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 | $0.07 | $0.08 | +14.3% | — | — | — |
| Q2 26 | $0.05 | $0.06 | +20.0% | — | — | — |
| Q1 26 | $0.06 | $0.07 | +16.7% | — | — | — |
| Q4 25 | $0.06 | $0.05 | -16.7% | — | — | — |
| Q3 25 | $0.05 | $0.03 | -40.0% | — | — | — |
| Q2 25 | $0.14 | $0.19 | +35.7% | — | — | — |
| Q1 25 | $0.07 | $0.07 | 0.0% | — | — | — |
| Q4 24 | $0.05 | $0.07 | +40.0% | — | — | — |
| Q3 24 | $0.06 | $0.1 | +66.7% | — | — | — |
| Q2 24 | $0.16 | $0.11 | -31.3% | — | — | — |
| Q1 24 | $0.09 | $0.05 | -44.4% | — | — | — |
| Q4 23 | $0.09 | $0.08 | -11.1% | — | — | — |
| Q3 23 | $0.08 | $0.07 | -12.5% | — | — | — |
| Q2 23 | $0.15 | $0.17 | +13.3% | — | — | — |
| Q1 23 | $0.1 | $0.1 | 0.0% | — | — | — |
| Q4 22 | $0.09 | $0.1 | +11.1% | — | — | — |
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 | — | $0.12 | — | — | $19.9B | — |
| FY24 | — | $0.23 | — | — | $23B | — |
| FY23 | — | $0.12 | — | — | $22.3B | — |
| FY22 | — | $0.76 | — | — | $24.9B |
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 | $23.6B | $23.1B | $22.6B | $23.3B | $21.9B | $22.2B | $24.9B | $22.3B | $23B | $19.9B |
| YoY change | +88.2% | -2.09% | -2.52% | +3.33% | -6.27% | +1.6% | +12.2% | -10.6% | +3.32% | -13.5% |
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 | 23.6B | 23.1B | 22.6B | 23.3B | 21.9B | 22.2B | 24.9B | 22.3B | 23B | 19.9B |
| Cost of revenue | 15.1B | 14B | 14.3B | 15.1B | 13.7B | 13.4B | 14.7B | 13.6B | 12.4B | 11.2B |
| Gross profit | 8.5B | 9.1B | 8.3B | 8.3B | 8.2B | 8.8B | 10.2B | 8.7B | 10.6B | 8.7B |
| Gross margin | 36.1% | 39.5% | 36.8% | 35.4% | 37.5% | 39.8% | 41% | 39% | 46.1% | 43.5% |
| Research & development | 5B | 4.9B | 4.8B | 4.5B | 4.1B | 4.2B | 4.5B | 4.3B | 5.4B | 4.9B |
| Selling, general & administrative | 3.8B | 3.6B | 3.5B | 3.2B | 2.9B | 2.8B | 3B | 2.9B | 3.5B | 3.1B |
| Operating expenses | 8.7B | 8.5B | 8.4B | 7.8B | 7B | 7.1B | 7.7B | 7.2B | 8.9B | 7.9B |
| Operating income | -148M | 631M | -97M | 505M | 1B | 1.8B | 2.5B | 1.5B | 1.9B | 782M |
| Operating margin | -0.63% | 2.73% | -0.43% | 2.17% | 4.65% | 7.97% | 9.89% | 6.72% | 8.18% | 3.93% |
| Non-operating income, net | -958M | -800M | -49M | -108M | -121M | 338M | -154M | -38M | 534.9M | 127M |
| Pretax income | -1.4B | -510M | -360M | 156M | 743M | 1.9B | 2.2B | 1.5B | 2.5B | 915M |
| Income tax | -457M | 927M | 189M | 138M | 3.3B | 272M | -2B | 825M | 454.7M | 277M |
| Net income | -927M | -1.5B | -335M | 11M | -2.5B | 1.6B | 4.3B | 679M | 1.5B | 660M |
| Net margin | -3.92% | -6.3% | -1.48% | 0.05% | -11.5% | 7.41% | 17.1% | 3.05% | 6.68% | 3.32% |
| EBITDA | 1.5B | 2.4B | 1.4B | 2.2B | 2.3B | 2.9B | 3.7B | 2.9B | 3.6B | 2.1B |
| EPS | -0.13 | -0.26 | -0.06 | 0 | -0.43 | 0.29 | 0.76 | 0.12 | 0.23 | 0.12 |
| Diluted EPS | -0.13 | -0.26 | -0.06 | 0 | -0.43 | 0.29 | 0.75 | 0.12 | 0.23 | 0.12 |
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 | 4.7B | 5.7B | 4.7B | 4.5B | 5B | 7.2B | 4.4B | 4.5B | 4.8B | 6.1B | 4.5B | 4.8B |
| Cost of revenue | 3.1B | 3.3B | 2.4B | 2.5B | — | — | 2.6B | 2.6B | 2.7B | 3.4B | 2.5B | 2.7B |
| Gross profit | 1.9B | 2.4B | 2.2B | 1.9B | — | — | 1.8B | 2B | 2.1B | 2.8B | 2B | 2.1B |
| Gross margin | 40.9% | 41.8% | 47.9% | 43.3% | — | — | 41.5% | 43.4% | 43.7% | 45% | 44.2% | 44.6% |
| Research & development | 1.1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.4B | 1.1B | 1.2B | 1.2B | 1.4B | 1.2B | 1.4B |
| Selling, general & administrative | 697M | 787M | 708M | 715M | 800.4M | 944.1M | 728M | 744M | 729M | 880M | 664M | 817M |
| Operating expenses | 1.7B | 2B | 1.8B | 1.5B | 2.1B | 2.3B | 1.9B | 1.9B | 1.9B | 2.4B | 1.9B | 2.2B |
| Operating income | 237M | 355M | 399M | 432M | 284.5M | 586.3M | -48M | 80M | 239M | 437M | 63M | -50M |
| Operating margin | 5.03% | 6.22% | 8.55% | 9.67% | 5.69% | 8.19% | -1.09% | 1.76% | 4.95% | 7.13% | 1.4% | -1.04% |
| Non-operating income, net | -25M | 5M | 1M | 3M | — | — | 1M | 8M | 5M | 112M | — | 2M |
| Pretax income | 130M | 512M | 451M | 461M | 167.7M | 1.3B | -36M | 123M | 229M | 599M | 180M | 73M |
| Income tax | 46M | 552M | 12M | 92M | — | — | 23M | 40M | 150M | 64M | 93M | 47M |
| Net income | 133M | -32M | 439M | -142M | 202.4M | 972.8M | -60M | 96M | 80M | 544M | 87M | 5M |
| Net margin | 2.82% | -0.56% | 9.41% | -3.18% | 4.05% | 13.6% | -1.37% | 2.11% | 1.66% | 8.88% | 1.93% | 0.1% |
| EBITDA | 504M | 998M | 660M | 700M | 284.5M | 1.6B | 216M | 365M | 525M | 1.1B | 272M | 161M |
| EPS | 0.02 | -0.01 | 0.08 | -0.03 | 0.03 | 0.15 | -0.01 | 0.02 | 0.01 | 0.1 | 0.02 | 0 |
| Diluted EPS | 0.02 | -0.01 | 0.08 | -0.03 | 0.03 | 0.15 | -0.01 | 0.02 | 0.01 | 0.1 | 0.02 | 0 |
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 | — | 25.4B | 31.4B | 20B | 21.2B | 33.8B | 25.1B | 17.4B | — | — | 56.7B |
| Enterprise value | — | 20.6B | 28.1B | 19.2B | 19.4B | 29.9B | 21.5B | 14.4B | — | — | 64.4B |
| Shares outstanding | 5.5B | 5.5B | 5.4B | 5.4B | 5.4B | 5.4B | 5.4B | 5.1B | 6.6B | 5.4B | 5.4B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 1.8K | — | 20.5 | 5.9 | 25.7 | — | — | 71.5 |
| P/S | — | 1.1 | 1.39 | 0.86 | 0.97 | 1.52 | 1.01 | 0.78 | — | — | 2.75 |
| P/B | — | 1.57 | 2.04 | 1.3 | 1.69 | 1.94 | 1.17 | 0.85 | — | — | 2.32 |
| EV/EBITDA | — | 8.58 | 19.5 | 8.53 | 8.57 | 10.3 | 5.85 | 4.89 | — | — | 21.7 |
| EV/Sales | — | 0.89 | 1.24 | 0.82 | 0.89 | 1.34 | 0.86 | 0.65 | — | — | 2.77 |
| Earnings yield | — | — | — | 0.05% | — | 4.87% | 16.9% | 3.89% | — | — | 1.4% |
| FCF yield | — | 4.76% | -0.99% | -1.5% | 6.04% | 6.11% | 3.47% | 3.81% | — | — | 2.38% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.71 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.1% | 39.5% | 36.8% | 35.4% | 37.5% | 39.8% | 41% | 39% | 46.1% | 43.5% | 44.6% |
| Operating margin | -0.63% | 2.73% | -0.43% | 2.17% | 4.65% | 7.97% | 9.89% | 6.72% | 8.18% | 3.93% | 7.93% |
| Net margin | -3.92% | -6.3% | -1.48% | 0.05% | -11.5% | 7.41% | 17.1% | 3.05% | 6.68% | 3.32% | 3.47% |
| ROE | -4.42% | -8.99% | -2.18% | 0.07% | -20.1% | 9.42% | 19.9% | 3.29% | 6.19% | 3.13% | 3.45% |
| ROA | -2.06% | -3.55% | -0.85% | 0.03% | -6.95% | 4.11% | 9.92% | 1.7% | 3.28% | 1.76% | 3.12% |
| ROIC | -0.96% | 5.53% | -0.8% | 0.4% | 0% | 11.2% | 13.9% | 3.83% | 7.76% | 2.91% | 2.37% |
| Return on tangible assets | -4.03% | -6.46% | -1.53% | 0.05% | -11.4% | 6.34% | 14.6% | 2.54% | 4.92% | 2.89% | 3.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.64 | 1.56 | 1.3 | 1.39 | 1.55 | 1.62 | 1.59 | 1.66 | 1.58 | 1.58 | 1.5 |
| Quick ratio | 1.44 | 1.35 | 1.07 | 1.15 | 1.36 | 1.42 | 1.33 | 1.41 | 1.39 | 1.36 | 1.23 |
| Debt / equity | 0.19 | 0.23 | 0.25 | 0.34 | 0.52 | 0.32 | 0.26 | 0.25 | 0.23 | 0.21 | 0.16 |
| Debt / assets | 0.09 | 0.09 | 0.1 | 0.14 | 0.18 | 0.14 | 0.13 | 0.13 | 0.12 | 0.12 | 0.09 |
| Net debt / EBITDA | -3.79 | -2.01 | -2.29 | -0.38 | -0.79 | -1.36 | -0.99 | -1.04 | -1.39 | -1.1 | -0.87 |
| Interest coverage | -3.32 | -0 | -0.28 | 1.5 | 4.05 | 10.3 | 10.8 | 5.19 | 7.39 | 5.18 | 5.18 |
| Effective tax rate | 0% | 0% | 0% | 88.5% | 100% | 14.1% | 0% | 55% | 18.2% | 30.3% | 32.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.27 | 4.24 | 4.18 | 4.31 | 4.03 | 4.09 | 4.6 | 4.36 | 3.51 | 3.67 | 3.69 |
| EPS (basic) | -0.13 | -0.26 | -0.06 | 0 | -0.43 | 0.29 | 0.76 | 0.12 | 0.23 | 0.12 | 0.12 |
| EPS (diluted) | -0.13 | -0.26 | -0.06 | 0 | -0.43 | 0.29 | 0.75 | 0.12 | 0.23 | 0.12 | 0.14 |
| Book value per share | 3.79 | 2.97 | 2.85 | 2.85 | 2.32 | 3.21 | 3.95 | 4.04 | 3.79 | 3.89 | 4.31 |
| FCF per share | -0.35 | 0.22 | -0.06 | -0.06 | 0.24 | 0.38 | 0.16 | 0.13 | 0.37 | 0.27 | 0.09 |
| Cash per share | 1.74 | 1.57 | 1.32 | 1.14 | 1.53 | 1.77 | 1.69 | 1.62 | 1.63 | 1.25 | 0.92 |
| Capex per share | 0.08 | 0.1 | 0.11 | 0.12 | 0.09 | 0.08 | 0.1 | 0.09 | 0.07 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.9% | 2.31% | 2.59% | 2.79% | 2.13% | 2.06% | 2.28% | 2.08% | 1.95% | — | — |
| Capex / operating cash flow | -60.8% | 20.4% | 72.3% | 78.5% | 24.7% | 13.9% | 30.2% | 22.9% | 14% | — | — |
| Payout ratio | -163.4% | -66.5% | -322.7% | 5.2K% | -5.92% | 0.55% | 8.29% | 91.5% | 56.3% | 115% | 117.5% |
| Dividend yield | — | 3.82% | 3.44% | 2.84% | 0.7% | 0.03% | 1.4% | 3.56% | — | — | 1.86% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 29, 2025 | $0.047 |
| May 5, 2025 | $0.046 |
| Feb 4, 2025 | $0.0313 |
| Oct 22, 2024 | $0.0324 |
| Jul 23, 2024 | $0.0327 |
| Apr 22, 2024 | $0.0426 |
| Jan 29, 2024 | $0.0326 |
| Oct 23, 2023 |
| — |
| FY21 | — | $0.29 | — | — | $22.2B | — |
| FY20 | — | -$0.43 | — | — | $21.9B | — |
| FY19 | — | $0 | — | — | $23.3B | — |
| FY18 | — | -$0.06 | — | — | $22.6B | — |
| FY17 | — | -$0.26 | — | — | $23.1B | — |
| FY16 | — | -$0.13 | — | — | $23.6B | — |
| 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 | $4.7B | $5.7B | $4.7B | $4.5B | $5B | $7.2B | $4.4B | $4.5B | $4.8B | $6.1B | $4.5B | $4.8B |
| YoY change | -24.5% | -23.4% | -20.3% | -17.9% | +6.25% | +25.5% | -5.94% | +1.79% | -3.51% | -14.5% | +2.44% | +5.92% |
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 | 9.6B | 8.6B | 7.1B | 6.2B | 8.3B | 9.6B | 9.2B | 8.2B | 10.7B | 6.8B |
| Receivables | 7B | 6.9B | 4.9B | 5B | 5.5B | 5.4B | 5.5B | 4.9B | 6.3B | 5B |
| Inventory | 2.5B | 2.6B | 3.2B | 2.9B | 2.2B | 2.4B | 3.3B | 2.7B | 2.6B | 2.2B |
| Total current assets | 20.7B | 19.9B | 18.3B | 16.8B | 18.2B | 19.6B | 20.3B | 18.2B | 21.5B | 15.8B |
| Property, plant & equipment | 982M | 788M | 646M | 1.7B | 1.5B | 1.5B | 1.5B | 1.4B | 835.2M | 857M |
| Goodwill & intangibles | 21.9B | 18.4B | 17.6B | 15.9B | 14.1B | 14.1B | 13.9B | 13.2B | 15.6B | 14.8B |
| Total assets | 44.9B | 41B | 39.5B | 39.1B | 36.2B | 40B | 42.9B | 39.9B | 46.8B | 37.6B |
| Accounts payable | 3.8B | 4B | 4.8B | 3.8B | 3.2B | 3.7B | 4.7B | 3.4B | 3.8B | 3B |
| Short-term debt | 370M | 309M | 994M | 551M | 750M | 301M | 412M | 752M | 1.4B | 1.3B |
| Total current liabilities | 12.6B | 12.7B | 14.1B | 12.1B | 11.8B | 12.1B | 12.8B | 10.9B | 13.6B | 10B |
| Long-term debt | 3.7B | 3.5B | 2.8B | 4.8B | 5.7B | 5.4B | 5.1B | 4.4B | 4.3B | 3.1B |
| Total liabilities | 23.9B | 24.8B | 24.1B | 23.7B | 23.6B | 22.6B | 21.5B | 19.2B | 22B | 16.5B |
| Shareholders' equity | 21B | 16.2B | 15.4B | 15.4B | 12.5B | 17.5B | 21.4B | 20.6B | 24.8B | 21.1B |
| Total debt | 4B | 3.8B | 3.8B | 5.3B | 6.5B | 5.7B | 5.5B | 5.2B | 5.7B | 4.4B |
| Net debt | -3.5B | -3.6B | -2.4B | -603M | -454M | -1B | 52M | -1B | -2.2B | -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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 7.5B | 6.8B | 8.2B | 8.8B | 9.1B | 10.7B | 7.2B | 6.1B | 6.1B | 6.8B | 6.1B | 5.1B |
| Receivables | 5.4B | 5.7B | 4.9B | 4.3B | 3.6B | 6.3B | 4.7B | 3.8B | 4B | 5B | 4.6B | 4.4B |
| Inventory | 3.3B | 3.3B | 2.7B | 2.7B | 2.5B | 2.6B | 2.6B | 2.5B | 2.4B | 2.2B | 2.4B | 2.7B |
| Total current assets | 18.5B | 18.3B | 18.2B | 17.9B | 18B | 21.5B | 16.3B | 14.3B | 14.4B | 15.8B | 15B | 14.8B |
| Property, plant & equipment | 2.9B | 2.9B | 1.4B | 2.8B | 2.2B | 835.2M | 2.4B | 2.4B | 2.4B | 857M | 2.5B | 2.6B |
| Goodwill & intangibles | 13.5B | 13.5B | 13.2B | 13.3B | 13.1B | 15.6B | 16.3B | 15.2B | 15B | 14.8B | 14.9B | 14.9B |
| Total assets | 40.7B | 40.5B | 39.9B | 39.7B | 38.9B | 46.8B | 39.3B | 36B | 36B | 37.6B | 37.3B | 37.3B |
| Accounts payable | 4.3B | 3.6B | 3.4B | 3B | 2.9B | 3.8B | 3B | 3B | 3.1B | 3B | 3.2B | 3.5B |
| Short-term debt | 780M | 769M | 752M | 859M | 1.1B | 1.4B | 2.1B | 951M | 913M | 1.3B | 235M | 676M |
| Total current liabilities | 11.5B | 11.1B | 10.9B | 10.9B | 10.7B | 13.6B | 12B | 9.8B | 9.7B | 10B | 9.6B | 9.8B |
| Long-term debt | 4.4B | 4.4B | 4.4B | 3.9B | 3.5B | 4.3B | 3B | 3.1B | 3.2B | 3.1B | 3.1B | 2.7B |
| Total liabilities | 19.5B | 19.2B | 19.2B | 18.4B | 17.8B | 22B | 18.4B | 16.2B | 16.4B | 16.5B | 16B | 16B |
| Shareholders' equity | 21.3B | 21.4B | 20.6B | 21.2B | 21B | 24.8B | 20.8B | 19.8B | 19.7B | 21.1B | 21.3B | 21.3B |
| Total debt | 5.2B | 5.2B | 5.2B | 4.8B | 4.6B | 5.7B | 5.1B | 4.1B | 4.1B | 4.4B | 3.3B | 3.4B |
| Net debt | 97M | 567M | -1B | -1.8B | -2.2B | -2.2B | -478M | -697M | -827M | -1B | -1.6B | -989M |
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 | -927M | -1.5B | -335M | 11M | -2.5B | 1.6B | 4.3B | 679M | 1.5B | 660M |
| Depreciation & amortization | 1.6B | 1.6B | 1.5B | 1.7B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B |
| Stock-based compensation | 113M | 92M | 68M | 81M | 76M | 108M | 149M | 202M | 288.4M | 337M |
| Change in working capital | -2.2B | 504M | -943M | -1.8B | -710M | -268M | -1.8B | -1.3B | -680.8M | -209M |
| Operating cash flow | -738M | 2.6B | 808M | 829M | 1.9B | 3.3B | 1.9B | 2B | 3.2B | 2.1B |
| Capital expenditure | -449M | -534M | -584M | -651M | -466M | -457M | -568M | -463M | -448.7M | — |
| Investing cash flow | 6.8B | 10M | -987M | -290M | -1.4B | -1.8B | -1.9B | 1B | -140M | -818M |
| Dividends paid | -1.5B | -970M | -1.1B | -570M | -149M | -9M | -353M | -621M | -865.1M | -759M |
| Share repurchases | -216M | -785M | — | — | 0 | 0 | -300M | -300M | -813.7M | -624M |
| Financing cash flow | -4.9B | -1.8B | -970M | -479M | 882M | -1.2B | -837M | -1.5B | -2.4B | -1.6B |
| Net change in cash | 1.2B | 875M | -1.1B | 60M | 1.3B | 290M | -837M | 1.6B | 679.6M | -357M |
| Free cash flow | -1.9B | 1.2B | -312M | -300M | 1.3B | 2.1B | 873M | 665M | 2.4B | 1.5B |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 289M | 289M | 133M | -32M | 438M | -142M | -60M | 96M | 80M | 544M | 87M | 5M |
| Depreciation & amortization | 266M | 272M | 267M | 282M | 261M | 268M | 264M | 285M | 286M | 284M | 209M | 211M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | 136M |
| Change in working capital | -506M | -953M | -719M | 896M | 427M | -26M | 608M | -186M | 56M | -688M | 401M | -1.1B |
| Operating cash flow | 239M | -139M | -101M | 1.8B | 1.2B | 324M | 976M | 365M | 597M | 375M | 783M | -620M |
| Capital expenditure | -218M | -43M | -99M | -103M | -87M | -64M | -164M | -114M | — | — | — | — |
| Investing cash flow | -227M | 1.1B | 111M | 93M | -100M | 279M | -633M | -248M | -30M | -185M | 105M | 408M |
| Dividends paid | -112M | -167M | -171M | -171M | -166M | -225M | -161M | -215M | -216M | -165M | -168M | -224M |
| Share repurchases | -81M | -82M | -92M | -45M | -8M | -90M | -546M | -78M | 0 | 0 | -9M | 0 |
| Financing cash flow | -464M | -412M | -334M | -292M | -638M | -457M | -1.3B | -566M | -295M | 156M | -1.3B | -282M |
| Net change in cash | -452M | 515M | -324M | 1.6B | 481M | 146M | -919M | -449M | 272M | 346M | -382M | -494M |
| Free cash flow | -149M | -460M | -447M | 1.7B | 955M | 394M | 721M | 88M | 429M | 227M | 629M | -749M |
| $0.0317 |
| Date | Ratio |
|---|---|
| Apr 11, 2000 | 4:1 |
| Apr 12, 1999 | 2:1 |
| Apr 16, 1998 | 2:1 |
| Apr 25, 1995 | 2:1 |