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 | $2.51 | $2.62 | +4.4% | — | — | — |
| Q3 26 | $0.59 | $1.06 | +79.7% | — | — | — |
| Q2 26 | $0.17 | $0.31 | +82.4% | — | — | — |
| Q1 26 | $0.52 | $0.64 | +23.1% | — | — | — |
| Q4 25 | $0.31 | $0.39 | +25.8% | — | — | — |
| Q3 25 | $0.76 | $0.87 | +14.5% | — | — | — |
| Q2 25 | $0.67 | $0.8 | +19.4% | — | — | — |
| Q1 25 | $0.75 | $1 | +33.3% | — | — | — |
| Q4 24 | $0.77 | $1.03 | +33.8% | — | — | — |
| Q3 24 | $0.57 | $0.63 | +10.5% | — | — | — |
| Q2 24 | $0.69 | $0.74 | +7.2% | — | — | — |
| Q1 24 | $0.84 | $1.18 | +40.5% | — | — | — |
| Q4 23 | $0.72 | $0.68 | -5.6% | — | — | — |
| Q3 23 | $1.24 | $1.09 | -12.1% | — | — | — |
| Q2 23 | $1.8 | $1.61 | -10.6% | — | — | — |
| Q1 23 | $2.46 | $2.44 | -0.8% | — | — | — |
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 | — | $1.65 | — | — | $21.6B | — |
| FY24 | — | $2.59 | — | — | $26.7B | — |
| FY23 | — | $4.22 | — | — | $28.3B | — |
| FY22 | — | $13.4 | — | — | $36.6B |
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 | $10.1B | $12.5B | $17.8B | $20.9B | $17.8B | $26B | $36.6B | $28.3B | $26.7B | $21.6B |
| YoY change | -19.2% | +24% | +42.5% | +17.3% | -14.8% | +45.7% | +41.1% | -22.9% | -5.42% | -19.2% |
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 | 10.1B | 12.5B | 17.8B | 20.9B | 17.8B | 26B | 36.6B | 28.3B | 26.7B | 21.6B |
| Cost of revenue | 9.5B | 9.6B | 10.5B | 14.5B | 16.6B | 18.1B | 19B | 18.1B | 17.2B | 14.1B |
| Gross profit | 633M | 2.9B | 7.3B | 6.4B | 1.2B | 7.8B | 17.6B | 10.1B | 9.6B | 7.5B |
| Gross margin | 6.27% | 23.3% | 40.8% | 30.5% | 6.99% | 30.2% | 48.2% | 35.8% | 35.7% | 34.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.3B | 546M | 585M | 893M | 864M | 863M | 945M | 1.1B | 1.1B | 986M |
| Operating expenses | 1.4B | 1.5B | 1.7B | 2.6B | 1.9B | 2.2B | 2.4B | 1.5B | 2.9B | 2.8B |
| Operating income | -1B | 1.1B | 5.1B | 3B | -1.3B | 4.7B | 13.7B | 7.5B | 5.6B | 3.7B |
| Operating margin | -10.3% | 8.75% | 28.7% | 14.3% | -7.06% | 18% | 37.3% | 26.5% | 20.9% | 17.2% |
| Non-operating income, net | -623M | 479M | 744M | -1.8B | -13.1B | 488M | 1.3B | -263M | -519M | 190M |
| Pretax income | -1.8B | 1.3B | 5.6B | 354M | -15.7B | 3.7B | 14.1B | 6.4B | 4.1B | 3.1B |
| Income tax | -662M | 17M | 1.5B | 861M | -2.2B | 915M | 813M | 1.7B | 1.2B | 1B |
| Net income | -574M | 1.3B | 4.1B | -522M | -14.8B | 2.3B | 13.3B | 4.7B | 3.1B | 2.4B |
| Net margin | -5.69% | 10.5% | 23.2% | -2.5% | -83.3% | 8.95% | 36.3% | 16.6% | 11.5% | 11% |
| EBITDA | 3.3B | 5.6B | 9.6B | 9.7B | 7.3B | 13.9B | 21.5B | 14B | 14B | 11.5B |
| EPS | -0.75 | 1.71 | 5.4 | -1.22 | -17.1 | 1.62 | 13.4 | 4.22 | 2.59 | 1.65 |
| Diluted EPS | -0.75 | 1.7 | 5.39 | -1.22 | -17.1 | 1.58 | 12.4 | 3.9 | 2.44 | 1.61 |
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 | 7.2B | 7.2B | 6B | 6.8B | 7.2B | 6.8B | 6.8B | 6.4B | 6.6B | 1.8B | 5.2B | 8.1B |
| Cost of revenue | 4.5B | 4.8B | 4B | 4.3B | 4.4B | 4.4B | 4.3B | 4.3B | 4.5B | 912M | 3.3B | 3.4B |
| Gross profit | 2.7B | 2.4B | 1.9B | 2.5B | 2.7B | 2.3B | 2.5B | 2.1B | 2.2B | 840M | 1.9B | 4.6B |
| Gross margin | 37.6% | 33.7% | 32.5% | 37.4% | 38.3% | 34.3% | 36.1% | 32.5% | 32.6% | 47.9% | 36.3% | 57.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 258M | 307M | 259M | 259M | 268M | 276M | 267M | 284M | 277M | 158M | 245M | 262M |
| Operating expenses | 711M | 419M | 735M | 686M | 659M | 838M | 714M | 864M | 739M | 474M | 711M | 631M |
| Operating income | 1.7B | 1.8B | 970M | 1.6B | 1.8B | 1.2B | 1.5B | 954M | 1.2B | 117M | 927M | 3.7B |
| Operating margin | 23.6% | 24.7% | 16.2% | 23.4% | 25.5% | 17.7% | 21.7% | 14.9% | 17.7% | 6.68% | 17.7% | 45.4% |
| Non-operating income, net | 298M | 4M | 288M | 256M | 17M | -1.1B | 114M | 16M | 203M | -143M | -186M | 276M |
| Pretax income | 1.8B | 1.6B | 1B | 1.6B | 1.6B | -169M | 1.3B | 738M | 1.2B | -184M | 390M | 3.9B |
| Income tax | 434M | 361M | 304M | 465M | 454M | -49M | 387M | 270M | 324M | 40M | 154M | 915M |
| Net income | 1.4B | 1.2B | 888M | 1.2B | 1.1B | -120M | 945M | 468M | 842M | 114M | 3.4B | 3B |
| Net margin | 19.2% | 16.7% | 14.9% | 17.2% | 15.9% | -1.78% | 13.9% | 7.3% | 12.7% | 6.51% | 64.2% | 37.1% |
| EBITDA | 3.6B | 3.2B | 3B | 3.6B | 4B | 3.4B | 3.6B | 3.1B | 3.7B | 1.5B | 2.8B | 5.7B |
| EPS | 1.3 | 1.16 | 0.81 | 1.1 | 1.03 | -0.32 | 0.81 | 0.27 | 0.67 | -0.07 | 3.19 | 2.8 |
| Diluted EPS | 1.2 | 1.08 | 0.75 | 1.03 | 0.98 | -0.32 | 0.77 | 0.26 | 0.65 | -0.07 | 3.13 | 2.75 |
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 | 54.4B | 56.4B | 46.8B | 33.4B | — | 27.1B | 58.3B | 53.1B | 45.1B | 40.1B | 56.1B |
| Enterprise value | 62B | 64.5B | 54B | 70.4B | — | 54.7B | 78.1B | 72.6B | 70B | 61.5B | 76.2B |
| Shares outstanding | 763.8M | 765.1M | 761.7M | 809.5M | 918.7M | 935M | 926.2M | 889.2M | 911.8M | 975.5M | 975.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 43 | 11.3 | — | — | 11.7 | 4.39 | 11.3 | 14.6 | 16.9 | 16.8 |
| P/S | 5.39 | 4.51 | 2.62 | 1.6 | — | 1.04 | 1.59 | 1.88 | 1.69 | 1.86 | 2.37 |
| P/B | 2.53 | 2.74 | 2.19 | 0.97 | — | 1.33 | 1.94 | 1.75 | 1.31 | 1.1 | 1.7 |
| EV/EBITDA | 18.6 | 11.6 | 5.65 | 7.24 | — | 3.93 | 3.63 | 5.2 | 5 | 5.36 | 5.56 |
| EV/Sales | 6.14 | 5.16 | 3.03 | 3.37 | — | 2.11 | 2.13 | 2.57 | 2.62 | 2.85 | 3.19 |
| Earnings yield | — | 2.33% | 8.84% | — | — | 8.57% | 22.8% | 8.84% | 6.83% | 5.91% | 5.96% |
| FCF yield | 1.02% | 2.24% | 5.76% | 2.28% | — | 28.3% | 21.4% | 11.4% | 9.81% | 10.2% | 6.75% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.02 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 6.27% | 23.3% | 40.8% | 30.5% | 6.99% | 30.2% | 48.2% | 35.8% | 35.7% | 34.9% | 57.5% |
| Operating margin | -10.3% | 8.75% | 28.7% | 14.3% | -7.06% | 18% | 37.3% | 26.5% | 20.9% | 17.2% | 45.4% |
| Net margin | -5.69% | 10.5% | 23.2% | -2.5% | -83.3% | 8.95% | 36.3% | 16.6% | 11.5% | 11% | 30.3% |
| ROE | -2.67% | 6.37% | 19.4% | -1.52% | -79.9% | 11.4% | 44.2% | 15.5% | 8.93% | 6.47% | 10.6% |
| ROA | -1.33% | 3.12% | 9.42% | -0.49% | -18.5% | 3.09% | 18.3% | 6.35% | 3.6% | 2.81% | 4.68% |
| ROIC | -3.56% | 3.76% | 13.2% | 0% | -2.34% | 7.33% | 25.8% | 11% | 6.69% | 4.27% | 8.11% |
| Return on tangible assets | -1.33% | 3.12% | 9.42% | -0.49% | -18.5% | 3.09% | 18.3% | 6.35% | 3.6% | 2.81% | 9.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.32 | 1.12 | 1.34 | 1.15 | 1.07 | 1.23 | 1.15 | 0.92 | 0.95 | 0.94 | 1.41 |
| Quick ratio | 1.19 | 0.95 | 1.17 | 1.03 | 0.84 | 1 | 0.88 | 0.69 | 0.73 | 0.74 | 1.13 |
| Debt / equity | 0.46 | 0.48 | 0.48 | 1.17 | 2.01 | 1.49 | 0.69 | 0.69 | 0.79 | 0.64 | 0.35 |
| Debt / assets | 0.23 | 0.23 | 0.24 | 0.37 | 0.47 | 0.4 | 0.29 | 0.28 | 0.32 | 0.28 | 0.18 |
| Net debt / EBITDA | 2.27 | 1.47 | 0.76 | 3.81 | 4.82 | 1.99 | 0.92 | 1.4 | 1.78 | 1.86 | 0.77 |
| Interest coverage | -5.32 | 4.85 | 15.4 | 1.33 | -10 | 3.3 | 14.7 | 7.8 | 4.46 | 3.83 | 6.16 |
| Effective tax rate | 0% | 1.28% | 26.3% | 100% | 0% | 24.7% | 5.76% | 27% | 28.8% | 33.5% | 27.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 13.2 | 16.3 | 23.4 | 25.8 | 19.4 | 27.8 | 39.6 | 31.8 | 29.3 | 22.1 | 24.2 |
| EPS (basic) | -0.75 | 1.71 | 5.4 | -1.22 | -17.1 | 1.62 | 13.4 | 4.22 | 2.59 | 1.65 | 1.65 |
| EPS (diluted) | -0.75 | 1.7 | 5.39 | -1.22 | -17.1 | 1.58 | 12.4 | 3.9 | 2.44 | 1.61 | 3.39 |
| Book value per share | 28.1 | 26.9 | 28 | 42.3 | 20.2 | 21.7 | 32.5 | 34.1 | 37.8 | 37.5 | 33.5 |
| FCF per share | 0.72 | 1.65 | 3.54 | 0.94 | 0.98 | 8.19 | 13.5 | 6.82 | 4.85 | 4.21 | 4.74 |
| Cash per share | 2.92 | 2.19 | 3.98 | 3.75 | 2.19 | 2.96 | 1.06 | 1.6 | 2.34 | 2.02 | 4.15 |
| Capex per share | — | — | — | — | — | — | — | — | — | 6.59 | 6.11 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 29.8% | 28.5% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 61% | 56.3% |
| Payout ratio | -402.3% | 178.9% | 57.5% | -502.7% | -12.4% | 36.1% | 8.9% | 29.1% | 47% | 67.3% | 29.5% |
| Dividend yield | 4.24% | 4.16% | 5.08% | 7.87% | — | 3.1% | 2.03% | 2.57% | 3.21% | 3.97% | 2% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.28 |
| Jun 10, 2026 | $0.26 |
| Mar 10, 2026 | $0.26 |
| — |
| FY21 | — | $1.62 | — | — | $26B | — |
| FY20 | — | -$17.1 | — | — | $17.8B | — |
| FY19 | — | -$1.22 | — | — | $20.9B | — |
| FY18 | — | $5.4 | — | — | $17.8B | — |
| FY17 | — | $1.71 | — | — | $12.5B | — |
| FY16 | — | -$0.75 | — | — | $10.1B | — |
| 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 | $7.2B | $7.2B | $6B | $6.8B | $7.2B | $6.8B | $6.8B | $6.4B | $6.6B | $1.8B | $5.2B | $8.1B |
| YoY change | -23.8% | -12.7% | -17.3% | +1.72% | +0.21% | -5.74% | +13.9% | -5.91% | -7.65% | -74.1% | -23.1% | +25.7% |
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 | 2.2B | 1.7B | 3B | 3B | 2B | 2.8B | 984M | 1.4B | 2.1B | 2B |
| Receivables | 4B | 4.1B | 4.9B | 4.2B | 2.1B | 4.2B | 4.3B | 3.2B | 3.5B | 2.6B |
| Inventory | 866M | 1.2B | 1.3B | 1.6B | 1.9B | 1.8B | 2.1B | 2B | 2.1B | 1.8B |
| Total current assets | 8.4B | 8.3B | 9.9B | 14.6B | 8.8B | 10.2B | 8.9B | 8.4B | 9.1B | 8.8B |
| Property, plant & equipment | 32.3B | 31.2B | 31.4B | 83.6B | 67B | 60.7B | 59.3B | 59.7B | 70.3B | 64.6B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 43.1B | 42B | 43.9B | 107.2B | 80.1B | 75B | 72.6B | 74B | 85.4B | 84.2B |
| Accounts payable | 3.9B | 4.4B | 4.9B | 4.9B | 3B | 3.9B | 4B | 3.6B | 3.8B | 3.3B |
| Short-term debt | — | 500M | 116M | 630M | 913M | 372M | 438M | 1.6B | 1.5B | 2.1B |
| Total current liabilities | 6.4B | 7.4B | 7.4B | 12.7B | 8.2B | 8.3B | 7.8B | 9.1B | 9.5B | 9.4B |
| Long-term debt | 9.8B | 9.3B | 10.2B | 39.4B | 36.4B | 30B | 20.3B | 19.3B | 25.6B | 21.2B |
| Total liabilities | 21.6B | 21.5B | 22.5B | 73B | 61.5B | 54.7B | 42.5B | 43.7B | 51B | 47.6B |
| Shareholders' equity | 21.5B | 20.6B | 21.3B | 34.2B | 18.6B | 20.3B | 30.1B | 30.3B | 34.5B | 36.6B |
| Total debt | 9.8B | 9.8B | 10.3B | 40B | 37.3B | 30.4B | 20.8B | 20.9B | 27.1B | 23.4B |
| Net debt | 7.6B | 8.2B | 7.3B | 37B | 35.3B | 27.6B | 19.8B | 19.5B | 25B | 21.4B |
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 | 611M | 1.4B | 1.3B | 1.8B | 1.8B | 2.1B | 2.6B | 2.3B | 2.2B | 2B | 3.8B | 4.2B |
| Receivables | 3.7B | 3.2B | 3.3B | 3.9B | 3.9B | 3.5B | 3.6B | 3.5B | 3.2B | 2.6B | 3.7B | 3.1B |
| Inventory | 2B | 2B | 2.1B | 2.8B | 2.3B | 2.1B | 2.1B | 1.9B | 2.1B | 1.8B | 1.9B | 2.2B |
| Total current assets | 8.3B | 8.4B | 8.3B | 10.1B | 9.6B | 9.1B | 9.7B | 9B | 8.8B | 8.8B | 11.1B | 11.1B |
| Property, plant & equipment | 59.1B | 59.7B | 59.8B | 59.9B | 70.3B | 70.3B | 69.2B | 69.5B | 68.6B | 64.6B | 64B | 63.4B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 71.8B | 74B | 74.3B | 76.2B | 85.8B | 85.4B | 85B | 84.4B | 83.5B | 84.2B | 80.5B | 80.4B |
| Accounts payable | 3.9B | 3.6B | 3.8B | 4.3B | 3.9B | 3.8B | 3.8B | 3.8B | 3.5B | 3.3B | 3.8B | 3.6B |
| Short-term debt | 1.5B | 1.6B | 1.6B | 1.8B | 1.6B | 1.5B | 1.9B | 832M | 2B | 2.1B | 807M | 581M |
| Total current liabilities | 8.9B | 9.1B | 8.8B | 9.7B | 9.5B | 9.5B | 9.6B | 8.6B | 9.4B | 9.4B | 9.2B | 7.9B |
| Long-term debt | 19.2B | 19.3B | 19.2B | 19.1B | 26.1B | 25.6B | 24B | 23.3B | 20.8B | 21.2B | 15.8B | 14B |
| Total liabilities | 42.5B | 43.7B | 43.3B | 44B | 50.9B | 51B | 49.9B | 48.2B | 46.7B | 47.6B | 40.9B | 38B |
| Shareholders' equity | 29.3B | 30.3B | 31B | 32.3B | 34.9B | 34.5B | 35.1B | 36.2B | 36.8B | 36.6B | 39.6B | 42.4B |
| Total debt | 20.7B | 20.9B | 20.8B | 20.8B | 27.6B | 27.1B | 26B | 24.2B | 22.9B | 23.4B | 16.6B | 14.6B |
| Net debt | 20.1B | 19.5B | 19.6B | 19B | 25.9B | 25B | 23.4B | 21.8B | 20.7B | 21.4B | 12.8B | 10.5B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -574M | 1.3B | 4.1B | -522M | -14.8B | 2.3B | 13.3B | 4.7B | 3.1B | 2.4B |
| Depreciation & amortization | 4.3B | 4B | 4B | 6.1B | 8.1B | 8.4B | 6.9B | 6.9B | 7.4B | 7.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -383M | -493M | -521M | 1B | -1.3B | -2.3B | -847M | 1.2B | 683M | -103M |
| Operating cash flow | 2.1B | 5.1B | 8.1B | 6.7B | -8.8B | 9.3B | 17.8B | 13B | 11.1B | 10.5B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -6.4B |
| Investing cash flow | -1.9B | 1.9B | 1.8B | -22.2B | 2.3B | 1.6B | -522M | -735M | -7.6B | -4.7B |
| Dividends paid | -2.3B | -2.3B | -2.4B | -2.6B | -1.8B | -839M | -1.2B | -1.4B | -1.4B | -1.6B |
| Share repurchases | -22M | -25M | -1.2B | -237M | -12M | -8M | -3.1B | -3.5B | -27M | 0 |
| Financing cash flow | 391M | -2.3B | -3.1B | 22.2B | -4.5B | -8.6B | -13.7B | -4.9B | 3.8B | -4.8B |
| Net change in cash | 533M | 4.6B | 6.8B | 6.6B | -11B | 2.4B | 3.6B | 7.4B | 7.4B | 1B |
| Free cash flow | 553M | 1.3B | 2.7B | 759M | 901M | 7.7B | 12.5B | 6.1B | 4.4B | 4.1B |
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 | 1.4B | 1.2B | 888M | 1.2B | 1.1B | -120M | 945M | 468M | 842M | 114M | 3.4B | 3B |
| Depreciation & amortization | 1.7B | 1.7B | 1.7B | 1.8B | 1.9B | 2B | 1.9B | 2B | 2.3B | 1.6B | 1.8B | 1.8B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -634M | 700M | 15M | -1.2B | 1.1B | 929M | -166M | 60M | -144M | -302M | -1.4B | 23M |
| Operating cash flow | 2.9B | 3.4B | 2.5B | 1.9B | 4.2B | 2.8B | 2.8B | 3B | 2.8B | 2.6B | 1.3B | 4.3B |
| Capital expenditure | — | — | — | — | — | — | — | -2.2B | -2.3B | -753M | -1.6B | -1.6B |
| Investing cash flow | 145M | -450M | -78M | -100M | -7.4B | -9M | 1.2B | -2.3B | -1.8B | -694M | -1.6B | -1.8B |
| Dividends paid | -347M | -330M | -332M | -366M | -371M | -377M | -380M | -398M | -408M | -408M | -409M | -430M |
| Share repurchases | -1.1B | -187M | 0 | -9M | 0 | -18M | — | 0 | 0 | 0 | -56M | -61M |
| Financing cash flow | -1.5B | -455M | -328M | 39M | -4.3B | -1.2B | -932M | -1.2B | -1.7B | -965M | -7.3B | -2.1B |
| Net change in cash | 1.5B | 2.5B | 2.1B | 1.9B | -7.6B | 1.6B | 3.1B | -564M | -730M | 975M | -7.7B | 341M |
| Free cash flow | 1.5B | 1.7B | 275M | 623M | 2B | 1.6B | 240M | 736M | 503M | 1.9B | -273M | 2.7B |
| Dec 10, 2025 |
| $0.24 |
| Sep 10, 2025 | $0.24 |
| Jun 10, 2025 | $0.24 |
| Mar 10, 2025 | $0.24 |
| Dec 10, 2024 | $0.22 |
| Date | Ratio |
|---|---|
| Feb 25, 2016 | 10000:9983 |
| Dec 1, 2014 | 1042:1000 |
| Aug 16, 2006 | 2:1 |