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 | $1.94 | $1.74 | -10.3% | — | $3B | — |
| Q1 26 | $1.83 | $2 | +9.3% | — | $2.5B | — |
| Q4 25 | $1.01 | $1.39 | +37.6% | — | $2.1B | — |
| Q3 25 | $0.96 | $1.03 | +7.3% | — | $2.1B | — |
| Q2 25 | $1.02 | $1.02 | 0.0% | — | $2.3B | — |
| Q1 25 | $1.18 | $1.42 | +20.3% | — | $2.4B | — |
| Q4 24 | $1.19 | $1.35 | +13.4% | — | $2.2B | — |
| Q3 24 | $1.17 | $1.85 | +58.1% | — | $2.3B | — |
| Q2 24 | $1.31 | $1.23 | -6.1% | — | $2.3B | — |
| Q1 24 | $1.41 | $1.43 | +1.4% | — | $2.4B | — |
| Q4 23 | $1.92 | $2.35 | +22.4% | — | $3.2B | — |
| Q3 23 | $1.75 | $1.74 | -0.6% | — | $2.6B | — |
| Q2 23 | $0.82 | $0.93 | +13.4% | — | $2.5B | — |
| Q1 23 | $1.83 | $1.82 | -0.5% | — | $2.6B | — |
| Q4 22 | $1.87 | $0.91 | -51.3% | — | $3.2B | — |
| Q3 22 | $1.97 | $1.44 | -26.9% | — | $3.5B | — |
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 | — | $4.83 | — | — | — | — |
| FY24 | — | $4.25 | — | — | $9.2B | — |
| FY23 | — | $8.02 | — | — | $10.9B | — |
| FY22 | — | $14.3 | — | — | $12.5B |
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 | $2.9B | $4.4B | $5.9B | $6.7B | $6.1B | $8.7B | $12.5B | $10.9B | $9.2B | — |
| YoY change | -34% | +52.3% | +33.7% | +13.3% | -9.5% | +42.2% | +44% | -12.7% | -15.9% | — |
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 | 2.9B | 4.4B | 5.9B | 6.7B | 6.1B | 8.7B | 12.5B | 10.9B | 9.2B | — |
| Cost of revenue | 1.5B | 1.7B | 2.5B | 3.3B | 3.4B | 4.4B | 5.6B | 5B | 4.2B | 3.9B |
| Gross profit | 1.4B | 2.7B | 3.4B | 3.4B | 2.7B | 4.2B | 6.9B | 5.9B | 5B | 5B |
| Gross margin | 47.1% | 61% | 57.6% | 50.8% | 44.6% | 48.8% | 55.2% | 54.2% | 54.4% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 275M | 254M | 157M | 489M | 395M | 442M | 422M | 300M | 323M | 318M |
| Operating expenses | 1.8B | 1.6B | 1.7B | 2.8B | 2.5B | 2.7B | 3B | 2.9B | 2.9B | 318M |
| Operating income | -451M | 1.1B | 1.7B | 598M | 183M | 1.5B | 3.9B | 3B | 2.1B | 2.1B |
| Operating margin | -15.5% | 24% | 28.5% | 8.89% | 3.01% | 17.5% | 30.9% | 27.2% | 22.6% | — |
| Non-operating income, net | -772M | 725M | -180M | 99M | -5.5B | 60M | 17M | -92M | -308M | -918M |
| Pretax income | -1.6B | 1.4B | 1.2B | 315M | -5.7B | 1.2B | 3.6B | 2.5B | 1.4B | 770M |
| Income tax | -676M | 603M | 94M | 81M | 367M | -177M | -77M | 425M | 226M | -472M |
| Net income | -944M | 827M | 1.1B | 234M | -6.1B | 1.4B | 3.6B | 2.1B | 1.1B | 1.2B |
| Net margin | -32.4% | 18.6% | 18% | 3.48% | -100.2% | 16.4% | 29.2% | 19.2% | 12.3% | — |
| EBITDA | 466M | 1.9B | 2.9B | 2.6B | 2.1B | 2.7B | 5B | 4.8B | 4.5B | 4.3B |
| EPS | -5.35 | 4.25 | 5.57 | 0.9 | -23.5 | 5.44 | 14.3 | 8.02 | 4.25 | 4.83 |
| Diluted EPS | -5.35 | 4.25 | 5.57 | 0.9 | -23.5 | 5.32 | 14.1 | 7.9 | 4.21 | 4.78 |
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 | 2.6B | 3.2B | 2.4B | 2.3B | 2.3B | 2.2B | 2.4B | 2.3B | 2.1B | 2.1B | 2.5B | 3B |
| Cost of revenue | 1.4B | 1.2B | 1.1B | 1B | 1.1B | 1B | 1B | 1.1B | 895M | 914M | 984M | 1.2B |
| Gross profit | 1.2B | 1.9B | 1.3B | 1.3B | 1.2B | 1.2B | 1.3B | 1.2B | 1.2B | 1.2B | 1.5B | 1.9B |
| Gross margin | 46.4% | 61.3% | 53.7% | 56.2% | 53.7% | 54.3% | 56.5% | 53.9% | 56.7% | 57.4% | 61.1% | 61.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 78M | 88M | 102M | 77M | 72M | 84M | 83M | 75M | 77M | 84M | 92M | 81M |
| Operating expenses | 759M | 754M | 769M | 731M | 720M | 704M | 692M | 737M | 756M | 748M | 797M | 811M |
| Operating income | 469M | 1.2B | 494M | 555M | 527M | 483M | 651M | 512M | 415M | 485M | 751M | 1B |
| Operating margin | 17.7% | 37.5% | 21% | 24.3% | 22.7% | 22.1% | 27.4% | 22.1% | 20.1% | 22.6% | 29.7% | 34.5% |
| Non-operating income, net | 22M | -14M | 32M | 16M | 134M | -478M | -747M | -18M | -132M | -20M | -1.5B | -400M |
| Pretax income | 393M | 1.1B | 428M | 466M | 558M | -101M | -193M | 399M | 192M | 372M | -827M | 539M |
| Income tax | -13M | 211M | 90M | 126M | 51M | -41M | -34M | 92M | 44M | -574M | -197M | 83M |
| Net income | 406M | 856M | 338M | 340M | 507M | -60M | -159M | 307M | 148M | 946M | -630M | 456M |
| Net margin | 15.3% | 27% | 14.4% | 14.9% | 21.8% | -2.74% | -6.69% | 13.2% | 7.16% | 44.1% | -24.9% | 15.1% |
| EBITDA | 964M | 1.7B | 1.1B | 1.1B | 1.3B | 1B | 1.2B | 1.1B | 963M | 1.1B | 1.3B | 1.6B |
| EPS | 1.48 | — | 1.25 | 1.28 | 1.93 | — | -0.61 | 1.19 | 0.58 | — | -2.35 | 1.63 |
| Diluted EPS | 1.47 | — | 1.24 | 1.27 | 1.92 | — | -0.61 | 1.18 | 0.57 | — | -2.35 | 1.62 |
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 | 10.4B | — | 5.5B | — | 3.7B | 8.8B | 12.9B | 11.4B | 10.7B | 10.1B | 16.5B |
| Enterprise value | 15.4B | — | 10.2B | — | 11.7B | 14.4B | 17.3B | 18.1B | 17B | 16.2B | 20.9B |
| Shares outstanding | 176.5M | 194.6M | 192M | 261.2M | 259.8M | 260.4M | 253.6M | 259.9M | 264.6M | 257.2M | 257.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 5.19 | — | — | 6.2 | 3.54 | 5.47 | 9.53 | 8.12 | 16.6 |
| P/S | 3.55 | — | 0.93 | — | 0.61 | 1.01 | 1.03 | 1.05 | 1.17 | — | 1.73 |
| P/B | 1.69 | — | 0.75 | — | 0.97 | 1.73 | 1.67 | 1.1 | 1.04 | 0.9 | 1.43 |
| EV/EBITDA | 33 | — | 3.46 | — | 5.66 | 5.23 | 3.47 | 3.77 | 3.75 | 3.78 | 4.28 |
| EV/Sales | 5.26 | — | 1.72 | — | 1.93 | 1.66 | 1.39 | 1.66 | 1.85 | — | 2.19 |
| Earnings yield | — | — | 19.3% | — | — | 16.1% | 28.3% | 18.3% | 10.5% | 12.3% | 6.01% |
| FCF yield | -4.89% | — | 5.86% | — | 4.26% | 18.3% | 15.8% | 12.5% | 13.2% | 14.9% | 7.47% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.45 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.1% | 61% | 57.6% | 50.8% | 44.6% | 48.8% | 55.2% | 54.2% | 54.4% | — | 61.4% |
| Operating margin | -15.5% | 24% | 28.5% | 8.89% | 3.01% | 17.5% | 30.9% | 27.2% | 22.6% | — | 36.2% |
| Net margin | -32.4% | 18.6% | 18% | 3.48% | -100.2% | 16.4% | 29.2% | 19.2% | 12.3% | — | 9.66% |
| ROE | -15.4% | 12.3% | 14.4% | 2.36% | -158.9% | 27.9% | 47.3% | 20.1% | 10.9% | 11.1% | 8.41% |
| ROA | -6.44% | 5.42% | 6.97% | 1.09% | -42.1% | 10.1% | 24.2% | 10.4% | 5.84% | 6.09% | 8.64% |
| ROIC | -4.06% | 5.18% | 12.9% | 2.47% | 1.55% | 14.3% | 31.6% | 14.4% | 10.4% | 11.9% | 17% |
| Return on tangible assets | -10.4% | 8.23% | 10.4% | 1.44% | -66.1% | 16.1% | 36.8% | 14.1% | 7.94% | 8.15% | 6.29% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.23 | 1.37 | 1.33 | 0.77 | 0.51 | 0.58 | 0.61 | 0.6 | 0.51 | 0.54 | 1.01 |
| Quick ratio | 1.23 | 1.37 | 1.33 | 0.77 | 0.51 | 0.58 | 0.61 | 0.6 | 0.51 | 0.54 | 1.01 |
| Debt / equity | 0.95 | 0.88 | 0.77 | 0.83 | 2.09 | 1.14 | 0.58 | 0.64 | 0.61 | 0.57 | 0.44 |
| Debt / assets | 0.4 | 0.39 | 0.37 | 0.38 | 0.55 | 0.41 | 0.3 | 0.33 | 0.33 | 0.32 | 0.26 |
| Net debt / EBITDA | 10.7 | 2.67 | 1.58 | 3.11 | 3.86 | 2.03 | 0.9 | 1.39 | 1.38 | 1.43 | 0.88 |
| Interest coverage | -3.08 | 4.94 | 4.31 | 1.82 | -14.4 | 4.64 | 12.4 | 8.07 | 4.28 | 3.05 | 1.71 |
| Effective tax rate | 0% | 42.2% | 8.08% | 25.7% | 0% | 0% | 0% | 16.9% | 16.7% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 16.5 | 22.8 | 30.9 | 25.8 | 23.4 | 33.2 | 49.1 | 41.9 | 34.6 | — | 36 |
| EPS (basic) | -5.35 | 4.25 | 5.57 | 0.9 | -23.5 | 5.44 | 14.3 | 8.02 | 4.25 | 4.83 | 4.83 |
| EPS (diluted) | -5.35 | 4.25 | 5.57 | 0.9 | -23.5 | 5.32 | 14.1 | 7.9 | 4.21 | 4.78 | 3.58 |
| Book value per share | 34.7 | 34.6 | 38.8 | 38 | 14.8 | 19.5 | 30.3 | 39.9 | 39 | 43.5 | 41.6 |
| FCF per share | -2.87 | -3.83 | 1.69 | 1.13 | 0.61 | 6.18 | 8.02 | 5.48 | 5.36 | 5.85 | 8.04 |
| Cash per share | 4.72 | 3.69 | 5.51 | 0.73 | 0.04 | 0.75 | 0.02 | 0.01 | 0.16 | 1.09 | 2.54 |
| Capex per share | — | — | — | — | — | — | — | — | — | 8.35 | 7.76 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | — | 22.4% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 58.8% | 49.1% |
| Payout ratio | -5.4% | 6.89% | 5.24% | 43.6% | -1.59% | 8.62% | 6.57% | 14.7% | 28.1% | 24.8% | 33.5% |
| Dividend yield | 0.49% | — | 1.01% | — | 2.6% | 1.39% | 1.86% | 2.69% | 2.95% | 3.06% | 2.02% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.30 |
| Jun 15, 2026 | $0.30 |
| Mar 13, 2026 | $0.30 |
| — |
| FY21 | — | $5.44 | — | — | $8.7B | — |
| FY20 | — | -$23.5 | — | — | $6.1B | — |
| FY19 | — | $0.9 | — | — | $6.7B | — |
| FY18 | — | $5.57 | — | — | $5.9B | — |
| FY17 | — | $4.25 | — | — | $4.4B | — |
| FY16 | — | -$5.35 | — | — | $2.9B | — |
| 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 | $2.6B | $3.2B | $2.4B | $2.3B | $2.3B | $2.2B | $2.4B | $2.3B | $2.1B | $2.1B | $2.5B | $3B |
| YoY change | -25.4% | -1.43% | -7.8% | -9.1% | -12.3% | -30.9% | +1.06% | +1.31% | -11.1% | -1.87% | +6.52% | +30% |
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 | 834M | 719M | 1.1B | 190M | 10M | 195M | 5M | 3M | 42M | 280M |
| Receivables | 663M | 774M | 789M | 1.2B | 928M | 1.3B | 1.6B | 1.4B | 1.1B | 1B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.9B | 2.3B | 2.7B | 1.9B | 1.2B | 1.6B | 1.7B | 1.7B | 1.4B | 1.5B |
| Property, plant & equipment | -36.6B | -35.7B | -35.9B | -38.6B | -46.4B | -47.7B | -47.9B | -50B | -51.6B | -55.1B |
| Goodwill & intangibles | 5.6B | 5.2B | 5.1B | 5.2B | 5.3B | 5.3B | 5.2B | 5.2B | 5.1B | 5.2B |
| Total assets | 14.7B | 15.3B | 15.3B | 21.5B | 14.5B | 14.1B | 15.1B | 20B | 19.3B | 20.4B |
| Accounts payable | 240M | 258M | 233M | 355M | 306M | 328M | 436M | 586M | 435M | 390M |
| Short-term debt | 59M | 79M | 584M | 167M | 668M | 68M | 475M | 378M | 690M | 927M |
| Total current liabilities | 1.6B | 1.7B | 2B | 2.4B | 2.4B | 2.7B | 2.8B | 2.8B | 2.7B | 2.8B |
| Long-term debt | 5.8B | 5.8B | 5.1B | 8.1B | 7.3B | 5.7B | 4B | 6.3B | 5.6B | 5.5B |
| Total liabilities | 8.5B | 8.5B | 7.9B | 11.6B | 10.6B | 9B | 7.4B | 9.6B | 8.9B | 9.2B |
| Shareholders' equity | 6.1B | 6.7B | 7.4B | 9.9B | 3.8B | 5.1B | 7.7B | 10.4B | 10.3B | 11.2B |
| Total debt | 5.8B | 5.9B | 5.7B | 8.2B | 8B | 5.8B | 4.5B | 6.7B | 6.3B | 6.4B |
| Net debt | 5B | 5.2B | 4.7B | 8B | 8B | 5.6B | 4.5B | 6.7B | 6.3B | 6.4B |
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 | 3M | 3M | 5M | 8M | 9M | 42M | 8M | 20M | 25M | 280M | 26M | 700M |
| Receivables | 1.5B | 1.4B | 1.3B | 1.2B | 1.3B | 1.1B | 1.2B | 1.1B | 1.1B | 1B | 1.5B | 1.3B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.6B | 1.7B | 1.5B | 1.4B | 1.5B | 1.4B | 1.4B | 1.2B | 1.2B | 1.5B | 1.8B | 2.2B |
| Property, plant & equipment | -50B | -50B | -51.1B | -51.5B | -52.4B | -51.6B | -53.7B | -55.1B | -55.5B | -55.1B | -58B | -47.6B |
| Goodwill & intangibles | 5.2B | 5.2B | 5.2B | 5.2B | 5.2B | 5.1B | 5.1B | 5.2B | 5.1B | 5.2B | 5.7B | 4.6B |
| Total assets | 19.9B | 20B | 19.8B | 19.8B | 19.9B | 19.3B | 19.6B | 19.7B | 19.4B | 20.4B | 22.3B | 19.3B |
| Accounts payable | 2.4B | 586M | 1.9B | 1.9B | 1.8B | 435M | 1.9B | 1.8B | 1.7B | 390M | 1.9B | 2.1B |
| Short-term debt | 790M | 378M | 823M | 1.3B | 1.1B | 690M | 1.2B | 1B | 931M | 927M | 1B | 105M |
| Total current liabilities | 3.5B | 2.8B | 2.8B | 3.2B | 2.9B | 2.7B | 3.2B | 2.9B | 2.6B | 2.8B | 3.2B | 2.2B |
| Long-term debt | 6.3B | 6.3B | 6.3B | 5.7B | 5.7B | 5.6B | 5.5B | 5.5B | 5.5B | 5.5B | 6.8B | 4.9B |
| Total liabilities | 10.3B | 9.6B | 9.6B | 9.5B | 9.2B | 8.9B | 9.5B | 9.4B | 9.2B | 9.2B | 10.7B | 7.8B |
| Shareholders' equity | 9.6B | 10.4B | 10.3B | 10.3B | 10.7B | 10.3B | 10.1B | 10.4B | 10.2B | 11.2B | 11.6B | 11.5B |
| Total debt | 7.1B | 6.7B | 7.1B | 7B | 6.8B | 6.3B | 6.8B | 6.6B | 6.4B | 6.4B | 7.8B | 5B |
| Net debt | 7.1B | 6.7B | 7.1B | 7B | 6.8B | 6.3B | 6.7B | 6.6B | 6.4B | 6.4B | 7.8B | 4.3B |
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 | -944M | 827M | 1.1B | 234M | -6.1B | 1.4B | 3.6B | 2.1B | 1.1B | 1.2B |
| Depreciation & amortization | 859M | 833M | 1.3B | 2B | 1.8B | 1.2B | 1.1B | 1.8B | 2.3B | 2.2B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 46M | -27M | 104M | 131M | 165M | -316M | -237M | 634M | 0 | 84M |
| Operating cash flow | -554M | 2.4B | 2.5B | 2.4B | -3.9B | 2.4B | 4.5B | 4.7B | 3.4B | 3.7B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -2.1B |
| Investing cash flow | 1.1B | 682M | 476M | 70M | -128M | 994M | -58M | -2.7B | -30M | -2.8B |
| Dividends paid | -51M | -57M | -56M | -102M | -97M | -122M | -239M | -307M | -316M | -308M |
| Share repurchases | 0 | 0 | -250M | -1.3B | 0 | -111M | -719M | -426M | -597M | -307M |
| Financing cash flow | -104M | -139M | -396M | -1.2B | -206M | -2.4B | -2.3B | 1.4B | -1.2B | -762M |
| Net change in cash | 445M | 2.9B | 2.6B | 1.2B | -4.2B | 931M | 2.2B | 3.3B | 2.1B | 133M |
| Free cash flow | -507M | -746M | 325M | 295M | 159M | 1.6B | 2B | 1.4B | 1.4B | 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 | 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 | 406M | 856M | 338M | 340M | 507M | -60M | -159M | 307M | 148M | 946M | -630M | 456M |
| Depreciation & amortization | 486M | 556M | 566M | 580M | 599M | 545M | 545M | 556M | 545M | 533M | 561M | 519M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -194M | 172M | -72M | 46M | 89M | -63M | -19M | 135M | 68M | -100M | -162M | 173M |
| Operating cash flow | 629M | 1.7B | 876M | 1B | 1.1B | 363M | 285M | 1.1B | 812M | 954M | 1.1B | 1.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | -544M | -465M | -605M | -574M |
| Investing cash flow | -47M | 27M | -176M | -3M | -4M | 153M | -426M | 9M | -487M | -715M | -1.8B | 2.2B |
| Dividends paid | -82M | -82M | -80M | -80M | -78M | -78M | -78M | -77M | -77M | -76M | -85M | -84M |
| Share repurchases | -45M | -53M | -250M | -184M | -163M | 0 | 0 | -147M | -160M | 0 | -84M | -345M |
| Financing cash flow | -101M | -562M | -359M | -376M | -453M | -504M | -97M | -430M | -358M | -64M | 672M | -3.2B |
| Net change in cash | 481M | 1.2B | 341M | 668M | 646M | 12M | -238M | 667M | -33M | 175M | -69M | 690M |
| Free cash flow | 72M | 702M | 68M | 398M | 484M | 468M | 256M | 492M | 268M | 489M | 451M | 1.1B |
| Dec 15, 2025 |
| $0.30 |
| Sep 15, 2025 | $0.30 |
| Jun 13, 2025 | $0.30 |
| Mar 14, 2025 | $0.30 |
| Dec 13, 2024 | $0.30 |
| Date | Ratio |
|---|---|
| Jan 27, 2020 | 1:5 |
| May 23, 2005 | 2:1 |