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 27 | $3.08 | $3.7 | +20.1% | — | $2.1B | — |
| Q1 27 | $1.82 | $2.01 | +10.4% | — | $2B | — |
| Q4 26 | $3.3 | $3.82 | +15.8% | — | $2.5B | — |
| Q3 26 | $2.54 | $2.83 | +11.4% | — | $2.3B | — |
| Q2 26 | $2 | $2.52 | +26.0% | — | $2.2B | — |
| Q1 26 | $2.25 | $2.3 | +2.2% | — | $2B | — |
| Q4 25 | $3.21 | $3.27 | +1.9% | — | $2.4B | — |
| Q3 25 | $2.59 | $3.03 | +17.0% | — | $2.3B | — |
| Q2 25 | $2.28 | $3.01 | +32.0% | — | $2.1B | — |
| Q1 25 | $2.19 | $2.45 | +11.9% | — | $2B | — |
| Q4 24 | $3.52 | $3.72 | +5.7% | — | $2.5B | — |
| Q3 24 | $2.74 | $2.9 | +5.8% | — | — | — |
| Q2 24 | $1.76 | $1.98 | +12.5% | — | $2.2B | — |
| Q1 24 | $1.94 | $2.14 | +10.3% | — | $2.2B | — |
| Q4 23 | $1.67 | $2.38 | +42.5% | — | $2.5B | — |
| Q3 23 | $2.15 | $2.6 | +20.9% | — | $2.3B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $0.53 | — | — | $9B | — |
| FY25 | — | $10.7 | — | — | $8.7B | — |
| FY24 | — | $10.9 | — | — | $9.2B | — |
| FY23 | — | $3.05 | — | — | $9B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.2B | $8.9B | $9.7B | $9.9B | $7.1B | $9.2B | $9B | $9.2B | $8.7B | $9B |
| YoY change | +2.28% | +8.68% | +8.32% | +2.61% | -28% | +28.4% | -1.43% | +2.14% | -6.13% | +3.44% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.2B | 8.9B | 9.7B | 9.9B | 7.1B | 9.2B | 9B | 9.2B | 8.7B | 9B |
| Cost of revenue | 3.8B | 4B | 4.3B | 4.5B | 3.4B | 3.8B | 3.9B | 3.9B | 3.5B | 3.8B |
| Gross profit | 4.4B | 4.9B | 5.3B | 5.4B | 3.8B | 5.3B | 5.1B | 5.4B | 5.1B | 5.1B |
| Gross margin | 53.3% | 54.9% | 55% | 54.4% | 53% | 58.2% | 56.8% | 58.2% | 59.4% | 57.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.7B | 4.2B | 4.4B | 4.7B | 4B | 4.5B | 4.4B | 4.5B | 4.4B | 4.5B |
| Operating expenses | 3.7B | 4.2B | 4.4B | 4.7B | 4B | 4.5B | 4.4B | 4.5B | 4.4B | 4.5B |
| Operating income | 692.4M | 649.2M | 875.5M | 673.2M | -206.4M | 870.2M | 745.5M | 820.6M | 731.2M | 656.5M |
| Operating margin | 8.44% | 7.28% | 9.07% | 6.79% | -2.89% | 9.51% | 8.26% | 8.9% | 8.45% | 7.34% |
| Non-operating income, net | 96.8M | -16.8M | 16.2M | -114.5M | -865.3M | 206.7M | -274.8M | 108.2M | 41.1M | -425.9M |
| Pretax income | 674.2M | 510.2M | 775.6M | 444M | -1.2B | 972.7M | 388.2M | 841M | 705.7M | 151.3M |
| Income tax | 125.5M | -25.9M | 31M | 28.9M | -55.5M | 20.7M | 187.8M | 177.4M | 107.2M | 126M |
| Net income | 548.7M | 536.1M | 744.6M | 415.1M | -1.1B | 952M | 200.4M | 663.6M | 598.5M | 25.3M |
| Net margin | 6.69% | 6.01% | 7.71% | 4.19% | -15.9% | 10.4% | 2.22% | 7.2% | 6.92% | 0.28% |
| EBITDA | 1.1B | 987.5M | 1.2B | 893M | 191.8M | 1.4B | 1.2B | 1.2B | 1.1B | 997.3M |
| EPS | 6.85 | 6.71 | 9.76 | 5.62 | -16 | 13.5 | 3.05 | 10.9 | 10.7 | 0.53 |
| Diluted EPS | 6.79 | 6.71 | 9.65 | 5.6 | -16 | 13.3 | 3.03 | 10.8 | 10.6 | 0.52 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 2.5B | 2B | 2.1B | 2.3B | 2.4B | 2B | 2.2B | 2.3B | 2.5B | 2B | 2.1B |
| Cost of revenue | 1B | 988.7M | 753.2M | 828.4M | 938.5M | 990.3M | 821.9M | 916.4M | 1B | 1.1B | 838.9M | 775.2M |
| Gross profit | — | 1.5B | 1.2B | 1.2B | 1.3B | 1.4B | 1.2B | 1.3B | 1.3B | 1.4B | 1.2B | 1.3B |
| Gross margin | — | 60.3% | 61.4% | 60.1% | 58.4% | 58.2% | 58.6% | 57.7% | 56.3% | 57.6% | 58.6% | 63% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | 1.2B | 1B | 1.1B | 1.2B | 1.2B | 1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B |
| Operating expenses | — | 1.2B | 1B | 1.1B | 1.2B | 1.2B | 1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B |
| Operating income | — | 284.9M | 181.4M | 162.6M | 162.6M | 224.6M | 137.8M | 121.9M | 171.8M | 225M | 111.8M | 209.3M |
| Operating margin | — | 11.4% | 9.29% | 7.84% | 7.21% | 9.47% | 6.95% | 5.62% | 7.49% | 8.98% | 5.52% | 9.98% |
| Non-operating income, net | — | 72M | 23.7M | 11.3M | 20.5M | -14.4M | -470M | 11.3M | 9M | 23.8M | 12.5M | -400.2M |
| Pretax income | — | 336.9M | 187.4M | 154.8M | 167M | 196.5M | -349.6M | 111.2M | 160.3M | 229.4M | 108.5M | -202.6M |
| Income tax | — | 65.1M | 36M | -3.2M | 35.1M | 39.3M | -304.8M | -113M | 156.1M | 387.7M | 20.5M | -99.7M |
| Net income | — | 271.8M | 151.4M | 158M | 131.9M | 157.2M | -44.8M | 224.2M | 4.2M | -158.3M | 88M | -102.9M |
| Net margin | — | 10.9% | 7.76% | 7.62% | 5.85% | 6.63% | -2.26% | 10.3% | 0.18% | -6.32% | 4.35% | -4.91% |
| EBITDA | — | 436.3M | 282.8M | 247.4M | 259.7M | 287.8M | 220M | 205.7M | 252.9M | 318.7M | 193.8M | 316M |
| EPS | 2.68 | 4.61 | 2.63 | 2.83 | 2.36 | 2.87 | -0.88 | 4.66 | 0.09 | -3.46 | 1.92 | -2.23 |
| Diluted EPS | 2.66 | 4.55 | 2.59 | 2.83 | 2.34 | 2.83 | -0.88 | 4.63 | 0.09 | -3.46 | 1.9 | -2.23 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 7.5B | 12.4B | 8.3B | 6.5B | 6.1B | 6.7B | 5.9B | 7.3B | 5B | — | 3.5B |
| Enterprise value | 10B | 15B | 10.7B | 10.6B | 9.8B | 9.4B | 9.2B | 10.2B | 7.7B | — | 6.7B |
| Shares outstanding | 80.2M | 80.2M | 76.5M | 74.2M | 71.2M | 70.8M | 65.7M | 61M | 56M | 48.1M | 48.1M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.7 | 23.2 | 11.2 | 15.6 | — | 7.07 | 29.5 | 11.1 | 8.38 | — | 22 |
| P/S | 0.92 | 1.4 | 0.86 | 0.65 | 0.85 | 0.73 | 0.65 | 0.8 | 0.58 | — | 0.39 |
| P/B | 1.57 | 2.25 | 1.43 | 1.11 | 1.28 | 1.27 | 1.18 | 1.43 | 0.98 | — | 0.73 |
| EV/EBITDA | 8.84 | 15.2 | 8.71 | 11.9 | 51.2 | 6.77 | 7.68 | 8.2 | 7.11 | — | 7.29 |
| EV/Sales | 1.22 | 1.69 | 1.11 | 1.07 | 1.38 | 1.03 | 1.02 | 1.1 | 0.89 | — | 0.75 |
| Earnings yield | 7.29% | 4.31% | 8.92% | 6.42% | — | 14.2% | 3.39% | 9.05% | 11.9% | — | 4.55% |
| FCF yield | 8.72% | 2.3% | 5.67% | 10.4% | 7.76% | 11.9% | -4.25% | 9.88% | 11.6% | — | 15.2% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.15 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.3% | 54.9% | 55% | 54.4% | 53% | 58.2% | 56.8% | 58.2% | 59.4% | 57.5% | 63% |
| Operating margin | 8.44% | 7.28% | 9.07% | 6.79% | -2.89% | 9.51% | 8.26% | 8.9% | 8.45% | 7.34% | 5.34% |
| Net margin | 6.69% | 6.01% | 7.71% | 4.19% | -15.9% | 10.4% | 2.22% | 7.2% | 6.92% | 0.28% | -1.89% |
| ROE | 11.4% | 9.68% | 12.8% | 7.15% | -24.1% | 18% | 4% | 13% | 11.6% | 0.53% | -3.5% |
| ROA | 4.96% | 4.51% | 6.28% | 3.05% | -8.56% | 7.68% | 1.7% | 5.94% | 5.42% | 0.22% | 3.7% |
| ROIC | 7.73% | 7.99% | 10.2% | 6.32% | -2.43% | 10.6% | 4.64% | 8.15% | 7.97% | 1.31% | 0% |
| Return on tangible assets | -17.7% | -16.6% | -28.5% | -60.5% | -326.4% | 761.6% | 36.4% | 198.7% | 127% | 1.75% | -7.73% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.84 | 1.62 | 1.71 | 1.44 | 1.53 | 1.31 | 1.29 | 1.18 | 1.27 | 1.52 | 1.65 |
| Quick ratio | 1 | 0.77 | 0.8 | 0.75 | 0.98 | 0.83 | 0.64 | 0.66 | 0.72 | 0.85 | 0.93 |
| Debt / equity | 0.67 | 0.56 | 0.49 | 0.8 | 1.14 | 0.75 | 0.76 | 0.69 | 0.66 | 0.9 | 0.87 |
| Debt / assets | 0.29 | 0.26 | 0.24 | 0.34 | 0.41 | 0.32 | 0.33 | 0.32 | 0.31 | 0.37 | 0.36 |
| Net debt / EBITDA | 2.2 | 2.62 | 1.93 | 4.65 | 19.6 | 1.94 | 2.74 | 2.28 | 2.45 | 3.61 | 2.96 |
| Interest coverage | 6.58 | 4.97 | 7.42 | 4.7 | -8.51 | 9.96 | 5.33 | 9.47 | 8.86 | 2.61 | 4.25 |
| Effective tax rate | 18.6% | 0% | 4% | 6.51% | 0% | 2.13% | 48.4% | 21.1% | 15.2% | 83.3% | 100% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 102.3 | 111.2 | 126.2 | 133.5 | 100.2 | 129.3 | 137.4 | 151.1 | 154.5 | 186.1 | 192.7 |
| EPS (basic) | 6.85 | 6.71 | 9.76 | 5.62 | -16 | 13.5 | 3.05 | 10.9 | 10.7 | 0.53 | 0.53 |
| EPS (diluted) | 6.79 | 6.71 | 9.65 | 5.6 | -16 | 13.3 | 3.03 | 10.8 | 10.6 | 0.52 | -3.41 |
| Book value per share | 59.9 | 69.1 | 76.2 | 78.3 | 66.4 | 74.7 | 76.3 | 83.9 | 91.8 | 99.6 | 103.9 |
| FCF per share | 8.18 | 3.57 | 6.18 | 9.1 | 6.62 | 11.3 | -3.82 | 11.9 | 10.4 | 11.2 | 15.5 |
| Cash per share | 9.1 | 6.16 | 5.91 | 6.78 | 23.2 | 17.5 | 8.38 | 11.6 | 13.4 | 14.6 | 20.9 |
| Capex per share | 2.87 | 4.42 | 4.96 | 3.85 | 3.18 | 3.78 | 4.42 | 4.01 | 2.83 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.8% | 3.98% | 3.93% | 2.88% | 3.18% | 2.93% | 3.21% | 2.65% | 1.83% | — | — |
| Capex / operating cash flow | 23.8% | 53.6% | 45.6% | 34.4% | -85.3% | 24% | -112.1% | 22.6% | 21.8% | — | — |
| Payout ratio | 2.22% | 2.22% | 1.56% | 2.72% | -0.24% | 0.28% | 5.04% | 1.42% | 1.44% | 29.6% | 4.55% |
| Dividend yield | 0.16% | 0.1% | 0.14% | 0.17% | 0.04% | 0.04% | 0.17% | 0.13% | 0.17% | — | 0.2% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 2, 2026 | $0.038 |
| Jun 3, 2026 | $0.038 |
| Mar 4, 2026 | $0.038 |
| — |
| FY22 | — | $13.5 | — | — | $9.2B | — |
| FY21 | — | -$16 | — | — | $7.1B | — |
| FY20 | — | $5.62 | — | — | $9.9B | — |
| FY19 | — | $9.76 | — | — | $9.7B | — |
| FY18 | — | $6.71 | — | — | $8.9B | — |
| FY17 | — | $6.85 | — | — | $8.2B | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | $2.5B | $2B | $2.1B | $2.3B | $2.4B | $2B | $2.2B | $2.3B | $2.5B | $2B | $2.1B |
| YoY change | — | +0.05% | -9.55% | -6.01% | — | -4.75% | +1.62% | +4.48% | +1.74% | +5.63% | +2.09% | -3.24% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 730.1M | 493.9M | 452M | 503.4M | 1.7B | 1.2B | 550.7M | 707.6M | 748M | 701.5M |
| Receivables | 616M | 658.5M | 777.8M | 741.4M | 641.5M | 745.2M | 923.7M | 793.3M | 851.2M | 994.6M |
| Inventory | 1.3B | 1.6B | 1.7B | 1.6B | 1.4B | 1.3B | 1.8B | 1.4B | 1.5B | 1.6B |
| Total current assets | 2.9B | 3B | 3.2B | 3.4B | 3.9B | 3.7B | 3.6B | 3.3B | 3.5B | 3.6B |
| Property, plant & equipment | 702.5M | 844.5M | 929.7M | 2.6B | 2.5B | 2.2B | 2.2B | 2B | 1.9B | 2.5B |
| Goodwill & intangibles | 14.2B | 15.1B | 14.5B | 14.3B | 12.9B | 12.3B | 11.2B | 10.8B | 10.6B | 10.2B |
| Total assets | 11.1B | 11.9B | 11.9B | 13.6B | 13.3B | 12.4B | 11.8B | 11.2B | 11B | 11.7B |
| Accounts payable | 682.6M | 889.8M | 924.2M | 882.8M | 1.1B | 1.2B | 1.3B | 1.1B | 1.2B | 1.1B |
| Short-term debt | 19.1M | 19.5M | 12.8M | 426.9M | 462.5M | 421M | 511.8M | 866.4M | 799.9M | 359.7M |
| Total current liabilities | 1.6B | 1.9B | 1.9B | 2.4B | 2.6B | 2.8B | 2.8B | 2.8B | 2.7B | 2.4B |
| Long-term debt | 3.2B | 3.1B | 2.8B | 4.2B | 4.9B | 3.5B | 3.3B | 2.7B | 2.6B | 3.9B |
| Total liabilities | 6.3B | 6.3B | 6B | 7.8B | 8.6B | 7.1B | 6.8B | 6.1B | 5.9B | 6.9B |
| Shareholders' equity | 4.8B | 5.5B | 5.8B | 5.8B | 4.7B | 5.3B | 5B | 5.1B | 5.1B | 4.8B |
| Total debt | 3.2B | 3.1B | 2.8B | 4.7B | 5.4B | 4B | 3.8B | 3.5B | 3.4B | 4.3B |
| Net debt | 2.5B | 2.6B | 2.4B | 4.1B | 3.8B | 2.7B | 3.3B | 2.8B | 2.6B | 3.6B |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | — | 707.6M | 376.2M | 610M | 559.6M | 748M | 191M | 248.8M | 158.2M | 701.5M | 592.5M | 965.9M |
| Receivables | 1B | 793.3M | 810.4M | 889.7M | 979.7M | 851.2M | 860.7M | 901.3M | 1.1B | 994.6M | 896.8M | 921.4M |
| Inventory | — | 1.4B | 1.3B | 1.6B | 1.6B | 1.5B | 1.6B | 1.8B | 1.7B | 1.6B | 1.5B | 1.7B |
| Total current assets | — | 3.3B | 2.9B | 3.4B | 3.5B | 3.5B | 3B | 3.3B | 3.3B | 3.6B | 3.4B | 4B |
| Property, plant & equipment | — | 2B | 2.1B | 2B | 2B | 1.9B | 2B | 2.6B | 2.5B | 2.5B | 2.5B | 2.4B |
| Goodwill & intangibles | — | 10.8B | 10.8B | 10.8B | 10.8B | 10.6B | 10B | 10.1B | 10.1B | 10.2B | 10.2B | 9.2B |
| Total assets | — | 11.2B | 10.8B | 11.2B | 11.2B | 11B | 10.7B | 11.6B | 11.4B | 11.7B | 11.3B | 11.4B |
| Accounts payable | — | 1.1B | 863M | 1.2B | 1.1B | 1.2B | 991M | 1.3B | 1B | 1.1B | 906.7M | 1.3B |
| Short-term debt | — | 866.4M | 316.1M | 822M | 804.5M | 799.9M | 921.2M | 342.4M | 352.8M | 359.7M | 352.5M | 360.8M |
| Total current liabilities | — | 2.8B | 1.9B | 2.8B | 2.7B | 2.7B | 2.7B | 2.4B | 2.2B | 2.4B | 2B | 2.4B |
| Long-term debt | — | 2.7B | 3.2B | 2.7B | 2.7B | 2.6B | 2.8B | 3.9B | 3.9B | 3.9B | 3.9B | 3.8B |
| Total liabilities | — | 6.1B | 5.7B | 6B | 6B | 5.9B | 6.1B | 6.8B | 6.5B | 6.9B | 6.4B | 6.6B |
| Shareholders' equity | — | 5.1B | 5.1B | 5.2B | 5.3B | 5.1B | 4.6B | 4.9B | 4.9B | 4.8B | 4.9B | 4.8B |
| Total debt | — | 3.5B | 3.6B | 3.6B | 3.5B | 3.4B | 3.7B | 4.3B | 4.3B | 4.3B | 4.2B | 4.2B |
| Net debt | — | 2.8B | 3.2B | 2.9B | 3B | 2.6B | 3.5B | 4B | 4.1B | 3.6B | 3.6B | 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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 548.7M | 536.1M | 744.6M | 415.1M | -1.1B | 952M | 200.4M | 663.6M | 598.5M | 25.3M |
| Depreciation & amortization | 321.8M | 324.9M | 334.8M | 323.8M | 325.8M | 313.3M | 301.5M | 298.6M | 282.2M | 272.3M |
| Stock-based compensation | 38.2M | 44.9M | 56.2M | 56.1M | 50.5M | 46.8M | 46.6M | 51.9M | 54M | 44.1M |
| Change in working capital | 211.1M | 26.6M | -164M | 81.1M | 637.1M | -11M | -817.2M | 100.6M | -161.9M | -54.8M |
| Operating cash flow | 968M | 661.4M | 832.4M | 831.4M | -265.7M | 1.1B | -258.9M | 1.1B | 727.7M | 680.4M |
| Capital expenditure | -229.9M | -354.7M | -379.5M | -285.8M | -226.6M | -267.9M | -290.1M | -244.7M | -158.7M | — |
| Investing cash flow | -427.2M | -402.7M | -395.4M | -505.9M | -59.1M | -267.9M | -278.2M | -85.1M | -137.7M | 1.9M |
| Dividends paid | -12.2M | -11.9M | -11.6M | -11.3M | -2.7M | -2.7M | -10.1M | -9.4M | -8.6M | -7.5M |
| Share repurchases | -322.1M | -259.1M | -325.2M | -345.1M | -117.3M | -361.3M | -418.6M | -570.3M | -524.8M | -577.7M |
| Financing cash flow | -906.6M | -539M | -505.6M | -454.1M | 419.9M | -1.4B | -428.2M | -739.7M | -557.7M | -607.1M |
| Net change in cash | -365.8M | -280.3M | -68.6M | -128.6M | 95.1M | -575.8M | -965.3M | 260.2M | 32.3M | 75.2M |
| Free cash flow | 656M | 286.1M | 473M | 675.1M | 471.1M | 803.3M | -250.9M | 724.7M | 582.2M | 538.4M |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 161.6M | 271.8M | 151.4M | 158M | 131.9M | 157.2M | -44.8M | 224.2M | 4.2M | -158.3M | 88M | -102.9M |
| Depreciation & amortization | 75.2M | 75.6M | 72.1M | 69.8M | 69.7M | 70.6M | 67.7M | 68.7M | 69.4M | 66.5M | 62.6M | 57.3M |
| Stock-based compensation | 12.1M | 12.4M | 10.5M | 16.4M | 12.2M | 14.9M | 12.1M | 13.9M | 11M | 7.1M | 12M | 13.1M |
| Change in working capital | -155.4M | 376.1M | -245.4M | 30.3M | -172.6M | 225.8M | -190.9M | 50.5M | -247.4M | 333M | -135.1M | 155.2M |
| Operating cash flow | 86.8M | 750.3M | -26.9M | 272.7M | 27.1M | 454.8M | -498.2M | 213.1M | -44.5M | 583.2M | -46.5M | 382.9M |
| Capital expenditure | -47.4M | -81.4M | -38.8M | -36.6M | -30.5M | -52.8M | -26.7M | — | — | — | — | — |
| Investing cash flow | -47.9M | 80.2M | -41.2M | -30.8M | -28.6M | -46.6M | -28M | 200K | -700K | 3.7M | -2.8M | 4.5M |
| Dividends paid | -2.3M | -2.3M | -2.2M | -2.1M | -2.1M | -2.2M | -1.9M | -2M | -1.8M | -1.8M | -1.8M | -1.7M |
| Share repurchases | -72.5M | -283.6M | -214M | -31.4M | -34.8M | -244.6M | -572.2M | -4.8M | -200K | -500K | -14.9M | -2M |
| Financing cash flow | -70.4M | -408.9M | -228.9M | -29.2M | -610.9M | -250.4M | -463M | -131.9M | -5.7M | -6.5M | -20.6M | -12.9M |
| Net change in cash | -31.5M | 421.6M | -297M | 212.7M | -612.4M | 157.8M | -989.2M | 81.4M | -50.9M | 580.4M | -69.9M | 374.5M |
| Free cash flow | 68.1M | 576.3M | -105.5M | 255.8M | -11.3M | 443.2M | -98.1M | 181.9M | -85.1M | 539.7M | -86M | 346.4M |
| Nov 26, 2025 |
| $0.038 |
| Sep 3, 2025 | $0.038 |
| Jun 4, 2025 | $0.038 |
| Mar 5, 2025 | $0.0375 |
| Nov 27, 2024 | $0.0375 |
| Date | Ratio |
|---|---|
| Oct 10, 1991 | 2:1 |
| Jun 17, 1987 | 5:2 |
| Jan 4, 1984 | 2:1 |