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 | $2.22 | $3.24 | +45.9% | — | $2.2B | — |
| Q4 26 | $2.64 | $2.77 | +4.9% | — | $2.3B | — |
| Q3 26 | $2.26 | $2.38 | +5.3% | — | $2.3B | — |
| Q2 26 | $2.1 | $2.1 | 0.0% | — | $2.3B | — |
| Q1 26 | $1.93 | $1.9 | -1.6% | — | $2.1B | — |
| Q4 25 | $2.25 | $2.31 | +2.7% | — | $2.1B | — |
| Q3 25 | $2.37 | $2.61 | +10.1% | — | $2.2B | — |
| Q2 25 | $2.51 | $2.76 | +10.0% | — | $2.3B | — |
| Q1 25 | $2.17 | $2.44 | +12.4% | — | $2.1B | — |
| Q4 24 | $2.33 | $2.66 | +14.2% | — | $2.2B | — |
| Q3 24 | $2.27 | $2.48 | +9.3% | — | $2.2B | — |
| Q2 24 | $2.47 | $2.59 | +4.9% | — | $1.9B | — |
| Q1 24 | $2.04 | $2.21 | +8.3% | — | $1.8B | — |
| Q4 23 | $2.41 | $2.64 | +9.5% | — | $2.2B | — |
| Q3 23 | $2.13 | $2.21 | +3.8% | — | $2.2B | — |
| Q2 23 | $2.19 | $2.4 | +9.6% | — | $2.2B | — |
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 | — | -$1.3 | — | — | $9.1B | — |
| FY25 | — | -$11.6 | — | — | $8.7B | — |
| FY24 | — | $7.14 | — | — | $8.2B | — |
| FY23 | — | -$0.86 | — | — | $8.5B |
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 | $7.4B | $7.4B | $7.8B | $7.8B | $8B | $8B | $8.5B | $8.2B | $8.7B | $9.1B |
| YoY change | -5.36% | -0.48% | +6.54% | -0.47% | +2.59% | -0.05% | +6.63% | -4.11% | +6.69% | +3.72% |
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 | 7.4B | 7.4B | 7.8B | 7.8B | 8B | 8B | 8.5B | 8.2B | 8.7B | 9.1B |
| Cost of revenue | 4.6B | 4.5B | 4.9B | 4.8B | 4.9B | 5.3B | 5.7B | 5.1B | 5.3B | 6B |
| Gross profit | 2.8B | 2.8B | 2.9B | 3B | 3.1B | 2.7B | 2.8B | 3.1B | 3.4B | 3B |
| Gross margin | 38.4% | 38.5% | 37.2% | 38.5% | 39.2% | 33.8% | 32.8% | 38.1% | 38.8% | 33.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.4B | 1.5B | 1.4B | 1.5B | 1.5B |
| Operating expenses | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.3B | 1.4B | 1.5B | 1.5B | 1.5B |
| Operating income | 1.3B | 1.3B | 1.2B | 1.3B | 1.4B | 1.2B | 1.2B | 1.4B | 1.7B | 1.3B |
| Operating margin | 16.9% | 17.2% | 15.3% | 16.6% | 17.3% | 14.7% | 13.8% | 17.7% | 19% | 14.8% |
| Non-operating income, net | -211.2M | -231.2M | -288.3M | -76.1M | -37M | -167.9M | -1B | -168.7M | -2.3B | -1B |
| Pretax income | 878.4M | 861M | 701.6M | 1B | 1.2B | 843.8M | -9.2M | 996.4M | -1B | -62.4M |
| Income tax | 286.1M | -477.6M | 187.2M | 247.2M | 295.6M | 212.1M | 82.1M | 252.4M | 184M | 76.3M |
| Net income | 592.3M | 1.3B | 514.4M | 779.5M | 876.3M | 631.7M | -91.3M | 744M | -1.2B | -138.7M |
| Net margin | 8.01% | 18.2% | 6.56% | 9.99% | 11% | 7.9% | -1.07% | 9.1% | -14.1% | -1.53% |
| EBITDA | 1.7B | 1.7B | 1.6B | 1.7B | 1.8B | 1.6B | 1.6B | 1.8B | 2.2B | 1.9B |
| EPS | 5.11 | 11.8 | 4.52 | 6.84 | 7.79 | 5.84 | -0.86 | 7.14 | -11.6 | -1.3 |
| Diluted EPS | 5.1 | 11.8 | 4.52 | 6.84 | 7.79 | 5.83 | -0.86 | 7.13 | -11.6 | -1.3 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9B | 2.2B | 2.2B | 2.1B | 2.3B | 2.2B | 2.1B | 2.1B | 2.3B | 2.3B | 2.3B | 2.2B |
| Cost of revenue | 1.2B | 1.4B | 1.3B | 1.3B | 1.4B | 1.3B | 1.3B | 1.6B | 1.5B | 1.5B | 1.4B | 1.2B |
| Gross profit | 724.2M | 823.1M | 913.3M | 797.2M | 886.1M | 878.1M | 823.3M | 474.7M | 869.9M | 827.8M | 862.1M | 979.6M |
| Gross margin | 37.4% | 36.9% | 41.4% | 37.5% | 39% | 40.2% | 38.4% | 22.5% | 37.3% | 35.4% | 38% | 44.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 333.5M | 374.2M | 424.9M | 390.1M | 390.7M | 367.6M | 380.6M | 377.4M | 398.2M | 363.2M | 357.8M | 410.5M |
| Operating expenses | 365.1M | 371.1M | 413.9M | 384.6M | 389.1M | 355.4M | 381.8M | 372.9M | 395.6M | 359.2M | 353.2M | 409.5M |
| Operating income | 319.5M | 396.3M | 443.4M | 356.6M | 441.2M | 468.8M | 387.9M | 51.6M | 424.1M | 418.3M | 449M | 512.2M |
| Operating margin | 16.5% | 17.8% | 20.1% | 16.8% | 19.4% | 21.4% | 18.1% | 2.44% | 18.2% | 17.9% | 19.8% | 23.1% |
| Non-operating income, net | -15.5M | -101M | -33M | -10.2M | -275.7M | -1.1B | -1B | -7.9M | -7.1M | -975.7M | -33.5M | -2M |
| Pretax income | 249.4M | 195.5M | 313.1M | 246M | 66.8M | -662.5M | -697.1M | -56.5M | 318.4M | -651.9M | 327.6M | 427.9M |
| Income tax | 54.5M | 75.1M | 68M | 61M | 91.3M | -200K | 31.9M | -12.6M | 77.1M | 72.3M | -60.5M | 103.6M |
| Net income | 194.9M | 120.4M | 245.1M | 185M | -24.5M | -662.3M | -729M | -43.9M | 241.3M | -724.2M | 388.1M | 324.3M |
| Net margin | 10.1% | 5.4% | 11.1% | 8.71% | -1.08% | -30.3% | -34% | -2.08% | 10.4% | -31% | 17.1% | 14.6% |
| EBITDA | 397.7M | 517.4M | 572.8M | 482.5M | 565M | 617.8M | 537.8M | 184.9M | 565.9M | 553.4M | 554.4M | 638.3M |
| EPS | 1.91 | 1.14 | 2.31 | 1.74 | -0.23 | -6.22 | -6.85 | -0.41 | 2.26 | -6.79 | 3.64 | 3.04 |
| Diluted EPS | 1.9 | 1.13 | 2.3 | 1.74 | -0.23 | -6.22 | -6.85 | -0.41 | 2.26 | -6.79 | 3.64 | 3.03 |
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 | 14.7B | 13B | 13.9B | 13.1B | 14.7B | 14.8B | 16.4B | 12B | 12.4B | 10.5B | 12.9B |
| Enterprise value | 19.9B | 17.6B | 19.8B | 18.5B | 19.3B | 19.3B | 19.7B | 20.4B | 20.1B | 17.5B | 19.8B |
| Shares outstanding | 116M | 113.6M | 113.7M | 114M | 112.4M | 108.2M | 106.2M | 104.1M | 106.4M | 106.7M | 106.7M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.8 | 9.68 | 27.1 | 16.8 | 16.8 | 23.5 | — | 16.1 | — | — | 56.5 |
| P/S | 1.99 | 1.76 | 1.78 | 1.68 | 1.84 | 1.85 | 1.92 | 1.46 | 1.42 | 1.16 | 1.41 |
| P/B | 2.15 | 1.64 | 1.75 | 1.6 | 1.81 | 1.82 | 2.25 | 1.55 | 2.03 | 1.89 | 2.33 |
| EV/EBITDA | 11.9 | 10.5 | 12.2 | 10.7 | 10.7 | 11.9 | 12.3 | 11.1 | 9.23 | 9.41 | 8.76 |
| EV/Sales | 2.7 | 2.39 | 2.52 | 2.37 | 2.41 | 2.41 | 2.31 | 2.5 | 2.3 | 1.93 | 2.17 |
| Earnings yield | 4.03% | 10.3% | 3.69% | 5.95% | 5.95% | 4.26% | — | 6.22% | — | — | 1.77% |
| FCF yield | 5.89% | 6.91% | 5.6% | 7.52% | 8.55% | 4.85% | 4.37% | 5.38% | 6.6% | 11.1% | 11.4% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.07 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.4% | 38.5% | 37.2% | 38.5% | 39.2% | 33.8% | 32.8% | 38.1% | 38.8% | 33.5% | 44.1% |
| Operating margin | 16.9% | 17.2% | 15.3% | 16.6% | 17.3% | 14.7% | 13.8% | 17.7% | 19% | 14.8% | 17.9% |
| Net margin | 8.01% | 18.2% | 6.56% | 9.99% | 11% | 7.9% | -1.07% | 9.1% | -14.1% | -1.53% | 2.51% |
| ROE | 8.65% | 17% | 6.45% | 9.52% | 10.8% | 7.76% | -1.25% | 9.67% | -20.2% | -2.5% | 3.93% |
| ROA | 3.79% | 8.75% | 3.08% | 4.59% | 5.38% | 3.93% | -0.61% | 3.67% | -7.01% | -0.86% | 6.26% |
| ROIC | 6.99% | 10.1% | 6.37% | 7.22% | 8.16% | 6.98% | 11.2% | 6.69% | 12% | 10.7% | 7.78% |
| Return on tangible assets | -6.72% | -15.9% | -5.5% | -9.17% | -11.2% | -8.68% | 2.12% | -7.8% | 18.8% | 2.5% | -4.21% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.9 | 1.5 | 0.69 | 1.24 | 0.68 | 1.03 | 1.44 | 0.52 | 0.81 | 0.78 | 0.87 |
| Quick ratio | 0.4 | 0.68 | 0.31 | 0.68 | 0.34 | 0.47 | 0.93 | 0.25 | 0.35 | 0.33 | 0.35 |
| Debt / equity | 0.79 | 0.61 | 0.74 | 0.71 | 0.6 | 0.57 | 0.61 | 1.11 | 1.28 | 1.28 | 1.21 |
| Debt / assets | 0.35 | 0.32 | 0.35 | 0.34 | 0.3 | 0.29 | 0.3 | 0.42 | 0.44 | 0.44 | 0.43 |
| Net debt / EBITDA | 3.13 | 2.78 | 3.58 | 3.11 | 2.54 | 2.75 | 2.05 | 4.63 | 3.54 | 3.78 | 2.96 |
| Interest coverage | 6.39 | 5.95 | 4.37 | 6.43 | 7.62 | 6.24 | 0.94 | 4.77 | -1.69 | 0.84 | 2.16 |
| Effective tax rate | 32.6% | 0% | 26.7% | 24.1% | 25.2% | 25.1% | 0% | 25.3% | 0% | 0% | 45.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 63.7 | 64.8 | 68.9 | 68.4 | 71.2 | 73.9 | 80.3 | 78.6 | 82 | 84.8 | 85.8 |
| EPS (basic) | 5.11 | 11.8 | 4.52 | 6.84 | 7.79 | 5.84 | -0.86 | 7.14 | -11.6 | -1.3 | -1.3 |
| EPS (diluted) | 5.1 | 11.8 | 4.52 | 6.84 | 7.79 | 5.83 | -0.86 | 7.13 | -11.6 | -1.3 | 2.14 |
| Book value per share | 59 | 69.5 | 70.1 | 71.8 | 72.3 | 75.2 | 68.7 | 73.9 | 57.2 | 52 | 52 |
| FCF per share | 7.47 | 7.89 | 6.87 | 8.64 | 11.2 | 6.64 | 6.75 | 6.18 | 7.67 | 10.8 | 14.8 |
| Cash per share | 1.44 | 1.7 | 0.89 | 3.43 | 2.97 | 1.57 | 10.8 | 0.6 | 0.66 | 0.55 | 0.4 |
| Capex per share | 1.65 | 2.72 | 3.16 | 2.36 | 2.73 | 3.86 | 4.5 | 5.63 | 3.7 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.6% | 4.19% | 4.59% | 3.45% | 3.83% | 5.22% | 5.6% | 7.17% | 4.51% | — | — |
| Capex / operating cash flow | 20% | 30.4% | 40.6% | 23.6% | 20.6% | 41.2% | 292.9% | 54.1% | -39% | — | — |
| Payout ratio | 57.3% | 26.2% | 73.5% | 50.9% | 46% | 66.2% | -471.2% | 58.8% | -37% | -335% | 205.6% |
| Dividend yield | 2.31% | 2.7% | 2.71% | 3.03% | 2.74% | 2.82% | 2.62% | 3.66% | 3.68% | 4.44% | 3.71% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $1.12 |
| May 15, 2026 | $1.10 |
| Feb 13, 2026 | $1.10 |
| — |
| FY22 | — | $5.84 | — | — | $8B | — |
| FY21 | — | $7.79 | — | — | $8B | — |
| FY20 | — | $6.84 | — | — | $7.8B | — |
| FY19 | — | $4.52 | — | — | $7.8B | — |
| FY18 | — | $11.8 | — | — | $7.4B | — |
| FY17 | — | $5.11 | — | — | $7.4B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.9B | $2.2B | $2.2B | $2.1B | $2.3B | $2.2B | $2.1B | $2.1B | $2.3B | $2.3B | $2.3B | $2.2B |
| YoY change | -12.1% | +0.58% | -1.3% | +17.7% | +17.2% | -1.94% | -2.81% | -0.56% | +2.59% | +7.02% | +5.8% | +5.02% |
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 | 166.8M | 192.6M | 101.3M | 391.1M | 334.3M | 169.9M | 1.1B | 62M | 69.9M | 58.6M |
| Receivables | 438.7M | 385.6M | 503.8M | 551.4M | 533.7M | 524.7M | 597.6M | 736.5M | 619M | 656.3M |
| Inventory | 905.7M | 854.4M | 910.3M | 895.3M | 959.9M | 1.1B | 1B | 1B | 1.2B | 1.1B |
| Total current assets | 1.6B | 1.6B | 1.6B | 2B | 1.9B | 2B | 2.9B | 2B | 2.1B | 2B |
| Property, plant & equipment | 851.3M | 916.5M | 1B | 1.1B | 1.2B | 1.3B | 1.4B | 2.1B | 1.8B | 1.7B |
| Goodwill & intangibles | 24.5B | 23.7B | 26.1B | 25.5B | 24.1B | 23.3B | 19.3B | 29.8B | 24.1B | 21.8B |
| Total assets | 15.6B | 15.3B | 16.7B | 17B | 16.3B | 16.1B | 15B | 20.3B | 17.6B | 16.2B |
| Accounts payable | 477.2M | 512.1M | 591M | 782M | 1B | 1.2B | 1.4B | 1.3B | 1.3B | 1.2B |
| Short-term debt | 953M | 144M | 1.2B | 284.5M | 1.3B | 220.1M | 33.2M | 1.6B | 640.8M | 570.9M |
| Total current liabilities | 1.8B | 1B | 2.3B | 1.6B | 2.9B | 2B | 2B | 3.8B | 2.7B | 2.5B |
| Long-term debt | 4.4B | 4.7B | 4.7B | 5.5B | 3.6B | 4.4B | 4.4B | 6.9B | 7.1B | 6.5B |
| Total liabilities | 8.8B | 7.4B | 8.7B | 8.8B | 8.2B | 7.9B | 7.7B | 12.6B | 11.5B | 10.7B |
| Shareholders' equity | 6.9B | 7.9B | 8B | 8.2B | 8.1B | 8.1B | 7.3B | 7.7B | 6.1B | 5.5B |
| Total debt | 5.4B | 4.8B | 5.9B | 5.8B | 4.9B | 4.6B | 4.4B | 8.5B | 7.8B | 7.1B |
| Net debt | 5.2B | 4.6B | 5.8B | 5.4B | 4.6B | 4.4B | 3.8B | 8.5B | 7.7B | 7B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 4.1B | 35.9M | 62M | 39.5M | 49.2M | 47.2M | 69.9M | 39.3M | 62.8M | 52.8M | 58.6M | 43.2M |
| Receivables | 587.9M | 789.6M | 736.5M | 734.9M | 804.6M | 654.3M | 619M | 643.2M | 675.2M | 645.7M | 656.3M | 615.7M |
| Inventory | 1.1B | 987.6M | 1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.4B | 1.4B | 1.2B | 1.1B | 1.2B |
| Total current assets | 5.9B | 1.9B | 2B | 2.1B | 2.1B | 2B | 2.1B | 2.4B | 2.3B | 2B | 2B | 2B |
| Property, plant & equipment | 1.6B | 2B | 2.1B | 2B | 1.9B | 1.9B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B |
| Goodwill & intangibles | 19.1B | 30B | 29.8B | 29.7B | 28.4B | 26.2B | 24.1B | 24B | 23.9B | 21.9B | 21.8B | 21.6B |
| Total assets | 18.1B | 20.2B | 20.3B | 20.3B | 20B | 18.4B | 17.6B | 17.7B | 17.6B | 16.3B | 16.2B | 16.2B |
| Accounts payable | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B | 1.1B | 1.3B | 1.2B | 1.1B | 1.1B | 1.2B | 1.2B |
| Short-term debt | 33.2M | 458.6M | 1.6B | 1.7B | 1.5B | 1.5B | 640.8M | 951.6M | 748.2M | 486.9M | 570.9M | 343.5M |
| Total current liabilities | 1.8B | 2.5B | 3.8B | 3.8B | 3.6B | 3.3B | 2.7B | 3B | 2.6B | 2.4B | 2.5B | 2.3B |
| Long-term debt | 7.9B | 8.3B | 6.9B | 6.9B | 6.9B | 6.5B | 7.1B | 7.1B | 7.2B | 7B | 6.5B | 6.6B |
| Total liabilities | 11B | 12.7B | 12.6B | 12.6B | 12.4B | 11.5B | 11.5B | 11.8B | 11.6B | 11B | 10.7B | 10.5B |
| Shareholders' equity | 7.1B | 7.6B | 7.7B | 7.8B | 7.6B | 6.9B | 6.1B | 5.9B | 6.1B | 5.2B | 5.5B | 5.8B |
| Total debt | 7.9B | 8.7B | 8.5B | 8.6B | 8.4B | 7.9B | 7.8B | 8.1B | 7.9B | 7.5B | 7.1B | 6.9B |
| Net debt | 4.3B | 8.7B | 8.5B | 8.6B | 8.3B | 7.9B | 7.7B | 8B | 7.9B | 7.4B | 7B | 6.9B |
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 | 592.3M | 1.3B | 514.4M | 779.5M | 876.3M | 631.7M | -91.3M | 744M | -1.2B | -138.7M |
| Depreciation & amortization | 419M | 413.1M | 446.3M | 446.5M | 452.5M | 459.1M | 431M | 430.8M | 502.5M | 557M |
| Stock-based compensation | 22M | 15.4M | 20.7M | 26.8M | 28.7M | 22.3M | 25.6M | 23.9M | 29.9M | 23.6M |
| Change in working capital | 17.4M | 93.7M | 50.5M | 135.9M | 120.9M | -61.7M | 38.5M | -107.7M | -199.4M | 138.1M |
| Operating cash flow | 961.2M | 1B | 885.5M | 1.1B | 1.5B | 1B | 163M | 1.1B | -1B | 1.5B |
| Capital expenditure | -191.9M | -308.5M | -359.8M | -269.3M | -306.7M | -417.5M | -477.4M | -586.5M | -393.8M | — |
| Investing cash flow | -189.7M | -277.6M | -1.9B | -271.5M | 311.1M | -355.5M | 256.2M | -4B | -100.3M | 45.5M |
| Dividends paid | -339.3M | -350.3M | -377.9M | -396.8M | -403.2M | -418.1M | -430.2M | -437.5M | -455.4M | -464.7M |
| Share repurchases | -437.6M | -7M | -5.4M | -4.2M | -678.4M | -270.4M | -367.5M | -372.8M | -3.3M | -5.6M |
| Financing cash flow | -806.1M | -925.9M | 699M | -695.8M | -2.1B | -960.8M | -986.2M | 2.1B | -1.1B | -1.2B |
| Net change in cash | -34.6M | -189.5M | -339.7M | 174M | -315.8M | -303.3M | -567M | -741.6M | -2.2B | 292.6M |
| Free cash flow | 866.6M | 896.1M | 781.4M | 985.5M | 1.3B | 718.8M | 717M | 642.9M | 816.6M | 1.2B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | — | — | — | — | 241.3M | -724.2M | 388.1M | 324.3M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 143.3M | 144.1M | 134.4M | 127.5M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 8.9M | 2.5M | 3.2M | 12.2M |
| Change in working capital | — | — | — | — | — | — | — | — | -80.2M | 370.8M | 70.4M | -5.6M |
| Operating cash flow | — | — | — | — | — | — | — | — | 346.5M | 558.5M | 579.2M | 425.7M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | 74M | 87.6M | 10.4M | 2.3M |
| Dividends paid | -108M | -112.3M | -112M | -112.1M | -114.4M | -114.4M | -114.5M | -114.4M | -116.8M | -116.7M | -116.8M | -116.8M |
| Share repurchases | — | — | — | — | — | — | — | — | -400K | -200K | -400K | -5.7M |
| Financing cash flow | -108M | -112.3M | -112M | -112.1M | -114.4M | -114.4M | -114.5M | -114.4M | -329.7M | -386M | -488.8M | -354M |
| Net change in cash | -108M | -112.3M | -112M | -112.1M | -114.4M | -114.4M | -114.5M | -114.4M | 90.8M | 260.1M | 100.8M | 74M |
| Free cash flow | — | — | — | — | — | — | — | — | 280.2M | 487M | 483.9M | 337.3M |
| Nov 14, 2025 |
| $1.10 |
| Aug 15, 2025 | $1.10 |
| May 16, 2025 | $1.08 |
| Feb 14, 2025 | $1.08 |
| Nov 15, 2024 | $1.08 |