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 26 | $1.03 | $1.09 | +5.8% | — | — | — |
| Q3 26 | $0.53 | $0.54 | +1.9% | — | — | — |
| Q2 26 | $1.02 | $1.13 | +10.8% | — | — | — |
| Q1 26 | $1.01 | $1.05 | +4.0% | — | — | — |
| Q4 25 | $0.98 | $0.99 | +1.0% | — | — | — |
| Q3 25 | $0.53 | $0.53 | 0.0% | — | — | — |
| Q2 25 | $0.97 | $1.03 | +6.2% | — | — | — |
| Q1 25 | $0.95 | $0.96 | +1.1% | — | — | — |
| Q4 24 | $0.8 | $0.91 | +13.7% | — | — | — |
| Q3 24 | $0.49 | $0.52 | +6.1% | — | — | — |
| Q2 24 | $0.88 | $0.94 | +6.8% | — | — | — |
| Q1 24 | $0.81 | $0.88 | +8.6% | — | — | — |
| Q4 23 | $0.76 | $0.84 | +10.5% | — | — | — |
| Q3 23 | $0.49 | $0.51 | +4.1% | — | — | — |
| Q2 23 | $0.8 | $0.85 | +6.2% | — | — | — |
| Q1 23 | $0.76 | $0.81 | +6.6% | — | — | — |
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 | — | $3.28 | — | — | $27.4B | — |
| FY24 | — | $3.38 | — | — | $24.8B | — |
| FY23 | — | $3.6 | — | — | $28.1B | — |
| FY22 | — | $2.09 | — | — | $21B |
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 | $16.1B | $17.2B | $16.7B | $19.2B | $18B | $17.1B | $21B | $28.1B | $24.8B | $27.4B |
| YoY change | -7.71% | +6.41% | -2.6% | +14.8% | -6.29% | -5.16% | +22.8% | +34.2% | -12% | +10.7% |
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 | 16.1B | 17.2B | 16.7B | 19.2B | 18B | 17.1B | 21B | 28.1B | 24.8B | 27.4B |
| Cost of revenue | 7.5B | 7.5B | 7.1B | 8B | 7.3B | 8.5B | 10.8B | 10.1B | 9.9B | 10.3B |
| Gross profit | 8.6B | 9.6B | 9.7B | 11.2B | 10.7B | 8.6B | 10.1B | 18B | 14.9B | 17.1B |
| Gross margin | 53.4% | 56.2% | 57.8% | 58.3% | 59.5% | 50.2% | 48.4% | 63.9% | 60.1% | 62.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | -86M | -92M | -96M | -67M | -93M | -142M | — | — | — | — |
| Operating income | 4.2B | 5.8B | 4.2B | 5.2B | 4.9B | 2.8B | 3.6B | 9.8B | 7.1B | 8B |
| Operating margin | 25.7% | 34% | 25.1% | 27% | 27.5% | 16.6% | 17% | 35% | 28.8% | 29.3% |
| Non-operating income, net | 1.2B | 308M | 4.6B | 904M | -583M | 1.6B | 858M | 780M | 1.1B | 1.1B |
| Pretax income | 4.4B | 4.7B | 7.4B | 3.8B | 2.4B | 3.2B | 3.8B | 7.3B | 6B | 4.5B |
| Income tax | 1.4B | -660M | 1.6B | 448M | 44M | 348M | 586M | 1B | 339M | -802M |
| Net income | 3B | 5.3B | 5.8B | 3.4B | 2.4B | 2.8B | 3.2B | 6.3B | 5.7B | 5.3B |
| Net margin | 18.6% | 31% | 34.5% | 17.6% | 13.2% | 16.6% | 15.5% | 22.3% | 23% | 19.5% |
| EBITDA | 8.3B | 8.1B | 9B | 9.8B | 8B | 8.1B | 9B | 15.9B | 13.2B | 15.5B |
| EPS | 1.56 | 2.85 | 3.47 | 1.93 | 1.49 | 1.81 | 2.09 | 3.6 | 3.38 | 3.28 |
| Diluted EPS | 1.56 | 2.85 | 3.47 | 1.93 | 1.48 | 1.81 | 2.09 | 3.6 | 3.37 | 3.28 |
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 | — | — | — | — | — | — | — | — | 8B | 6.5B | 6.7B | 7.5B |
| Cost of revenue | — | — | — | — | — | — | — | — | 2.8B | 2.8B | 2.8B | 2.8B |
| Gross profit | — | — | — | — | — | — | — | — | 5.1B | 3.7B | 4B | 4.7B |
| Gross margin | — | — | — | — | — | — | — | — | 64.4% | 57.4% | 58.9% | 62.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | — | — | — | — | — | — | — | — | 2.4B | 1.5B | 2B | 2.3B |
| Operating margin | — | — | — | — | — | — | — | — | 29.9% | 23.4% | 29.1% | 30.2% |
| Non-operating income, net | — | — | — | — | — | — | — | — | 654M | 380M | 535M | 748M |
| Pretax income | — | — | — | — | — | — | — | — | 1.9B | 1.3B | 1.2B | 2.5B |
| Income tax | — | — | — | — | — | — | — | — | -250M | 225M | -489M | -84M |
| Net income | — | — | — | — | — | — | — | — | 2.1B | 1.1B | 1.7B | 2.6B |
| Net margin | — | — | — | — | — | — | — | — | 26.8% | 16.8% | 25.2% | 34.8% |
| EBITDA | — | — | — | — | — | — | — | — | 5B | 3.5B | 3.8B | 4.6B |
| EPS | 0.6 | 0.59 | 1.11 | 0.79 | 0.9 | 0.58 | 0.4 | 0.99 | 1.18 | 0.74 | 1.05 | 1.51 |
| Diluted EPS | 0.6 | 0.59 | 1.1 | 0.79 | 0.9 | 0.58 | 0.4 | 0.98 | 1.18 | 0.73 | 1.04 | 1.5 |
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 | 55.7B | 73.6B | 83.1B | 118.4B | 151.2B | 184.3B | 166.1B | 123.3B | 147.5B | 167.2B | 157.4B |
| Enterprise value | 85.2B | 106.9B | 120.2B | 160.4B | 198.2B | 238.5B | 229.5B | 193.9B | 228.3B | 260B | 277.1B |
| Shares outstanding | 1.9B | 1.9B | 1.9B | 2B | 2B | 2B | 2B | 2B | 2.1B | 2.1B | 2.1B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.6 | 13.8 | 14.4 | 35 | 63.8 | 65.2 | 51.2 | 19.6 | 25.9 | 31.4 | 16.9 |
| P/S | 3.45 | 4.28 | 4.97 | 6.17 | 8.4 | 10.8 | 7.93 | 4.39 | 5.96 | 6.1 | 5.47 |
| P/B | 2.2 | 2.49 | 2.22 | 2.86 | 3.37 | 4.06 | 3.44 | 2.14 | 2.42 | 2.52 | 2.75 |
| EV/EBITDA | 10.3 | 13.3 | 13.4 | 16.4 | 24.7 | 29.4 | 25.6 | 12.2 | 17.3 | 16.8 | 19 |
| EV/Sales | 5.28 | 6.22 | 7.18 | 8.35 | 11 | 14 | 11 | 6.9 | 9.22 | 9.49 | 9.65 |
| Earnings yield | 5.39% | 7.24% | 6.95% | 2.86% | 1.57% | 1.53% | 1.95% | 5.09% | 3.86% | 3.19% | 5.91% |
| FCF yield | 3.83% | 1.43% | 0.76% | -2.47% | 0.15% | -0.15% | -0.89% | 1.42% | 3.22% | 1.92% | -11.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.4% | 56.2% | 57.8% | 58.3% | 59.5% | 50.2% | 48.4% | 63.9% | 60.1% | 62.3% | 62.4% |
| Operating margin | 25.7% | 34% | 25.1% | 27% | 27.5% | 16.6% | 17% | 35% | 28.8% | 29.3% | 31.5% |
| Net margin | 18.6% | 31% | 34.5% | 17.6% | 13.2% | 16.6% | 15.5% | 22.3% | 23% | 19.5% | 32.4% |
| ROE | 11.8% | 18% | 15.4% | 8.19% | 5.27% | 6.22% | 6.72% | 10.9% | 9.36% | 8.02% | 11.7% |
| ROA | 3.33% | 5.43% | 5.57% | 2.88% | 1.86% | 2.01% | 2.04% | 3.54% | 3% | 2.51% | 2.44% |
| ROIC | 5.19% | 9.28% | 4.43% | 5.49% | 5.28% | 2.53% | 2.7% | 6.61% | 4.75% | 5.03% | 4.64% |
| Return on tangible assets | 3.33% | 5.67% | 5.75% | 3.13% | 2.01% | 2.18% | 2.2% | 3.83% | 3.22% | 2.67% | 3.39% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.68 | 0.64 | 0.36 | 0.53 | 0.47 | 0.53 | 0.51 | 0.55 | 0.47 | 0.6 | 0.53 |
| Quick ratio | 0.56 | 0.53 | 0.29 | 0.44 | 0.37 | 0.44 | 0.43 | 0.47 | 0.38 | 0.49 | 0.44 |
| Debt / equity | 1.22 | 1.19 | 1.01 | 1.03 | 1.07 | 1.21 | 1.34 | 1.27 | 1.35 | 1.44 | 1.62 |
| Debt / assets | 0.34 | 0.36 | 0.36 | 0.36 | 0.38 | 0.39 | 0.41 | 0.41 | 0.43 | 0.45 | 0.47 |
| Net debt / EBITDA | 3.57 | 4.13 | 4.13 | 4.29 | 5.86 | 6.69 | 7.08 | 4.43 | 6.12 | 5.99 | 6.37 |
| Interest coverage | 4.99 | 3.99 | 5.91 | 2.71 | 2.24 | 3.5 | 7.55 | 3.19 | 3.7 | 1.99 | 2.98 |
| Effective tax rate | 31.5% | 0% | 21.4% | 11.7% | 1.82% | 11% | 15.3% | 13.8% | 5.62% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.66 | 9.12 | 8.75 | 9.82 | 9.18 | 8.65 | 10.5 | 13.8 | 12 | 13.2 | 13.8 |
| EPS (basic) | 1.56 | 2.85 | 3.47 | 1.93 | 1.49 | 1.81 | 2.09 | 3.6 | 3.38 | 3.28 | 3.28 |
| EPS (diluted) | 1.56 | 2.85 | 3.47 | 1.93 | 1.48 | 1.81 | 2.09 | 3.6 | 3.37 | 3.28 | 4.45 |
| Book value per share | 13.6 | 15.7 | 19.6 | 21.1 | 22.9 | 23 | 24.3 | 28.4 | 29.6 | 31.9 | 27.4 |
| FCF per share | 1.14 | 0.56 | 0.33 | -1.49 | 0.11 | -0.14 | -0.74 | 0.86 | 2.31 | 1.54 | 1.46 |
| Cash per share | 0.69 | 0.91 | 0.33 | 0.31 | 0.56 | 0.32 | 0.81 | 1.32 | 0.72 | 1.35 | 1.37 |
| Capex per share | 0.15 | 0.1 | 0.14 | 0.16 | 0.13 | 0.14 | 0.11 | 0.09 | 0.19 | 4.19 | 4.88 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.75% | 1.15% | 1.6% | 1.64% | 1.36% | 1.61% | 1.06% | 0.66% | 1.61% | 31.8% | 35.6% |
| Capex / operating cash flow | 4.13% | 2.93% | 2.53% | 3.72% | 4.25% | 4.44% | 3.28% | 1.48% | 2.98% | 69.9% | 74% |
| Payout ratio | 53.8% | 34.7% | 36.4% | 71.1% | 115.8% | 107% | 103.3% | 60.2% | 74.3% | 87.8% | 53.5% |
| Dividend yield | 2.9% | 2.51% | 2.53% | 2.03% | 1.81% | 1.64% | 2.02% | 3.07% | 2.87% | 2.8% | 3.3% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 28, 2026 | $0.623 |
| Jun 5, 2026 | $0.623 |
| Feb 27, 2026 | $0.623 |
| — |
| FY21 | — | $1.81 | — | — | $17.1B | — |
| FY20 | — | $1.49 | — | — | $18B | — |
| FY19 | — | $1.93 | — | — | $19.2B | — |
| FY18 | — | $3.47 | — | — | $16.7B | — |
| FY17 | — | $2.85 | — | — | $17.2B | — |
| FY16 | — | $1.56 | — | — | $16.1B | — |
| 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 | — | — | — | — | — | — | — | — | $8B | $6.5B | $6.7B | $7.5B |
| YoY change | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 1.3B | 1.7B | 638M | 600M | 1.1B | 639M | 1.6B | 2.7B | 1.5B | 2.8B |
| Receivables | 1.8B | 2.2B | 2.3B | 2.3B | 2.3B | 3.4B | 4.3B | 3.6B | 3.3B | 4B |
| Inventory | 1.3B | 1.3B | 1.2B | 1.3B | 1.6B | 1.6B | 1.9B | 2.1B | 2.2B | 2.4B |
| Total current assets | 7.4B | 7.2B | 6.4B | 7.4B | 7.4B | 9.3B | 13.5B | 15.4B | 12B | 13.6B |
| Property, plant & equipment | -15.4B | -14.6B | -13.4B | -15.8B | -15.7B | -14.8B | -15.6B | -14.8B | -14.5B | -16B |
| Goodwill & intangibles | — | 4.1B | 3.2B | 9.5B | 9.9B | 11.2B | 11.2B | 13.6B | 13.2B | 13.2B |
| Total assets | 90B | 98B | 103.7B | 117.7B | 127.7B | 140.9B | 158.9B | 177.5B | 190.1B | 212.7B |
| Accounts payable | 3.4B | 3.2B | 2.4B | 3.6B | 4.6B | 6.9B | 8.3B | 8.5B | 7B | 7.6B |
| Short-term debt | 3B | 3.6B | 10.9B | 5B | 6.1B | 3.9B | 9.7B | 11.8B | 9.9B | 6.1B |
| Total current liabilities | 10.9B | 11.2B | 17.6B | 13.9B | 15.6B | 17.4B | 26.7B | 28B | 25.4B | 22.8B |
| Long-term debt | 27.8B | 31.4B | 26.8B | 37.5B | 41.9B | 51B | 55.3B | 61.4B | 72.4B | 89.6B |
| Total liabilities | 64.7B | 68.4B | 66.3B | 76.3B | 82.8B | 95.5B | 110.6B | 119.7B | 129.3B | 146.2B |
| Shareholders' equity | 25.3B | 29.5B | 37.4B | 41.4B | 44.9B | 45.4B | 48.3B | 57.8B | 60.9B | 66.5B |
| Total debt | 30.8B | 35B | 37.7B | 42.6B | 48.1B | 54.8B | 65B | 73.2B | 82.3B | 95.6B |
| Net debt | 29.5B | 33.3B | 37.1B | 42B | 47B | 54.2B | 63.4B | 70.5B | 80.8B | 92.8B |
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 | 2.7B | 1.6B | 1.6B | 2.3B | 1.5B | 2.4B | 1.7B | 2.4B | 2.8B | 2B | 2.9B |
| Receivables | 4B | 3.6B | 3.1B | 3.6B | 3.6B | 3.3B | 3.2B | 3.9B | 3.9B | 4B | 4.1B | 4.7B |
| Inventory | 2.1B | 2.1B | 2.1B | 2.2B | 2.3B | 2.2B | 2.3B | 2.2B | 2.4B | 2.4B | 2.6B | 2.6B |
| Total current assets | 14.2B | 15.4B | 12.7B | 12.8B | 12.2B | 12B | 12.6B | 12.5B | 12.7B | 13.6B | 13.9B | 15.5B |
| Property, plant & equipment | -13.8B | -14.8B | -17.4B | -17.8B | -14.8B | -14.5B | -16.1B | -16B | -15.6B | -16B | -12.6B | -10B |
| Goodwill & intangibles | 10.1B | 13.6B | 10.2B | 10.2B | 9.8B | 13.2B | 9.7B | 9.7B | 9.7B | 13.2B | 10.3B | 10.3B |
| Total assets | 171.7B | 177.5B | 179.9B | 184.7B | 186B | 190.1B | 194.3B | 198.8B | 204.4B | 212.7B | 221.4B | 232.8B |
| Accounts payable | 6.7B | 8.5B | 4.3B | 4.4B | 4.9B | 7B | 4.8B | 4.2B | 5B | 7.6B | 5.7B | 6.6B |
| Short-term debt | 14.1B | 11.8B | 14.1B | 14.1B | 16.7B | 9.9B | 9.9B | 10.5B | 9B | 6.1B | 10.5B | 11.4B |
| Total current liabilities | 28.5B | 28B | 24.8B | 26.2B | 29.6B | 25.4B | 22.9B | 23B | 22.9B | 22.8B | 25.6B | 29B |
| Long-term debt | 59.2B | 61.4B | 65.9B | 68.5B | 66.1B | 72.4B | 79.8B | 82.7B | 84.2B | 89.6B | 93.9B | 98.8B |
| Total liabilities | 115.1B | 119.7B | 120.6B | 125.3B | 126.5B | 129.3B | 133.9B | 137.9B | 139.8B | 146.2B | 154.8B | 164.6B |
| Shareholders' equity | 56.6B | 57.8B | 59.4B | 59.4B | 59.5B | 60.9B | 60.4B | 60.9B | 64.6B | 66.5B | 66.6B | 68.2B |
| Total debt | 73.3B | 73.2B | 79.9B | 82.6B | 82.8B | 82.3B | 89.7B | 93.2B | 93.1B | 95.6B | 104.4B | 110.2B |
| Net debt | 71.8B | 70.5B | 78.3B | 81.1B | 80.5B | 80.8B | 87.3B | 91.5B | 90.7B | 92.8B | 102.4B | 107.3B |
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 | 3B | 5.3B | 5.8B | 3.4B | 2.4B | 2.8B | 3.2B | 6.3B | 5.7B | 5.3B |
| Depreciation & amortization | 3.4B | 2.6B | 4.1B | 4.5B | 4.3B | 4.2B | 4.8B | 6.2B | 5.8B | 6.9B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -336M | 267M | -742M | 515M | -838M | -486M | 412M | -1.4B | 160M | -373M |
| Operating cash flow | 6.8B | 6.7B | 10.5B | 8.5B | 5.8B | 6.2B | 6.8B | 12.5B | 13.4B | 12.5B |
| Capital expenditure | -283M | -197M | -267M | -315M | -245M | -275M | -223M | -185M | -399M | -8.7B |
| Investing cash flow | -4.1B | -3.7B | -5.9B | -5.4B | -7.2B | -6B | -8.8B | -14.1B | -14.1B | -23.3B |
| Dividends paid | -1.6B | -1.8B | -2.1B | -2.4B | -2.7B | -3B | -3.4B | -3.8B | -4.2B | -4.7B |
| Share repurchases | — | — | — | — | -92M | — | — | — | — | — |
| Financing cash flow | 1.8B | 2.9B | 7.2B | -1.1B | 3.1B | 5.4B | 11.1B | 9.5B | -2.6B | 10.8B |
| Net change in cash | 4.5B | 5.9B | 11.8B | 1.9B | 1.7B | 5.5B | 9.1B | 7.9B | -3.3B | -15M |
| Free cash flow | 2.1B | 1.1B | 634M | -2.9B | 224M | -277M | -1.5B | 1.8B | 4.7B | 3.2B |
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 | — | — | — | — | — | — | — | — | 2.1B | 1.1B | 1.7B | 2.6B |
| Depreciation & amortization | 2B | 1.7B | 988M | 1.5B | 1.7B | 1.6B | 1.2B | 1.9B | 2.2B | 1.7B | 1.5B | 1.9B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | 46M | -473M | -590M | 965M |
| Operating cash flow | 2B | 1.7B | 988M | 1.5B | 1.7B | 1.6B | 1.2B | 1.9B | 4B | 2.5B | 2.6B | 4.7B |
| Capital expenditure | — | — | — | — | — | — | — | — | -2.5B | -2B | -3B | -2.7B |
| Investing cash flow | — | — | — | — | — | — | — | — | -5.1B | -5B | -10.7B | -8.2B |
| Dividends paid | — | — | — | — | — | — | — | — | -1.2B | -1.2B | -1.3B | -1.3B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | — | — | 1.6B | 1.9B | 7.7B | 4.2B |
| Net change in cash | 2B | 1.7B | 988M | 1.5B | 1.7B | 1.6B | 1.2B | 1.9B | 551M | -568M | -384M | 648M |
| Free cash flow | — | — | — | — | — | — | — | — | 1.5B | 277M | -580M | 1.8B |
| Nov 21, 2025 |
| $0.567 |
| Aug 28, 2025 | $0.567 |
| Jun 2, 2025 | $0.567 |
| Feb 28, 2025 | $0.5665 |
| Nov 22, 2024 | $0.515 |
| Date | Ratio |
|---|---|
| Oct 27, 2020 | 4:1 |
| Mar 16, 2005 | 2:1 |
| Jan 31, 1985 | 2:1 |