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 | $2.04 | $2.31 | +13.2% | — | $2.5B | — |
| Q1 26 | $1.56 | $1.28 | -17.9% | — | $1.8B | — |
| Q4 25 | $0.8 | $0.64 | -20.0% | — | $1.3B | — |
| Q3 25 | $0.64 | $0.62 | -3.1% | — | $1.2B | — |
| Q2 25 | $0.54 | $0.31 | -42.6% | — | $1B | — |
| Q1 25 | $0.61 | $0.48 | -21.3% | — | $1B | — |
| Q4 24 | $0.54 | $0.42 | -22.2% | — | $1.1B | — |
| Q3 24 | $0.65 | $0.46 | -29.2% | — | $1.1B | — |
| Q2 24 | $0.95 | $0.75 | -21.1% | — | $1.3B | — |
| Q1 24 | -$1 | -$3.04 | -204.0% | — | $1.1B | — |
| Q4 23 | $1.06 | $0.71 | -33.0% | — | $1.3B | — |
| Q3 23 | $2.06 | $1.68 | -18.4% | — | $1.8B | — |
| Q2 23 | $2.53 | $2.03 | -19.8% | — | $2.1B | — |
| Q1 23 | $3.05 | $2.63 | -13.8% | — | $2.3B | — |
| Q4 22 | $3.73 | $4.03 | +8.0% | — | $3.1B | — |
| Q3 22 | $3.38 | $3.85 | +13.9% | — | $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 % |
|---|---|---|---|---|---|---|
| FY25 | — | $2.06 | — | — | $4.6B | — |
| FY24 | — | -$1.42 | — | — | $4.5B | — |
| FY23 | — | $7.05 | — | — | $7.5B | — |
| FY22 | — | $13.7 | — | — | $10.7B |
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 | $1.9B | $2.2B | $2.3B | $1.9B | $1.8B | $2.9B | $10.7B | $7.5B | $4.5B | $4.6B |
| YoY change | +12.2% | +11.2% | +5.03% | -14.2% | -6.51% | +57.5% | +274.2% | -30.3% | -39.4% | +1.05% |
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 | 1.9B | 2.2B | 2.3B | 1.9B | 1.8B | 2.9B | 10.7B | 7.5B | 4.5B | 4.6B |
| Cost of revenue | 1.3B | 1.4B | 1.5B | 1.4B | 1.3B | 1.8B | 5B | 4.4B | 3.2B | 3.2B |
| Gross profit | 611M | 762.5M | 780.2M | 560.1M | 482.9M | 1.1B | 5.7B | 3.1B | 1.3B | 1.4B |
| Gross margin | 31.5% | 35.3% | 34.4% | 28.8% | 26.6% | 38.1% | 53.6% | 41.2% | 29.3% | 29.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 47M | 74.6M | 63.1M | 57.5M | 116M | 90.4M | 79.2M | 75M | 133.2M | 213.5M |
| Operating expenses | 88.9M | 88.4M | 78.5M | 70.8M | 129M | 103.6M | 106M | 137.1M | 180.5M | 274.4M |
| Operating income | 478.7M | 634.9M | 633.5M | 422.9M | 292.6M | 921.7M | 5.6B | 2.9B | 1.1B | 1.1B |
| Operating margin | 24.7% | 29.4% | 28% | 21.8% | 16.1% | 32.2% | 51.9% | 38.5% | 23.4% | 23.4% |
| Non-operating income, net | -12.5M | -4.6M | 1.5M | 6M | 3.7M | — | — | — | — | -7.4M |
| Pretax income | 414.9M | 594.6M | 621M | 390.6M | 238.5M | 841.2M | 5.5B | 2.8B | 974.4M | 960.7M |
| Income tax | 133M | 166.2M | 179M | 110M | 70.2M | 249M | 1.6B | 787.3M | 1.4B | 320.1M |
| Net income | 281.9M | 428.4M | 442.1M | 280.6M | 168.4M | 592.2M | 3.9B | 2B | -397.6M | 640.6M |
| Net margin | 14.5% | 19.9% | 19.5% | 14.4% | 9.26% | 20.7% | 36.5% | 27% | -8.78% | 14% |
| EBITDA | 467M | 654.1M | 648.9M | 460.5M | 304.3M | 927.4M | 5.6B | 3B | 1.2B | 1.2B |
| EPS | 1.05 | 1.61 | 1.66 | 1.05 | 0.62 | 2.05 | 13.7 | 7.05 | -1.42 | 2.06 |
| Diluted EPS | 1.05 | 1.61 | 1.66 | 1.05 | 0.62 | 2.05 | 13.7 | 7.05 | -1.42 | 2.06 |
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 | 1.8B | 1.3B | 1.1B | 1.3B | 1.1B | 1.1B | 1B | 1B | 1.2B | 1.3B | 1.8B | 2.5B |
| Cost of revenue | 1.1B | 910.9M | 716M | 909.7M | 796M | 780M | 731.9M | 789.1M | 827.2M | 875.3M | 981.5M | 1.2B |
| Gross profit | 753.6M | 400.7M | 368.5M | 383.9M | 280.8M | 293.8M | 304.7M | 253.6M | 345.8M | 448.5M | 778.6M | 1.3B |
| Gross margin | 41% | 30.6% | 34% | 29.7% | 26.1% | 27.4% | 29.4% | 24.3% | 29.5% | 33.9% | 44.2% | 51% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 18.5M | 30.8M | 21.8M | 30.9M | 27.9M | 57.3M | 21.6M | 62.1M | 44.9M | 61M | 48.9M | 52.4M |
| Operating expenses | 22.1M | 63.6M | 25.2M | 50.8M | 55.4M | 53.7M | 37.9M | 78M | 58.1M | 77.1M | 48.9M | 55.5M |
| Operating income | 714.3M | 318.3M | 326M | 306.8M | 212M | 210.1M | 241.3M | 173.5M | 285.8M | 368.8M | 729.7M | 1.2B |
| Operating margin | 38.8% | 24.3% | 30.1% | 23.7% | 19.7% | 19.6% | 23.3% | 16.6% | 24.4% | 27.9% | 41.5% | 48.9% |
| Non-operating income, net | — | — | — | — | — | — | — | -759K | 2.2M | -9.6M | -16.1M | -11.9M |
| Pretax income | 697.6M | 273.8M | 300.2M | 287.2M | 193.6M | 193.5M | 211.7M | 147M | 265.6M | 336.4M | 686.8M | 1.2B |
| Income tax | 216.1M | 68M | 1.2B | 72.4M | 59.9M | 70.9M | 73.4M | 57.6M | 85.6M | 103.5M | 283.9M | 454.4M |
| Net income | 481.6M | 205.8M | -868.7M | 214.8M | 133.7M | 122.6M | 138.3M | 89.4M | 180M | 232.9M | 402.9M | 719.2M |
| Net margin | 26.2% | 15.7% | -80.1% | 16.6% | 12.4% | 11.4% | 13.3% | 8.57% | 15.3% | 17.6% | 22.9% | 29.1% |
| EBITDA | 731.5M | 357.8M | 359M | 331.6M | 240.1M | 242.9M | 259.3M | 190.4M | 308.1M | 411.3M | 749.2M | 1.2B |
| EPS | 1.68 | — | -3.04 | 0.75 | 0.46 | — | 0.48 | 0.31 | 0.62 | — | 1.28 | 2.31 |
| Diluted EPS | 1.68 | — | -3.04 | 0.75 | 0.46 | — | 0.48 | 0.31 | 0.62 | — | 1.28 | 2.31 |
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 | 7.6B | 15.7B | 10.2B | 7.1B | 13B | 14.4B | 22.8B | 17.2B | 10.4B | 19.7B | 19.7B |
| Enterprise value | 8B | 16B | 10.6B | 7.8B | 14.1B | 14.6B | 22.1B | 19.3B | 12.8B | 21.7B | 21.7B |
| Shares outstanding | 265.1M | 265.1M | 265.1M | 265.1M | 265.1M | 285.6M | 285.6M | 285.6M | 285.6M | 285.6M | 285.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 26.9 | 36.7 | 23 | 25.2 | 77.3 | 24.3 | 5.83 | 8.52 | — | 30.7 | 30.7 |
| P/S | 3.92 | 7.3 | 4.48 | 3.64 | 7.16 | 5.03 | 2.13 | 2.3 | 2.29 | 4.29 | 4.29 |
| P/B | 3.29 | 7 | 4.75 | 3.31 | 6.02 | 4.48 | 4.62 | 3.09 | 2 | 2.44 | 2.44 |
| EV/EBITDA | 17.2 | 24.4 | 16.4 | 16.9 | 46.4 | 15.7 | 3.96 | 6.48 | 10.9 | 18.5 | 18.5 |
| EV/Sales | 4.13 | 7.4 | 4.7 | 4.01 | 7.77 | 5.1 | 2.06 | 2.59 | 2.82 | 4.73 | 4.73 |
| Earnings yield | 3.71% | 2.72% | 4.35% | 3.97% | 1.29% | 4.11% | 17.2% | 11.7% | — | 3.26% | 3.26% |
| FCF yield | 6.59% | 3.91% | 2.03% | 1.46% | -1.08% | 2.48% | 13.9% | -7.45% | 2.92% | 2.23% | 2.23% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.5% | 35.3% | 34.4% | 28.8% | 26.6% | 38.1% | 53.6% | 41.2% | 29.3% | 29.6% | 29.6% |
| Operating margin | 24.7% | 29.4% | 28% | 21.8% | 16.1% | 32.2% | 51.9% | 38.5% | 23.4% | 23.4% | 23.4% |
| Net margin | 14.5% | 19.9% | 19.5% | 14.4% | 9.26% | 20.7% | 36.5% | 27% | -8.78% | 14% | 14% |
| ROE | 12.2% | 19.1% | 20.7% | 13.1% | 7.79% | 18.4% | 79.4% | 36.3% | -7.65% | 7.95% | 7.95% |
| ROA | 6.68% | 9.97% | 10.4% | 5.99% | 3.49% | 8.25% | 36.2% | 17.3% | -3.46% | 4.42% | 4.42% |
| ROIC | 11.9% | 18.6% | 17.2% | 10.7% | 6.33% | 19.1% | 93.6% | 26.9% | 0% | 7.09% | 7.09% |
| Return on tangible assets | 7.19% | 10.2% | 10.6% | 6.16% | 3.6% | 8.4% | 36.4% | 17.3% | -3.48% | 6.63% | 6.63% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.02 | 3.3 | 4.32 | 3.45 | 5.4 | 4.62 | 2.29 | 2.5 | 2.51 | 3.27 | 3.27 |
| Quick ratio | 2.31 | 2.09 | 2.67 | 2.19 | 3.1 | 3.43 | 1.71 | 1.74 | 1.75 | 2.25 | 2.25 |
| Debt / equity | 0.53 | 0.54 | 0.62 | 0.84 | 0.9 | 0.81 | 0.59 | 0.81 | 0.93 | 0.59 | 0.59 |
| Debt / assets | 0.29 | 0.28 | 0.31 | 0.38 | 0.41 | 0.36 | 0.27 | 0.38 | 0.42 | 0.33 | 0.33 |
| Net debt / EBITDA | 0.9 | 0.33 | 0.75 | 1.56 | 3.61 | 0.2 | -0.12 | 0.71 | 2.03 | 1.72 | 1.72 |
| Interest coverage | 8.35 | 13.2 | 12.2 | 6.46 | 3.8 | 11.3 | 61.9 | 23.4 | 6.18 | 6.35 | 6.35 |
| Effective tax rate | 32% | 27.9% | 28.8% | 28.2% | 29.4% | 29.6% | 28.7% | 28% | 100% | 33.3% | 33.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.32 | 8.14 | 8.55 | 7.33 | 6.85 | 10 | 37.5 | 26.1 | 15.9 | 16 | 16 |
| EPS (basic) | 1.05 | 1.61 | 1.66 | 1.05 | 0.62 | 2.05 | 13.7 | 7.05 | -1.42 | 2.06 | 2.06 |
| EPS (diluted) | 1.05 | 1.61 | 1.66 | 1.05 | 0.62 | 2.05 | 13.7 | 7.05 | -1.42 | 2.06 | 2.06 |
| Book value per share | 8.7 | 8.48 | 8.06 | 8.05 | 8.16 | 11.3 | 17.3 | 19.5 | 18.2 | 28.2 | 28.2 |
| FCF per share | 1.89 | 2.32 | 0.78 | 0.39 | -0.53 | 1.25 | 11.1 | -4.49 | 1.06 | 1.53 | 1.53 |
| Cash per share | 3.01 | 3.74 | 3.2 | 4.05 | 3.22 | 8.47 | 12.6 | 8.26 | 8.54 | 9.52 | 9.52 |
| Capex per share | 0.48 | 0.54 | 0.92 | 1.21 | 1.21 | 1.62 | 3.17 | 3.86 | 3.4 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.54% | 6.58% | 10.8% | 16.5% | 17.6% | 16.2% | 8.45% | 14.8% | 21.5% | — | — |
| Capex / operating cash flow | 6.88% | — | — | — | — | — | — | — | — | — | — |
| Payout ratio | 141.7% | 87.3% | 124.5% | 117.5% | 131.9% | 96.5% | 57.2% | 72.8% | -16.9% | 0.67% | 0.67% |
| Dividend yield | 5.26% | 2.38% | 5.42% | 4.66% | 1.71% | 3.97% | 9.82% | 8.55% | 0.65% | 0.02% | 0.02% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 8, 2026 | $1.435 |
| May 8, 2026 | $1.03 |
| May 9, 2024 | $0.2134 |
| — |
| FY21 | — | $2.05 | — | — | $2.9B | — |
| FY20 | — | $0.62 | — | — | $1.8B | — |
| FY19 | — | $1.05 | — | — | $1.9B | — |
| FY18 | — | $1.66 | — | — | $2.3B | — |
| FY17 | — | $1.61 | — | — | $2.2B | — |
| FY16 | — | $1.05 | — | — | $1.9B | — |
| 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 | $1.8B | $1.3B | $1.1B | $1.3B | $1.1B | $1.1B | $1B | $1B | $1.2B | $1.3B | $1.8B | $2.5B |
| YoY change | -37.8% | -58.1% | -52.1% | -37% | -41.5% | -18.1% | -4.42% | -19.4% | +8.93% | +23.3% | +69.8% | +136.7% |
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 | 798.8M | 991.4M | 847.9M | 1.1B | 854.6M | 2.4B | 3.6B | 2.4B | 2.4B | 2.7B |
| Receivables | 427.1M | 471.5M | 430.9M | 367.6M | 313.3M | 590.3M | 1B | 784.4M | 537.6M | 586.1M |
| Inventory | 993.1M | 902.1M | 913.7M | 983.3M | 1.1B | 1.2B | 1.8B | 1.8B | 1.7B | 1.8B |
| Total current assets | 2.3B | 2.5B | 2.4B | 2.7B | 2.6B | 4.6B | 7B | 5.9B | 5.6B | 5.8B |
| Property, plant & equipment | 950.6M | 925.4M | 989.1M | 1.1B | 1.2B | 1.4B | 2.1B | 2.9B | 3.7B | 4B |
| Goodwill & intangibles | 294.8M | 90.8M | 82.4M | 131M | 140.7M | 129.4M | 52.9M | 43.8M | 71.6M | 4.8B |
| Total assets | 4.2B | 4.3B | 4.3B | 4.7B | 4.8B | 7.2B | 10.8B | 11.7B | 11.5B | 14.5B |
| Accounts payable | 200.2M | 195.9M | 163.4M | 205.4M | 203.3M | 279.1M | 358.7M | 441.8M | 448.2M | 371.9M |
| Short-term debt | 160.2M | 177.1M | 15.4M | 288.5M | 42.4M | 48.4M | 486.6M | 1.2B | 1.2B | 458.7M |
| Total current liabilities | 580.3M | 748M | 555.7M | 776.8M | 475.9M | 991.7M | 3.1B | 2.4B | 2.2B | 1.8B |
| Long-term debt | 1.1B | 1B | 1.3B | 1.5B | 1.9B | 2.6B | 2.4B | 3.3B | 3.6B | 4.3B |
| Total liabilities | 1.9B | 2B | 2.1B | 2.5B | 2.7B | 4B | 5.9B | 6.1B | 6.3B | 6.5B |
| Shareholders' equity | 2.3B | 2.2B | 2.1B | 2.1B | 2.2B | 3.2B | 4.9B | 5.6B | 5.2B | 8.1B |
| Total debt | 1.2B | 1.2B | 1.3B | 1.8B | 2B | 2.6B | 2.9B | 4.5B | 4.8B | 4.7B |
| Net debt | 705.3M | 578.1M | 777.7M | 1.2B | 1.4B | 1.1B | 255.4M | 3.5B | 3.4B | 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 | 2.7B | 2.4B | 2.3B | 2.1B | 2.6B | 2.4B | 2.4B | 2.2B | 2.4B | 2.7B | 3.9B | 4.4B |
| Receivables | 905M | 784.4M | 794.4M | 603.5M | 542.7M | 537.6M | 563.2M | 572.2M | 577.3M | 586.1M | 826.1M | 1.1B |
| Inventory | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.7B | 1.8B | 1.9B | 1.8B | 1.8B | 1.9B | 1.9B |
| Total current assets | 6.2B | 5.9B | 5.6B | 5.2B | 5.6B | 5.6B | 5.6B | 5.5B | 5.5B | 5.8B | 7B | 7.7B |
| Property, plant & equipment | 2.7B | 2.9B | 3B | 3.3B | 3.5B | 3.7B | 3.6B | 3.7B | 3.9B | 4B | — | 4B |
| Goodwill & intangibles | 46.6M | 43.8M | 41.6M | 60.4M | 60.4M | 71.6M | 67.5M | 62.9M | 60.6M | 4.8B | — | 4.8B |
| Total assets | 11B | 11.7B | 10.6B | 10.8B | 11.3B | 11.5B | 11.5B | 11.5B | 11.7B | 14.5B | 15.8B | 16.6B |
| Accounts payable | 358.2M | 441.8M | 321.5M | 350.3M | 374.4M | 448.2M | 376.6M | 358.6M | 359.6M | 371.9M | — | 376.4M |
| Short-term debt | 1.2B | 1.2B | 1.5B | 1.5B | 1B | 1.2B | 910.8M | 910.1M | 901.5M | 458.7M | 324.4M | 425.7M |
| Total current liabilities | 2.7B | 2.4B | 2.4B | 2.4B | 1.9B | 2.2B | 1.9B | 1.9B | 2B | 1.8B | 2.5B | 2.9B |
| Long-term debt | 2.5B | 3.3B | 3B | 3B | 3.8B | 3.6B | 3.8B | 3.8B | 3.8B | 4.3B | 4.8B | 4.8B |
| Total liabilities | 5.7B | 6.1B | 5.9B | 5.8B | 6.2B | 6.3B | 6.2B | 6.1B | 6.2B | 6.5B | 7.6B | 8B |
| Shareholders' equity | 5.3B | 5.6B | 4.7B | 5B | 5.1B | 5.2B | 5.3B | 5.4B | 5.5B | 8.1B | 8.2B | 8.7B |
| Total debt | 3.7B | 4.5B | 4.5B | 4.5B | 4.9B | 4.8B | 4.7B | 4.7B | 4.7B | 4.7B | 5.1B | 5.2B |
| Net debt | 2.5B | 3.5B | 3.1B | 3.5B | 3.3B | 3.4B | 3.1B | 3.2B | 3.2B | 3B | 2.3B | 1.8B |
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 | 1.9B | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 1.8B | — | — | — | — | — | — | — | — | — |
| Capital expenditure | -126.9M | -141.9M | -244.6M | -320.8M | -320.6M | -464M | -905.1M | -1.1B | -971.8M | — |
| Investing cash flow | 161.2M | -256.8M | -126.5M | -512.5M | -159.7M | -1B | -925.2M | -1.5B | -1.2B | 104.6M |
| Dividends paid | -399.4M | -373.9M | -550.4M | -329.8M | -222M | -571.7M | -2.2B | -1.5B | -67.2M | -4.3M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -816.4M | -411.9M | -387.3M | 113.1M | -86.1M | 1.2B | -2B | 82.2M | 304.7M | -147M |
| Net change in cash | 1.2B | -668.7M | -513.8M | -399.4M | -245.8M | 171.6M | -2.9B | -1.4B | -917.7M | -42.4M |
| Free cash flow | 500.3M | 616.1M | 205.8M | 103.2M | -140.6M | 357.8M | 3.2B | -1.3B | 302.9M | 437.7M |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | — | — | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Capital expenditure | -246.3M | -274.5M | -281.1M | -301.6M | -173.6M | -224.2M | -220.5M | -353.5M | -177.8M | — | — | — |
| Investing cash flow | -32.8M | -94M | -1.3B | -42.2M | 151.9M | -822.3M | -91.2M | -103.9M | 189.9M | 37.4M | -234.8M | -48.2M |
| Dividends paid | — | — | -225.9M | -318.8M | -607K | -65.4M | -607K | -607K | -4.1M | -611K | -612K | 1M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 27.9M | 455M | 44.4M | 481.2M | -7.7M | -15.4M | 341.6M | -14.6M | -112.1M | 6M | -14.4M | -7.4M |
| Net change in cash | -4.8M | 361M | -1.3B | 439M | 144.3M | -837.6M | 250.4M | -118.5M | 77.8M | 43.4M | -249.2M | -55.6M |
| Free cash flow | -865.2M | 333.5M | 138.8M | -889.1M | -23M | 334.5M | 46.8M | -55.4M | 38.1M | -104.9M | 187.9M | 316.6M |
| Dec 6, 2023 |
| $0.5035 |
| Nov 2, 2023 | $0.6094 |
| Jul 13, 2023 | $0.7876 |
| May 11, 2023 | $3.2237 |
| Dec 8, 2022 | $3.0806 |
| Date | Ratio |
|---|---|
| Apr 27, 2016 | 1027:1000 |
| Mar 31, 2008 | 10:1 |