | 10.9M | -27.9M | 18.4M | 7.6M | 11.5M | 70.1M | 65.9M | 52.8M | -56.8M |
| Net income | 232.8M | 83.7M | 260M | 145.3M | 339.8M | 245.5M | 356.6M | 241.8M | 380.9M | 484.2M | 577.7M | 117.9M |
| Net margin | 7.7% | 2.6% | 7.96% | 4.87% | 10.3% | 7.68% | 10.7% | 7.46% | 10% | 12.5% | 14.2% | 2.86% |
| EBITDA | 358.6M | 307.9M | 421.9M | 295M | 506.6M | 509.2M | 588M | 455.9M | 638.6M | 697.6M | 838.8M | 248.2M |
| EPS | 0.77 | — | 0.85 | 0.48 | 1.12 | 0.58 | 1.18 | 0.81 | 1.3 | 1.69 | 2.01 | 0.44 |
| Diluted EPS | 0.77 | — | 0.85 | 0.48 | 1.12 | 0.58 | 1.18 | 0.81 | 1.3 | 1.68 | 2.01 | 0.44 |
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 | — | — | — | — | — | — | — | — | 8.3B | 15.9B | 15.9B |
| Enterprise value | — | — | — | — | — | — | — | — | 13.5B | 21.8B | 21.8B |
| Shares outstanding | 4.9M | 5.4M | 5.4M | 5.4M | 5.4M | 5.4M | 302.6M | 302.2M | 302.2M | 294.7M | 294.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | 8.53 | 10.9 | 10.9 |
| P/S | — | — | — | — | — | — | — | — | 0.65 | 1.12 | 1.12 |
| P/B | — | — | — | — | — | — | — | — | 11.7 | 11.9 | 11.9 |
| EV/EBITDA | — | — | — | — | — | — | — | — | 8.21 | 9.16 | 9.16 |
| EV/Sales | — | — | — | — | — | — | — | — | 1.05 | 1.53 | 1.53 |
| Earnings yield | — | — | — | — | — | — | — | — | 11.7% | 9.2% | 9.2% |
| FCF yield | — | — | — | — | — | — | — | — | 20.2% | 11.7% | 11.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.5% | 24.3% | 21.4% | 21% | 7.01% | -1.63% | 13.4% | 24.3% | 25.5% | 29.2% | 29.2% |
| Operating margin | 4.77% | 7.88% | 8.17% | 6.34% | -22.7% | -22.2% | -1.49% | 10% | 12.3% | 16.4% | 16.4% |
| Net margin | 1.23% | 1.61% | 3.45% | 1.94% | -116.1% | -95.3% | 14.3% | 5% | 7.62% | 10.3% | 10.3% |
| ROE | 2.64% | 3.9% | 9.93% | 6.25% | 186.5% | 65.8% | 4.4K% | 132.7% | 137.4% | 109.4% | 109.4% |
| ROA | 0.58% | 0.71% | 1.7% | 0.93% | -29.1% | -35% | 10.1% | 3.96% | 6.41% | 8.3% | 8.3% |
| ROIC | 1.55% | 3.68% | 5.45% | 5.29% | -13.1% | -46.1% | -2.5% | 20.3% | 26.5% | 29.3% | 29.3% |
| Return on tangible assets | 1.05% | 1.18% | 2.71% | 1.42% | -33.6% | -41.3% | 12.1% | 4.7% | 7.38% | 9.52% | 9.52% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.58 | 0.6 | 0.55 | 0.58 | 0.42 | 0.21 | 0.69 | 0.74 | 0.62 | 0.6 | 0.6 |
| Quick ratio | 0.54 | 0.57 | 0.51 | 0.53 | 0.38 | 0.19 | 0.6 | 0.63 | 0.55 | 0.54 | 0.54 |
| Debt / equity | 2.06 | 1.99 | 2.96 | 3.33 | -4.49 | -1.49 | 223.5 | 16.1 | 10.1 | 6.05 | 6.05 |
| Debt / assets | 0.45 | 0.36 | 0.51 | 0.49 | 0.7 | 0.79 | 0.52 | 0.48 | 0.47 | 0.46 | 0.46 |
| Net debt / EBITDA | 12.9 | 6.63 | 8.91 | 12 | -5.46 | -8.33 | 9.99 | 4.34 | 3.13 | 2.47 | 2.47 |
| Interest coverage | 1.71 | 1.55 | 1.79 | 1.25 | -8.62 | -4.46 | 2.48 | 1.87 | 2.21 | 3.61 | 3.61 |
| Effective tax rate | 59.6% | 50.7% | 17.8% | 0% | 0% | 0% | 0.66% | 2.5% | 1.66% | 9.58% | 9.58% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.8K | 1.8K | 1.8K | 1.9K | 721.9 | 898.6 | 30.9 | 38.5 | 42.5 | 48.4 | 48.4 |
| EPS (basic) | 14.1 | 28.6 | 33.5 | 35 | -836.4 | -855.1 | 5.27 | 1.93 | 2.99 | 4.95 | 4.95 |
| EPS (diluted) | 14.1 | 28.6 | 33.5 | 35 | -836.4 | -855.1 | 5.27 | 1.93 | 2.99 | 4.95 | 4.95 |
| Book value per share | 854.4 | 727.9 | 633 | 575.7 | -449.4 | -1.3K | 0.1 | 1.45 | 2.35 | 4.54 | 4.54 |
| FCF per share | 40.4 | 312 | 242.2 | 259.4 | -164.6 | -158.2 | -2.43 | 4.63 | 5.58 | 6.3 | 6.3 |
| Cash per share | 336.8 | 313.1 | 261.7 | 271.3 | 320.5 | 207 | 4.46 | 6.14 | 6.65 | 7.48 | 7.48 |
| Capex per share | 126.2 | 64.8 | 80.4 | 225.6 | 45.8 | 87.1 | 2.37 | 2.32 | 3.95 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.88% | 3.67% | 4.42% | 12.2% | 6.34% | 9.69% | 7.67% | 6.02% | 9.3% | — | — |
| Payout ratio | 37.2% | 43.2% | 21.2% | 28.2% | -0.01% | 0% | 0% | 0% | 17.9% | 41.3% | 41.3% |
| Dividend yield | — | — | — | — | — | — | — | — | 2.1% | 3.8% | 3.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 8, 2026 | $0.132 |
| Apr 14, 2025 | $1.01 |
| — |
| FY21 | — | -$855.1 | — | — | $4.9B | — |
| FY20 | — | -$836.4 | — | — | $3.9B | — |
| FY19 | — | $35 | — | — | $10.1B | — |
| FY18 | — | $33.5 | — | — | $9.9B | — |
| FY17 | — | $28.6 | — | — | $9.6B | — |
| FY16 | — | $14.1 | — | — | $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 | $3B | $3.2B | $3.3B | $3B | $3.3B | $3.2B | $3.3B | $3.2B | $3.8B | $3.9B | $4.1B | $4.1B |
| YoY change | +18.2% | +18.4% | +17.9% | +13.3% | +8.69% | -0.53% | +2.49% | +8.7% | +15.6% | +21.3% | +21.9% | +27.2% |
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 | 1.6B | 1.7B | 1.4B | 1.5B | 1.7B | 1.1B | 1.4B | 1.9B | 2B | 2.2B |
| Receivables | 1.1B | 1.2B | 1.2B | 1.2B | 599.4M | 881.8M | 1B | 1.4B | 1.2B | 1.4B |
| Inventory | 241.4M | 236.7M | 279.3M | 354.2M | 323.6M | 287.3M | 477.8M | 592.9M | 438.5M | 458.6M |
| Total current assets | 3.6B | 3.8B | 3.3B | 4B | 3.1B | 2.6B | 3.5B | 4.2B | 3.9B | 4.4B |
| Property, plant & equipment | -2.1B | -2.3B | -5.1B | -6B | -7.2B | -6.3B | -6.6B | -6.3B | -6.5B | -6.9B |
| Goodwill & intangibles | 8.6B | 8.6B | 7.5B | 7.3B | 2.1B | 2B | 2.2B | 2.3B | 2B | 2.3B |
| Total assets | 19.2B | 21.7B | 20.1B | 21.1B | 15.7B | 13.3B | 13.2B | 14.7B | 15.3B | 17.6B |
| Accounts payable | 921.7M | 1.7B | 850.8M | 1.2B | 941.5M | 900.3M | 646.1M | 817.5M | 1.5B | 1.8B |
| Short-term debt | 1.8B | 1.3B | 1.8B | 1.9B | 3.2B | 4.6B | 886.6M | 695.4M | 635.2M | 745.3M |
| Total current liabilities | 6.2B | 6.2B | 5.9B | 7B | 7.5B | 12.3B | 5.1B | 5.7B | 6.3B | 7.3B |
| Long-term debt | 6.8B | 6.6B | 8.4B | 8.5B | 7.8B | 5.9B | 6B | 6.3B | 6.5B | 7.3B |
| Total liabilities | 15B | 17.7B | 16.6B | 18B | 18.1B | 20.4B | 13.2B | 14.2B | 14.5B | 16.3B |
| Shareholders' equity | 4.2B | 4B | 3.4B | 3.1B | -2.4B | -7.1B | 30.7M | 438.3M | 711.3M | 1.3B |
| Total debt | 8.6B | 7.9B | 10.2B | 10.4B | 11B | 10.5B | 6.9B | 7B | 7.2B | 8.1B |
| Net debt | 7.7B | 6.7B | 9.1B | 9.4B | 9.3B | 9.5B | 5.6B | 5.3B | 5.2B | 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 | 1.8B | 1.9B | 2B | 1.9B | 2.1B | 2B | 2.2B | 2.1B | 2.1B | 2.2B | 2.6B | 2.7B |
| Receivables | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.2B | 1.2B | 1.4B | 1.5B | 1.4B | 1.5B | 1.6B |
| Inventory | 552M | 592.9M | 585.3M | 555.3M | 479.8M | 438.5M | 460.1M | 459.2M | 451.4M | 458.6M | 524M | 565M |
| Total current assets | 4.2B | 4.2B | 4.3B | 4.1B | 4.2B | 3.9B | 4.2B | 4.3B | 4.4B | 4.4B | 5.1B | 5.4B |
| Property, plant & equipment | -6.2B | -6.3B | -6.2B | -6.4B | -6.3B | -6.5B | -6.6B | -6.6B | -6.7B | -6.9B | -7.1B | -7.1B |
| Goodwill & intangibles | 2.3B | 2.3B | 2.2B | 2.1B | 2.2B | 2B | 2.1B | 2.2B | 2.3B | 2.3B | 2.4B | 2.4B |
| Total assets | 14.3B | 14.7B | 14.9B | 14.9B | 15.2B | 15.3B | 15.9B | 16.6B | 17B | 17.6B | 18.7B | 19.6B |
| Accounts payable | 1.2B | 817.5M | 862.3M | 1.2B | 2.1B | 1.5B | 1.6B | 2B | 1.8B | 1.8B | 1.9B | 1.9B |
| Short-term debt | 599.9M | 695.4M | 768M | 730.4M | 792.6M | 635.2M | 688.9M | 746.8M | 785.1M | 745.3M | 856.1M | 989.2M |
| Total current liabilities | 5.5B | 5.7B | 5.7B | 5.8B | 6.2B | 6.3B | 6.8B | 7.2B | 7.4B | 7.3B | 7.5B | 7.9B |
| Long-term debt | 6.1B | 6.3B | 6.4B | 6.5B | 6.4B | 6.5B | 6.4B | 6.8B | 6.8B | 7.3B | 7.5B | 8B |
| Total liabilities | 13.9B | 14.2B | 14.3B | 14.4B | 14.5B | 14.5B | 14.9B | 15.7B | 15.9B | 16.3B | 16.8B | 17.7B |
| Shareholders' equity | 429.8M | 438.3M | 588.1M | 528.1M | 714.8M | 711.3M | 939.2M | 904.2M | 1.1B | 1.3B | 1.9B | 2B |
| Total debt | 6.7B | 7B | 7.2B | 7.2B | 7.2B | 7.2B | 7.1B | 7.5B | 7.6B | 8.1B | 8.4B | 9B |
| Net debt | 5B | 5.3B | 5.3B | 5.4B | 5.2B | 5.2B | 4.9B | 5.4B | 5.6B | 5.9B | 5.9B | 6.4B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | — | — | — |
| Capital expenditure | -618.3M | -352.4M | -437M | -1.2B | -248.7M | -473.2M | -717.9M | -701M | -1.2B | — |
| Investing cash flow | -354.4M | -212.8M | -272.3M | -1.3B | 72.2M | -473M | -717.8M | -690M | -1.2B | — |
| Dividends paid | -41.2M | -66.6M | -72.6M | -55.1M | -571K | 0 | 0 | 0 | -174.8M | -605.2M |
| Share repurchases | 0 | — | — | — | — | — | — | — | — | -584.8M |
| Financing cash flow | 2M | -1.1B | -1.1B | -792.6M | 1.3B | 214.3M | 1.4B | -556M | -847.2M | -1.4B |
| Net change in cash | -352.4M | -1.3B | -1.3B | -2.1B | 1.4B | -258.8M | 658.9M | -1.2B | -2B | -1.4B |
| Free cash flow | 197.9M | 1.7B | 1.3B | 1.4B | -894.4M | -859.9M | -733.9M | 1.4B | 1.7B | 1.9B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Capital expenditure | -161.7M | -165.5M | -318.3M | -82.5M | -328.1M | -312.5M | -491.1M | -329.1M | — | — | — | — |
| Investing cash flow | -150.7M | -158.4M | -345.5M | -54.9M | -328.2M | -312.5M | -491.1M | -329.1M | — | 26.3M | — | — |
| Dividends paid | 0 | 0 | 0 | -289K | -174.5M | 0 | 0 | -304K | -293.1M | 0 | -89.3M | -38M |
| Share repurchases | — | — | — | — | — | — | — | — | — | -432.8M | — | — |
| Financing cash flow | -118.2M | -188.7M | -107M | -137M | -328.6M | -155.6M | -2B | -109M | -65.5M | -621.1M | -158M | -134.5M |
| Net change in cash | -268.9M | -347.1M | -452.5M | -191.9M | -656.8M | -468.1M | -2.5B | -438.1M | -65.5M | -594.8M | -158M | -134.5M |
| Free cash flow | 353.2M | 387.9M | 328.2M | 342.3M | 549.7M | 383.1M | 411.3M | 283M | 276M | 615.9M | 588.1M | 218.9M |