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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $3.69 | $3.73 | +1.1% | — | — | — |
| Q4 26 | $2.27 | $2.54 | +11.9% | — | — | — |
| Q3 26 | $3.57 | $3.59 | +0.6% | — | — | — |
| Q2 26 | $3.54 | $3.57 | +0.8% | — | — | — |
| Q1 26 | $3.1 | $3.32 | +7.1% | — | — | — |
| Q4 25 | $2.39 | $2.46 | +2.9% | — | — | — |
| Q3 25 | $3.37 | $3.45 | +2.4% | — | — | — |
| Q2 25 | $3.42 | $3.44 | +0.6% | — | — | — |
| Q1 25 | $2.87 | $3 | +4.5% | — | — | — |
| Q4 24 | $1.71 | $2.14 | +25.1% | — | — | — |
| Q3 24 | $2.74 | $2.95 | +7.7% | — | — | — |
| Q2 24 | $3.22 | $3.58 | +11.2% | — | — | — |
| Q1 24 | $2.89 | $3.61 | +24.9% | — | — | — |
| Q4 23 | $2.97 | $2.81 | -5.4% | — | — | — |
| Q3 23 | $3.49 | $3.89 | +11.5% | — | — | — |
| Q2 23 | $3.66 | $4.45 | +21.6% | — | — | — |
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 | — | $12.7 | — | — | $12.7B | — |
| FY24 | — | $11.6 | — | — | $12.7B | — |
| FY23 | — | $9.25 | — | — | $12B | — |
| FY22 | — | $18.7 | — | — | $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 | $6.8B | $7.3B | $8.4B | $8.9B | $8.4B | $9.9B | $12.5B | $12B | $12.7B | $12.7B |
| YoY change | +1.31% | +7.46% | +15.5% | +5.67% | -5.04% | +17.8% | +25.6% | -3.87% | +6.09% | -0.17% |
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 | 6.8B | 7.3B | 8.4B | 8.9B | 8.4B | 9.9B | 12.5B | 12B | 12.7B | 12.7B |
| Cost of revenue | 5.3B | 5.8B | 6.8B | 7.6B | 7.1B | 7.9B | 9.6B | 9.5B | 10.2B | 10.1B |
| Gross profit | 1.5B | 1.4B | 1.6B | 1.3B | 1.3B | 2.1B | 2.8B | 2.5B | 2.5B | 2.6B |
| Gross margin | 22.2% | 19.6% | 18.7% | 14.8% | 15.1% | 20.8% | 22.8% | 20.8% | 20% | 20.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 804.2M | 870.9M | 849.4M | 907.4M | 1B | 1.2B | 1.4B | 1.4B | 1.5B | 1.5B |
| Operating expenses | 917.7M | 985.9M | 973.4M | 1B | 1.2B | 1.3B | 965M | 1.4B | 1.5B | 1.5B |
| Operating income | 584.7M | 439.1M | 593.9M | 282.4M | 231M | 872M | 1.4B | 1.1B | 1.1B | 1.1B |
| Operating margin | 8.65% | 6.05% | 7.08% | 3.19% | 2.74% | 8.79% | 11.4% | 8.97% | 8.4% | 8.73% |
| Non-operating income, net | -29.6M | -761K | -24M | -83.3M | -100M | 35M | 19M | -160M | -20M | -19M |
| Pretax income | 407.3M | 296.4M | 389.5M | -42.3M | -130M | 693M | 1.2B | 618M | 661M | 685M |
| Income tax | 142M | -423.7M | 102.5M | -19M | -18M | 171M | 353M | 212M | 172M | 184M |
| Net income | 263.1M | 719.6M | 284.6M | -24.4M | -122M | 519M | 867M | 406M | 489M | 499M |
| Net margin | 3.89% | 9.91% | 3.39% | -0.28% | -1.45% | 5.23% | 6.96% | 3.39% | 3.85% | 3.93% |
| EBITDA | 1.8B | 1.7B | 2B | 2.2B | 2.4B | 2.8B | 3.3B | 2.9B | 2.9B | 3.3B |
| EPS | 4.91 | 14.9 | 5.15 | -0.47 | -2.28 | 9.65 | 18.7 | 9.25 | 11.6 | 12.7 |
| Diluted EPS | 4.9 | 14.9 | 5.15 | -0.47 | -2.34 | 9.65 | 17 | 8.73 | 11.1 | 11.9 |
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 | 3B | 3B | 3.1B | 3.2B | 3.2B | 3.2B | 3.1B | 3.2B | 3.2B | 3.2B | 3.1B | 3.4B |
| Cost of revenue | 2.3B | 2.4B | 2.5B | 2.6B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.7B |
| Gross profit | 644M | 612M | 585M | 648M | 655M | 659M | 616M | 660M | 668M | 637M | 606M | 667M |
| Gross margin | 21.7% | 20.1% | 18.8% | 20.2% | 20.6% | 20.5% | 19.6% | 20.7% | 21% | 20% | 19.3% | 19.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 347M | 368M | 378M | 368M | 368M | 365M | 368M | 378M | 380M | 347M | 380M | 390M |
| Operating expenses | 347M | 368M | 378M | 368M | 368M | 365M | 368M | 378M | 380M | 347M | 380M | 390M |
| Operating income | 297M | 244M | 207M | 280M | 287M | 294M | 248M | 282M | 288M | 290M | 226M | 277M |
| Operating margin | 10% | 8.01% | 6.64% | 8.75% | 9.02% | 9.17% | 7.9% | 8.85% | 9.07% | 9.1% | 7.2% | 8.26% |
| Non-operating income, net | -9M | 0 | -1M | -6M | -1M | -13M | -14M | 4M | 4M | -13M | -11M | 5M |
| Pretax income | 213M | 160M | 114M | 178M | 188M | 181M | 134M | 184M | 190M | 177M | 118M | 185M |
| Income tax | 53M | 36M | 29M | 52M | 45M | 46M | 36M | 52M | 51M | 44M | 25M | 52M |
| Net income | 161M | 124M | 85M | 127M | 142M | 135M | 98M | 131M | 138M | 132M | 93M | 133M |
| Net margin | 5.42% | 4.07% | 2.73% | 3.97% | 4.46% | 4.21% | 3.12% | 4.11% | 4.35% | 4.14% | 2.96% | 3.97% |
| EBITDA | 732M | 718M | 674M | 736M | 556M | 758M | 698M | 840M | 847M | 856M | 777M | 838M |
| EPS | 3.63 | 2.82 | 1.93 | 2.89 | 3.36 | 3.21 | 2.37 | 3.21 | 3.42 | 3.37 | 2.4 | 3.43 |
| Diluted EPS | 3.47 | 2.72 | 1.89 | 2.84 | 3.24 | 3.12 | 2.27 | 3.13 | 3.32 | 3.25 | 2.33 | 3.39 |
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 | 4B | 4.5B | 2.6B | 2.8B | 3.3B | 4.4B | — | 5.1B | 6.6B | 7.5B | 9B |
| Enterprise value | 9.3B | 9.8B | 9.3B | 10.9B | 10B | 11.1B | — | 13B | 15.3B | 16B | 17.3B |
| Shares outstanding | 53.5M | 53M | 53.1M | 52.3M | 53.7M | 53.8M | 46.3M | 43.9M | 42.1M | 39.4M | 39.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 15.1 | 6.19 | 8.99 | — | — | 8.54 | — | 12.4 | 13.5 | 15.1 | 19.1 |
| P/S | 0.59 | 0.61 | 0.3 | 0.32 | 0.39 | 0.45 | — | 0.42 | 0.52 | 0.59 | 0.7 |
| P/B | 1.94 | 1.57 | 1.01 | 1.15 | 1.47 | 1.58 | — | 1.65 | 2.12 | 2.47 | 3.14 |
| EV/EBITDA | 5.24 | 5.79 | 4.56 | 4.92 | 4.21 | 4.05 | — | 4.49 | 5.26 | 4.8 | 6.21 |
| EV/Sales | 1.38 | 1.35 | 1.11 | 1.23 | 1.19 | 1.12 | — | 1.08 | 1.21 | 1.26 | 1.35 |
| Earnings yield | 6.61% | 16.1% | 11.1% | — | — | 11.7% | — | 8.04% | 7.41% | 6.61% | 5.23% |
| FCF yield | -7.64% | -5.21% | -52.1% | -56.1% | 31.2% | 5.28% | — | -17.4% | -6.33% | 6.08% | 10.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.81 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.2% | 19.6% | 18.7% | 14.8% | 15.1% | 20.8% | 22.8% | 20.8% | 20% | 20.3% | 19.9% |
| Operating margin | 8.65% | 6.05% | 7.08% | 3.19% | 2.74% | 8.79% | 11.4% | 8.97% | 8.4% | 8.73% | 8.46% |
| Net margin | 3.89% | 9.91% | 3.39% | -0.28% | -1.45% | 5.23% | 6.96% | 3.39% | 3.85% | 3.93% | 3.88% |
| ROE | 12.8% | 25.3% | 11.2% | -0.99% | -5.41% | 18.5% | 29.5% | 13.2% | 15.7% | 16.3% | 16.7% |
| ROA | 2.41% | 6.28% | 2.13% | -0.17% | -0.94% | 3.75% | 6.02% | 2.57% | 2.93% | 3.05% | 3.89% |
| ROIC | 5.16% | 5.37% | 4.69% | 2.68% | 2.57% | 6.91% | 10.4% | 6.41% | 6.66% | 7.03% | 7.23% |
| Return on tangible assets | 2.62% | 6.8% | 2.32% | -0.18% | -1.03% | 4.2% | 7.18% | 3.1% | 3.64% | 3.76% | 3.81% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.63 | 0.66 | 0.62 | 0.59 | 0.78 | 0.77 | 0.66 | 0.62 | 0.75 | 0.89 | 0.65 |
| Quick ratio | 0.59 | 0.62 | 0.59 | 0.56 | 0.75 | 0.75 | 0.64 | 0.62 | 0.75 | 0.89 | 0.65 |
| Debt / equity | 2.63 | 1.9 | 2.7 | 3.29 | 3.05 | 2.48 | 2.41 | 2.65 | 2.85 | 2.84 | 2.94 |
| Debt / assets | 0.49 | 0.47 | 0.51 | 0.56 | 0.53 | 0.5 | 0.49 | 0.52 | 0.53 | 0.53 | 0.53 |
| Net debt / EBITDA | 3 | 3.15 | 3.32 | 3.64 | 2.82 | 2.44 | 2.08 | 2.74 | 3 | 2.54 | 2.48 |
| Interest coverage | 3.75 | 3.09 | 3.16 | 0.82 | 0.5 | 4.24 | 6.33 | 3.09 | 2.71 | 2.7 | 2.69 |
| Effective tax rate | 34.9% | 0% | 26.3% | 0% | 0% | 24.7% | 29% | 34.3% | 26% | 26.9% | 25.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 126.4 | 137.2 | 158 | 169.4 | 156.7 | 184.4 | 269.2 | 272.9 | 302 | 321.9 | 324.4 |
| EPS (basic) | 4.91 | 14.9 | 5.15 | -0.47 | -2.28 | 9.65 | 18.7 | 9.25 | 11.6 | 12.7 | 12.7 |
| EPS (diluted) | 4.9 | 14.9 | 5.15 | -0.47 | -2.34 | 9.65 | 17 | 8.73 | 11.1 | 11.9 | 12.3 |
| Book value per share | 38.4 | 53.7 | 47.8 | 47.3 | 42 | 52 | 63.5 | 69.9 | 74.1 | 77.4 | 75.1 |
| FCF per share | -5.69 | -4.39 | -25.1 | -30.5 | 19.3 | 4.35 | -6.94 | -20.1 | -9.93 | 11.6 | 17.7 |
| Cash per share | 1.1 | 1.48 | 1.28 | 1.41 | 2.82 | 4.35 | 5.77 | 4.65 | 3.66 | 5.02 | 5.71 |
| Capex per share | 27.8 | 27 | 50 | 61.5 | 11.1 | 20.8 | 30.2 | 54.8 | 50.7 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 22% | 19.7% | 31.6% | 36.3% | 7.05% | 11.3% | 11.2% | 20.1% | 16.8% | — | — |
| Capex / operating cash flow | 88.8% | 89.2% | 144.2% | 150.4% | 26.4% | 43.5% | 44.7% | 89.2% | 76.3% | — | — |
| Payout ratio | 34.6% | 13.3% | 39.3% | -477.1% | -97.5% | 23.5% | 14.2% | 31.5% | 27.6% | 29.1% | 29.6% |
| Dividend yield | 2.29% | 2.15% | 4.37% | 4.1% | 3.59% | 2.75% | — | 2.53% | 2.05% | 1.92% | 1.73% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 24, 2026 | $1.01 |
| May 18, 2026 | $0.91 |
| Feb 17, 2026 | $0.91 |
| — |
| FY21 | — | $9.65 | — | — | $9.9B | — |
| FY20 | — | -$2.28 | — | — | $8.4B | — |
| FY19 | — | -$0.47 | — | — | $8.9B | — |
| FY18 | — | $5.15 | — | — | $8.4B | — |
| FY17 | — | $14.9 | — | — | $7.3B | — |
| FY16 | — | $4.91 | — | — | $6.8B | — |
| 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 | $3B | $3B | $3.1B | $3.2B | $3.2B | $3.2B | $3.1B | $3.2B | $3.2B | $3.2B | $3.1B | $3.4B |
| YoY change | -5.62% | -4.3% | +3.11% | +8.91% | +7.14% | +5.32% | +0.71% | -0.44% | -0.28% | -0.62% | -0.06% | +5.24% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 58.8M | 78.3M | 68.1M | 73.6M | 151.3M | 234M | 267M | 204M | 154M | 198M |
| Receivables | 739.7M | 898.9M | 1.1B | 1.1B | 1.1B | 1.3B | 1.5B | 1.5B | 1.6B | 1.7B |
| Inventory | 69.5M | 73.5M | 79.2M | 80.8M | 61.2M | 69M | 78M | — | — | — |
| Total current assets | 1.1B | 1.3B | 1.6B | 1.6B | 1.6B | 2.5B | 2.2B | 2.3B | 2.5B | 2.5B |
| Property, plant & equipment | -4B | -4.4B | -4.7B | -5.2B | -5.5B | -5.9B | -5.1B | -4.4B | -4.5B | -4.7B |
| Goodwill & intangibles | 870M | 876.9M | 1.1B | 1.1B | 1B | 1.5B | 2.3B | 2.7B | 3.2B | 3.1B |
| Total assets | 10.9B | 11.5B | 13.3B | 14.5B | 12.9B | 13.8B | 14.4B | 15.8B | 16.7B | 16.4B |
| Accounts payable | 445.5M | 599.3M | 731.9M | 594.7M | 547.4M | 748M | 767M | 833M | 828M | 689M |
| Short-term debt | 791.4M | 826.1M | 1B | 1.2B | 595.4M | 1.4B | 1.5B | 1.8B | 1.4B | 1.1B |
| Total current liabilities | 1.7B | 2B | 2.5B | 2.6B | 2.1B | 3.2B | 3.3B | 3.6B | 3.3B | 2.8B |
| Long-term debt | 4.6B | 4.6B | 5.8B | 6.9B | 6.3B | 5.5B | 5.5B | 6.3B | 7.5B | 7.6B |
| Total liabilities | 8.9B | 8.6B | 10.8B | 12B | 10.7B | 11B | 11.5B | 12.7B | 13.6B | 13.3B |
| Shareholders' equity | 2.1B | 2.8B | 2.5B | 2.5B | 2.3B | 2.8B | 2.9B | 3.1B | 3.1B | 3.1B |
| Total debt | 5.4B | 5.4B | 6.9B | 8.1B | 6.9B | 6.9B | 7.1B | 8.1B | 8.9B | 8.7B |
| Net debt | 5.3B | 5.3B | 6.8B | 8.1B | 6.7B | 6.7B | 6.8B | 7.9B | 8.7B | 8.5B |
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 | 159M | 204M | 234M | 164M | 162M | 154M | 151M | 180M | 189M | 198M | 182M | 219M |
| Receivables | 1.4B | 1.5B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.7B | 1.9B | 1.7B | 1.7B | 1.8B |
| Inventory | 75M | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.1B | 2.3B | 2.4B | 2.4B | 2.4B | 2.5B | 2.3B | 2.3B | 2.6B | 2.5B | 2.5B | 2.5B |
| Property, plant & equipment | -3.5B | -4.4B | -3.1B | -3.1B | -3.3B | -4.5B | -3.4B | -3.5B | -3.5B | -4.7B | -3.6B | -3.7B |
| Goodwill & intangibles | 2.3B | 2.7B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 3.1B | 3.1B | 3.1B |
| Total assets | 15.3B | 15.8B | 16.5B | 16.4B | 16.5B | 16.7B | 16.4B | 16.5B | 16.5B | 16.4B | 16.2B | 16.1B |
| Accounts payable | 911M | 833M | 854M | 797M | 891M | 828M | 864M | 838M | 676M | 689M | 725M | 734M |
| Short-term debt | 2.1B | 1.8B | 1B | 1.4B | 1.3B | 1.4B | 1.4B | 1B | 872M | 1.1B | 2B | 2.3B |
| Total current liabilities | 4B | 3.6B | 2.9B | 3.2B | 3.2B | 3.3B | 3.2B | 2.9B | 2.6B | 2.8B | 3.7B | 3.9B |
| Long-term debt | 5.5B | 6.3B | 7.7B | 7.3B | 7.5B | 7.5B | 7.4B | 7.7B | 8B | 7.6B | 6.7B | 6.2B |
| Total liabilities | 12.2B | 12.7B | 13.4B | 13.3B | 13.4B | 13.6B | 13.4B | 13.4B | 13.5B | 13.3B | 13.4B | 13.2B |
| Shareholders' equity | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3.1B | 3B | 3.1B | 3.1B | 3.1B | 2.9B | 2.9B |
| Total debt | 7.6B | 8.1B | 8.8B | 8.7B | 8.8B | 8.9B | 8.8B | 8.7B | 8.8B | 8.7B | 8.7B | 8.5B |
| Net debt | 7.5B | 7.9B | 8.5B | 8.6B | 8.6B | 8.7B | 8.7B | 8.5B | 8.7B | 8.5B | 8.5B | 8.2B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 265.2M | 720.1M | 286.9M | -23.3M | -112M | 522M | 863M | 406M | 489M | 501M |
| Depreciation & amortization | 1.2B | 1.3B | 1.5B | 2B | 2.1B | 1.8B | 1.8B | 1.8B | 1.9B | 2.2B |
| Stock-based compensation | 18.7M | — | — | — | — | — | — | — | — | — |
| Change in working capital | 36.7M | -116M | -182.1M | -781K | 44M | -121.5M | -172M | -33M | -93M | -96M |
| Operating cash flow | 1.7B | 1.6B | 1.8B | 2.1B | 2.2B | 2.6B | 3.1B | 2.7B | 2.8B | 2.6B |
| Capital expenditure | -1.5B | -1.4B | -2.7B | -3.2B | -594M | -1.1B | -1.4B | -2.4B | -2.1B | — |
| Investing cash flow | -1.4B | -1.4B | -2.7B | -3.2B | -601M | -1.4B | -1.9B | -2.7B | -2.4B | -1M |
| Dividends paid | -91M | -95.8M | -111.9M | -116.5M | -119M | -122M | -123M | -128M | -135M | -145M |
| Share repurchases | -37.3M | -78.3M | -30.8M | -27.7M | -29M | -57M | -557M | -337M | -321M | -531M |
| Financing cash flow | -185.9M | -162.1M | 1.1B | 1.1B | -1.5B | -204M | -861M | 256M | 153M | -912M |
| Net change in cash | 78.4M | 77M | 196.9M | 6M | 140M | 920.5M | 411M | 292M | 500M | 1.7B |
| Free cash flow | -304.1M | -232.3M | -1.3B | -1.6B | 1B | 234M | -321M | -881M | -418M | 459M |
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 | 160M | 124M | 85M | 127M | 142M | 135M | 98M | 132M | 138M | 133M | 93M | 133M |
| Depreciation & amortization | 440M | 473M | 463M | 462M | 269M | 469M | 465M | 554M | 555M | 570M | 561M | 556M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -60M | -64M | -25M | -56M | -9M | -3M | 47M | -20M | -295M | 172M | 24M | -62M |
| Operating cash flow | 669M | 635M | 643M | 660M | 695M | 795M | 732M | 678M | 442M | 749M | 583M | 677M |
| Capital expenditure | -605M | -597M | -513M | -494M | -482M | -643M | -392M | -551M | — | — | — | — |
| Investing cash flow | -607M | -849M | -810M | -494M | -498M | -644M | -393M | -551M | 0 | 0 | -11M | -1M |
| Dividends paid | -33M | -32M | -35M | -31M | -35M | -34M | -38M | -33M | -37M | -37M | -39M | -35M |
| Share repurchases | -131M | -55M | -68M | -73M | -141M | -39M | -190M | -87M | -90M | -164M | -257M | -94M |
| Financing cash flow | -70M | 382M | 316M | -122M | -135M | 88M | -261M | -183M | -25M | -443M | -277M | -373M |
| Net change in cash | -8M | 168M | 149M | 44M | 62M | 239M | 78M | -56M | 417M | 306M | 295M | 303M |
| Free cash flow | -184M | -266M | -160M | -86M | 31M | -203M | 137M | 63M | -85M | 344M | 156M | 272M |
| Nov 17, 2025 |
| $0.91 |
| Aug 18, 2025 | $0.91 |
| May 19, 2025 | $0.81 |
| Feb 18, 2025 | $0.81 |
| Nov 18, 2024 | $0.81 |
| Date | Ratio |
|---|---|
| Dec 15, 1993 | 1:1 |
| Jun 2, 1986 | 3:2 |
| Mar 20, 1985 | 2:1 |