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 | $2.07 | $2.06 | -0.5% | — | $5.1B | — |
| Q4 25 | $2.23 | $2.33 | +4.5% | — | $5.4B | — |
| Q3 25 | $1.91 | $1.94 | +1.6% | — | $5.1B | — |
| Q2 25 | $1.83 | $1.88 | +2.7% | — | $5.1B | — |
| Q1 25 | $1.77 | $1.81 | +2.3% | — | $4.9B | — |
| Q4 24 | $1.83 | $2.01 | +9.8% | — | $5B | — |
| Q3 24 | $1.7 | $1.78 | +4.7% | — | $887.9M | — |
| Q2 24 | $1.61 | $1.68 | +4.3% | — | $4.4B | — |
| Q1 24 | $1.48 | $1.63 | +10.1% | — | $4.2B | — |
| Q4 23 | $1.47 | $1.63 | +10.9% | — | $4.3B | — |
| Q3 23 | $1.32 | $1.36 | +3.0% | — | $4B | — |
| Q2 23 | $1.28 | $1.27 | -0.8% | — | $3.8B | — |
| Q1 23 | $1.09 | $1.19 | +9.2% | — | $3.7B | — |
| Q4 22 | $1.27 | $1.24 | -2.4% | — | $3.9B | — |
| Q3 22 | $1.26 | $1.25 | -0.8% | — | $4B | — |
| Q2 22 | $1.14 | $1.2 | +5.3% | — | $3.9B | — |
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 | — | $7.18 | — | — | $20.4B | — |
| FY24 | — | $6.7 | — | — | $18.3B | — |
| FY23 | — | $5.14 | — | — | $15.7B | — |
| FY22 | — | $4.6 | — | — | $15.2B |
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 | $1.1B | $2.5B | $4.1B | $5.6B | $6.7B | $10.3B | $15.2B | $15.7B | $18.3B | $20.4B |
| YoY change | +70.6% | +122% | +61.3% | +37.6% | +19.8% | +54% | +47.2% | +3.44% | +16.9% | +11.3% |
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 | 1.1B | 2.5B | 4.1B | 5.6B | 6.7B | 10.3B | 15.2B | 15.7B | 18.3B | 20.4B |
| Cost of revenue | 623.7M | 1.3B | 2.1B | 2.8B | 3.8B | 5.8B | 7.5B | 8.1B | 9.5B | 9.7B |
| Gross profit | 509.4M | 1.2B | 1.9B | 2.8B | 2.9B | 4.5B | 7.7B | 7.5B | 8.8B | 10.7B |
| Gross margin | 45% | 47.3% | 47.1% | 50.5% | 43.6% | 43.9% | 50.7% | 48.1% | 47.9% | 52.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 284.4M | 398.9M | 933.1M | 992.5M | 1.2B | 2.4B | 2.6B | 2.2B | 2.8B | 2.4B |
| Operating expenses | 284.4M | 398.9M | 933.1M | 992.5M | 1.2B | 2.4B | 2.6B | 2.2B | 2.8B | 2.4B |
| Operating income | 225M | 791.5M | 978.4M | 1.8B | 1.7B | 2.1B | 5.1B | 5.4B | 6B | 8.1B |
| Operating margin | 19.9% | 31.5% | 24.1% | 32.7% | 25.9% | 20.6% | 33.5% | 34.3% | 32.5% | 39.6% |
| Non-operating income, net | -6.7M | -12M | -8.1M | -1.9M | 22.9M | 7.3M | -338.4M | -366.7M | -307.9M | -301.1M |
| Pretax income | 155.4M | 683.5M | 1.2B | 1.9B | 1.8B | 1.5B | 1.8B | 2B | 2.4B | 2.5B |
| Income tax | 27.6M | 204.7M | 307.2M | 545.5M | 482.4M | 321.7M | 254.5M | 363.4M | 263.6M | 431.1M |
| Net income | 127.8M | 478.8M | 910.4M | 1.4B | 1.3B | 1.2B | 1.5B | 1.7B | 2.1B | 2.1B |
| Net margin | 11.3% | 19% | 22.4% | 24.5% | 19.3% | 11.3% | 9.93% | 10.5% | 11.5% | 10.4% |
| EBITDA | 254.9M | 839.6M | 1.3B | 2.1B | 2.3B | 3B | 6B | 6.6B | 7.7B | 8.7B |
| EPS | 0.48 | 1.83 | 2.86 | 4.16 | 3.92 | 3.53 | 4.6 | 5.14 | 6.7 | 7.18 |
| Diluted EPS | 0.48 | 1.83 | 2.86 | 4.15 | 3.92 | 3.51 | 4.57 | 5.1 | 6.62 | 7.11 |
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 | 4B | 4.3B | 4.2B | 4.4B | 887.9M | 5B | 4.9B | 5.1B | 5.1B | 5.4B | 5B | 5.1B |
| Cost of revenue | 2B | 2.2B | 2.2B | 2.3B | 463.4M | 2.6B | 2.4B | 2.4B | 2.4B | 2.5B | 2.3B | 2.4B |
| Gross profit | 1.9B | 2B | 2B | 2.1B | 424.5M | 2.4B | 2.5B | 2.6B | 2.7B | 2.9B | 2.7B | 2.7B |
| Gross margin | 48.7% | 47.5% | 48.3% | 47.3% | 47.8% | 48.3% | 51.3% | 52.3% | 53.1% | 53.1% | 53.7% | 53.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 584.6M | 563.8M | 668M | 683.6M | 142.6M | 724.8M | 666.1M | 679M | 633.8M | 466.7M | 617.2M | 678M |
| Operating expenses | 584.6M | 563.8M | 668M | 683.6M | 142.6M | 724.8M | 666.1M | 679M | 633.8M | 466.7M | 617.2M | 678M |
| Operating income | 1.3B | 1.5B | 1.4B | 1.4B | 281.9M | 1.7B | 1.8B | 2B | 2.1B | 2.2B | 2B | 2B |
| Operating margin | 33.9% | 34.3% | 32.4% | 31.8% | 31.8% | 33.8% | 37.6% | 38.9% | 40.7% | 41% | 40.1% | 38.7% |
| Non-operating income, net | -76.3M | -114.1M | -68.2M | -99.9M | -11.8M | -77.1M | -66.2M | -72.6M | -44.6M | -117.7M | -48.2M | -65M |
| Pretax income | 512.1M | 583.7M | 572.4M | 577.7M | 112M | 636.3M | 579.9M | 616.2M | 636.4M | 716.8M | 620.8M | 627M |
| Income tax | 101.3M | 95.7M | 89.8M | 74.1M | 11.8M | 37.3M | 54.8M | 79.5M | 81.9M | 214.8M | 75.3M | 78M |
| Net income | 410.7M | 488M | 482.5M | 503.6M | 100.2M | 599M | 525.1M | 536.8M | 554.5M | 502M | 545.5M | 549M |
| Net margin | 10.4% | 11.4% | 11.5% | 11.4% | 11.3% | 12% | 10.8% | 10.6% | 10.9% | 9.3% | 10.9% | 10.8% |
| EBITDA | 1.7B | 1.8B | 1.8B | 1.8B | 372M | 2.2B | 2.2B | 2.1B | 2.5B | 1.7B | 2.4B | 2.4B |
| EPS | 1.28 | — | 1.52 | 1.58 | 1.67 | 1.93 | 1.73 | 1.8 | 1.9 | 1.75 | 1.95 | 1.98 |
| Diluted EPS | 1.27 | — | 1.5 | 1.56 | 1.66 | 1.91 | 1.72 | 1.79 | 1.88 | 1.73 | 1.93 | 1.96 |
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 | — | — | — | 65.5B | 109.5B | 50.6B | 16.7B | 22.7B | — | 2.8B | 2.5B |
| Enterprise value | — | — | — | 62.8B | 107.6B | 52.2B | 25.8B | 32.9B | — | 41.5B | 556.1M |
| Shares outstanding | 1.5B | 1.5B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 1.8B | 316.1M | 295.2M | 295.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 47.9 | 84.7 | 43.4 | 11.1 | 13.7 | — | 1.34 | 6.22 |
| P/S | — | — | — | 11.7 | 16.4 | 4.91 | 1.1 | 1.45 | — | 0.14 | 0.12 |
| P/B | — | — | — | 8.17 | 11.7 | 4.82 | 1.41 | 1.71 | — | 0.19 | 0.85 |
| EV/EBITDA | — | — | — | 30.2 | 47.6 | 17.1 | 4.27 | 4.95 | — | 4.74 | 0.31 |
| EV/Sales | — | — | — | 11.2 | 16.1 | 5.07 | 1.7 | 2.1 | — | 2.03 | 0.15 |
| Earnings yield | — | — | — | 2.09% | 1.18% | 2.3% | 9.01% | 7.29% | — | 74.4% | 16.1% |
| FCF yield | — | — | — | -0.33% | 0.1% | -1.69% | 8.45% | 8.87% | — | 185.7% | -14.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.63 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 45% | 47.3% | 47.1% | 50.5% | 43.6% | 43.9% | 50.7% | 48.1% | 47.9% | 52.5% | 53.4% |
| Operating margin | 19.9% | 31.5% | 24.1% | 32.7% | 25.9% | 20.6% | 33.5% | 34.3% | 32.5% | 39.6% | 36.2% |
| Net margin | 11.3% | 19% | 22.4% | 24.5% | 19.3% | 11.3% | 9.93% | 10.5% | 11.5% | 10.4% | 10.9% |
| ROE | 20.4% | 55% | 13.8% | 17.1% | 13.9% | 11.1% | 12.7% | 12.5% | 14.4% | 14.5% | 14.5% |
| ROA | 5.39% | 11.3% | 7.97% | 9.37% | 5.79% | 3.75% | 3.32% | 3% | 2.9% | 2.85% | 6.36% |
| ROIC | 29.8% | 93.4% | 19.2% | 24.8% | 16.9% | 13.8% | 20.8% | 18.9% | 9.83% | 12.6% | 12.3% |
| Return on tangible assets | 5.81% | 12.2% | 8.42% | 10.2% | 6.44% | 4.2% | 3.67% | 3.31% | 3.16% | 3.11% | 2.97% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.32 | 1.21 | 2.34 | 2.3 | 1.66 | 1.41 | 1.34 | 1.42 | 1.51 | 1.36 | 1.55 |
| Quick ratio | 1.31 | 1.2 | 2.33 | 2.29 | 1.66 | 1.4 | 1.34 | 1.41 | 1.51 | 1.36 | 1.55 |
| Debt / equity | 0.33 | 0 | — | — | 0.08 | 0.39 | 1.01 | 1.24 | 2.77 | 2.94 | 0.12 |
| Debt / assets | 0.09 | 0 | — | — | 0.03 | 0.13 | 0.26 | 0.3 | 0.56 | 0.58 | 0.59 |
| Net debt / EBITDA | -0.02 | -0.33 | — | — | -0.82 | 0.51 | 1.5 | 1.53 | 5.08 | 4.42 | 4.51 |
| Interest coverage | 3.27 | 7.54 | 40 | 51.1 | 17.2 | 2.88 | 1.56 | 1.62 | 1.64 | 1.58 | 1.57 |
| Effective tax rate | 17.8% | 30% | 25.2% | 28.5% | 27.2% | 21.6% | 14.5% | 18% | 11.1% | 16.9% | 17.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.74 | 1.64 | 2.18 | 2.91 | 3.47 | 5.34 | 7.93 | 8.62 | 58 | 69.1 | 69.8 |
| EPS (basic) | 0.48 | 1.83 | 2.86 | 4.16 | 3.92 | 3.53 | 4.6 | 5.14 | 6.7 | 7.18 | 7.18 |
| EPS (diluted) | 0.48 | 1.83 | 2.86 | 4.15 | 3.92 | 3.51 | 4.57 | 5.1 | 6.62 | 7.11 | 1.44 |
| Book value per share | 0.41 | 0.57 | 3.54 | 4.18 | 4.85 | 5.44 | 6.19 | 7.28 | 46.4 | 49.6 | 10.5 |
| FCF per share | 0 | 0.23 | -1.09 | -0.11 | 0.06 | -0.44 | 0.74 | 1.11 | -18.1 | 17.9 | 13.8 |
| Cash per share | 0.14 | 0.18 | 1.49 | 1.44 | 1.36 | 1.33 | 1.53 | 3.41 | 4.48 | 15.2 | 5.03 |
| Capex per share | 0 | 0.01 | 0.03 | 0.17 | 0.79 | 0.5 | 0.57 | 0.52 | 3.58 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.18% | 0.31% | 1.52% | 5.97% | 22.8% | 9.44% | 7.23% | 6.07% | 6.17% | — | — |
| Capex / operating cash flow | -0.29% | -0.58% | -1.9% | -33.4% | -50.2% | -18.1% | -8.25% | -13.1% | -6.95% | — | — |
| Payout ratio | 0% | 11.3% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 29.1% | 17.4% |
| Dividend yield | — | — | — | 0% | 0% | 0% | 0% | 0% | — | 21.7% | 6.29% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 16, 2026 | $0.28 |
| Apr 22, 2026 | $0.26 |
| Jul 16, 2025 | $0.12 |
| May 23, 2025 | $0.14 |
| — |
| FY21 | — | $3.53 | — | — | $10.3B | — |
| FY20 | — | $3.92 | — | — | $6.7B | — |
| FY19 | — | $4.16 | — | — | $5.6B | — |
| FY18 | — | $2.86 | — | — | $4.1B | — |
| FY17 | — | $1.83 | — | — | $2.5B | — |
| FY16 | — | $0.48 | — | — | $1.1B | — |
| 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 | $4B | $4.3B | $4.2B | $4.4B | $887.9M | $5B | $4.9B | $5.1B | $5.1B | $5.4B | $5B | $5.1B |
| YoY change | -0.72% | +9.06% | +14% | +17.7% | -77.6% | +17.1% | +15.4% | +14.3% | +475% | +7.88% | +3.21% | +0.43% |
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 | 211.2M | 276.9M | 2.8B | 2.8B | 2.6B | 2.6B | 2.9B | 6.2B | 1.4B | 4.5B |
| Receivables | 4.5M | 28M | 8.1B | 10.5B | 16B | 23.4B | 36.2B | 41.8B | 57.6B | 55.6B |
| Inventory | 21M | 61.6M | 88.6M | 61.9M | 30.4M | 49.5M | 13.3M | 33.5M | 1.6M | 0 |
| Total current assets | 2.3B | 4B | 11B | 13.5B | 19.2B | 26.7B | 39.8B | 48.7B | 64.6B | 64.9B |
| Property, plant & equipment | 4.6M | 10.9M | 67.1M | 408.5M | 1.7B | 2.2B | 2.4B | 2.3B | 2.4B | 2.4B |
| Goodwill & intangibles | 172.2M | 317.7M | 611.2M | 1.2B | 2.2B | 3.3B | 4.3B | 5.1B | 5.9B | 6.3B |
| Total assets | 2.4B | 4.2B | 11.4B | 14.6B | 22.3B | 31.1B | 45.3B | 55.1B | 72.9B | 74.4B |
| Accounts payable | 61.7M | 92.4M | 165.2M | 256.3M | 335.5M | 578M | 449.1M | 513.9M | 663.2M | 606.7M |
| Short-term debt | 205.2M | 0 | — | — | 572M | 4.1B | 10.1B | 11.6B | 29.2B | 33.6B |
| Total current liabilities | 1.7B | 3.3B | 4.7B | 5.9B | 11.6B | 19B | 29.7B | 34.4B | 42.7B | 47.8B |
| Long-term debt | — | — | — | — | 194.1M | 77.6M | 1.9B | 4.8B | 11.4B | 9.5B |
| Total liabilities | 1.7B | 3.4B | 4.8B | 6.6B | 13B | 20.6B | 33.5B | 41.9B | 58.2B | 59.8B |
| Shareholders' equity | 626.9M | 870.4M | 6.6B | 8B | 9.3B | 10.5B | 11.8B | 13.2B | 14.7B | 14.6B |
| Total debt | 205.2M | 0 | — | — | 766.1M | 4.1B | 12B | 16.4B | 40.6B | 43.1B |
| Net debt | 125.2M | -66.8M | — | — | -874M | 2.3B | 10.2B | 13.5B | 39.7B | 41.3B |
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 | 3.1B | 6.2B | 8.8B | 6.2B | 1B | 1.4B | 1.6B | 1.6B | 1.9B | 4.5B | 4.4B | 3.7B |
| Receivables | 37.5B | 41.8B | 42.9B | 52.1B | 10B | 57.6B | 54B | 55.6B | 56.6B | 55.6B | 55.5B | 56.6B |
| Inventory | 26.2M | 33.5M | 29.7M | 30.2M | 5.6M | 1.6M | 869K | 957K | 1M | 0 | — | 0 |
| Total current assets | 41.1B | 48.7B | 52.4B | 59B | 11.2B | 64.6B | 60.4B | 62.2B | 63.2B | 64.9B | 65.5B | 65.9B |
| Property, plant & equipment | 2.3B | 2.3B | 2.3B | 2.4B | 463.8M | 2.4B | 2.5B | 2.4B | 2.4B | 2.4B | 2.4B | — |
| Goodwill & intangibles | 5B | 5.1B | 5.3B | 5.5B | 1.1B | 5.9B | 6B | 6.1B | 6.1B | 6.3B | 6.5B | 3.2B |
| Total assets | 47.3B | 55.1B | 59.2B | 66.5B | 12.7B | 72.9B | 69.1B | 71.2B | 72.3B | 74.4B | 75.2B | 75.7B |
| Accounts payable | 439.4M | 513.9M | 526.3M | 638.9M | 114.4M | 663.2M | 559.7M | 536.2M | 549.3M | 606.7M | 530.3M | 490M |
| Short-term debt | 8.8B | 11.6B | 25.2B | 27.3B | 5.1B | 29.2B | 27.6B | 31.7B | 32.6B | 33.6B | 32.7B | 29.6B |
| Total current liabilities | 28.7B | 34.4B | 36.5B | 39.9B | 7.4B | 42.7B | 39.6B | 43.7B | 44.5B | 47.8B | 45.9B | 42.5B |
| Long-term debt | 3.3B | 4.8B | 6.2B | 9.4B | 2B | 11.4B | 10.6B | 9B | 9.2B | 9.5B | 11.2B | 14.7B |
| Total liabilities | 34.5B | 41.9B | 45.4B | 52.2B | 10B | 58.2B | 54.2B | 56.6B | 57.4B | 59.8B | 60.7B | 60.7B |
| Shareholders' equity | 12.9B | 13.2B | 13.8B | 14.3B | 2.7B | 14.7B | 14.9B | 14.6B | 14.9B | 14.6B | 14.5B | 15B |
| Total debt | 12.1B | 16.4B | 31.5B | 36.7B | 7B | 40.6B | 38.3B | 40.6B | 41.8B | 43.1B | 44B | 44.3B |
| Net debt | 10.1B | 13.5B | 27.1B | 35.3B | 6.9B | 39.7B | 37.3B | 39.5B | 40.4B | 41.3B | 42.4B | 43.7B |
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 | 155.4M | 683.5M | 1.2B | 1.9B | 1.8B | 1.5B | 1.8B | 2B | 2.4B | 2.5B |
| Depreciation & amortization | 31.2M | 51.6M | 95.4M | 128.3M | 376.3M | 768.6M | 1.1B | 1.4B | 1.6B | 1.8B |
| Stock-based compensation | 0 | 0 | 264.2M | 93.4M | 122.9M | 370.6M | 127.4M | 144.6M | 178.7M | 112.1M |
| Change in working capital | -916.7M | -2.1B | -4.9B | -3.2B | -5.5B | -9B | -17.9B | -11.9B | -22B | -6.1B |
| Operating cash flow | -692.9M | -1.4B | -3.2B | -998.2M | -3B | -5.4B | -13.3B | -7.3B | -16.3B | 7.6B |
| Capital expenditure | -2M | -7.9M | -61.6M | -333.4M | -1.5B | -972.3M | -1.1B | -951.6M | -1.1B | — |
| Investing cash flow | -132.9M | -107.6M | 147.7M | -1.5B | -1.3B | -1B | -1.1B | -982.9M | -1.1B | 0 |
| Dividends paid | 0 | -54.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -617.1M |
| Share repurchases | 0 | 0 | -39.5M | -1.7M | -44.8M | -258M | -291.4M | -399.4M | -784.5M | -1.3B |
| Financing cash flow | 199.4M | -459.1M | 4.5B | -17.9M | -55.1M | 727.2M | -2.5B | -316.4M | -1.4B | -4.3B |
| Net change in cash | -626.5M | -1.9B | 1.4B | -2.5B | -4.4B | -5.7B | -16.9B | -8.6B | -18.8B | 3.2B |
| Free cash flow | 4.6M | 346.1M | -2B | -214M | 106.1M | -853.8M | 1.4B | 2B | -5.7B | 5.3B |
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 | 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 | — | — | — | — | — | — | — | — | 636.6M | 716.8M | 620.8M | 627M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 457.8M | 458.8M | 461.9M | 478M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 4.8M | 49.3M | 35.9M | 36M |
| Change in working capital | — | — | — | — | — | — | — | — | -2.5B | -2.8B | -1.3B | -2.6B |
| Operating cash flow | — | — | — | — | — | — | — | — | 2.2B | 1.9B | 930M | 1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — | — | 1M |
| Dividends paid | — | — | — | — | — | — | — | — | -195.2M | -185.8M | -172M | -363M |
| Share repurchases | — | — | — | — | — | — | — | — | -48.1M | -586.1M | -282.8M | -94M |
| Financing cash flow | -103.7M | -4.4M | -200M | -1.1M | -2.6B | -2B | -3.9B | -2.1B | -2.5B | 6.3B | -1.6B | -2.2B |
| Net change in cash | -103.7M | -4.4M | -200M | -1.1M | -2.6B | -2B | -3.9B | -2.1B | -286.3M | 8.2B | -692.8M | -1.1B |
| Free cash flow | — | — | — | — | — | — | — | — | 1.7B | 1.3B | 364.1M | 491M |