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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $0.27 | $0.24 | -11.1% | — | — | — |
| Q2 26 | $0.18 | $0.04 | -77.8% | — | — | — |
| Q1 26 | $0.27 | $0.11 | -59.3% | — | — | — |
| Q4 25 | $0.22 | $0.29 | +31.8% | — | — | — |
| Q3 25 | $0.09 | $0.06 | -33.3% | — | — | — |
| Q2 25 | $0.05 | $0.07 | +40.0% | — | — | — |
| Q1 25 | $0.37 | $0.37 | 0.0% | — | — | — |
| Q4 24 | $0.32 | $0.37 | +15.6% | — | — | — |
| Q3 24 | $0.36 | $0.38 | +5.6% | — | — | — |
| Q2 24 | $0.65 | $0.54 | -16.9% | — | — | — |
| Q1 24 | $0.95 | $1.14 | +20.0% | — | — | — |
| Q4 23 | $1.08 | $1.16 | +7.4% | — | — | — |
| Q3 23 | $1.08 | $1.06 | -1.9% | — | — | — |
| Q2 23 | $1.01 | $1.1 | +8.9% | — | — | — |
| Q1 23 | $1.13 | $1.32 | +16.8% | — | — | — |
| Q4 22 | $1.04 | $1.16 | +11.5% | — | — | — |
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 | — | $0.19 | — | — | $11.8B | — |
| FY24 | — | $1.73 | — | — | $13.3B | — |
| FY23 | — | $4.66 | — | — | $17.3B | — |
| FY22 | — | $4.77 | — | — | $16.1B |
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 | $7B | $8.3B | $9.7B | $9.6B | $10.2B | $12.8B | $16.1B | $17.3B | $13.3B | $11.8B |
| YoY change | +1.1% | +19.7% | +15.8% | -1.12% | +6.94% | +24.9% | +26.4% | +7.18% | -23.2% | -11.1% |
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 | 7B | 8.3B | 9.7B | 9.6B | 10.2B | 12.8B | 16.1B | 17.3B | 13.3B | 11.8B |
| Cost of revenue | 4.5B | 5.1B | 5.8B | 5.9B | 6.4B | 7.4B | 8.5B | 9B | 8B | 7.8B |
| Gross profit | 2.5B | 3.3B | 3.9B | 3.7B | 3.8B | 5.3B | 7.6B | 8.3B | 5.2B | 4B |
| Gross margin | 35.3% | 39.2% | 40% | 38.7% | 37.1% | 41.7% | 47.3% | 47.9% | 39.3% | 33.9% |
| Research & development | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.7B | 1.9B | 2.1B | 2.1B | 2B |
| Selling, general & administrative | 907M | 981M | 1.1B | 1.1B | 1.1B | 1.3B | 1.5B | 1.6B | 1.6B | 1.6B |
| Operating expenses | 2.1B | 2.2B | 2.4B | 2.5B | 2.4B | 2.9B | 3.4B | 3.8B | 3.7B | 3.7B |
| Operating income | 315M | 1.1B | 1.4B | 1.2B | 1.4B | 2.3B | 4.3B | 4.5B | 1.5B | 323M |
| Operating margin | 4.52% | 12.7% | 14.7% | 12.9% | 13.3% | 17.8% | 26.5% | 26.2% | 11.3% | 2.74% |
| Non-operating income, net | -94M | -81M | -24M | -49M | -76M | 96M | 159M | 55M | 166M | -91M |
| Pretax income | 201M | 953M | 1.4B | 1.2B | 1.3B | 2.3B | 4.5B | 4.8B | 1.9B | 400M |
| Income tax | 31M | 143M | 96M | 156M | 159M | 331M | 520M | 541M | 313M | 220M |
| Net income | 170M | 810M | 1.3B | 1B | 1.1B | 2B | 4B | 4.2B | 1.6B | 180M |
| Net margin | 2.44% | 9.7% | 13.4% | 10.8% | 10.8% | 15.7% | 24.6% | 24.4% | 11.8% | 1.53% |
| EBITDA | 1B | 1.7B | 2.3B | 2.1B | 2.3B | 3.5B | 5.7B | 6.5B | 3.8B | 2.6B |
| EPS | 0.14 | 0.25 | 1.81 | 1.15 | 0.78 | 2.21 | 4.77 | 4.66 | 1.73 | 0.19 |
| Diluted EPS | 0.14 | 0.24 | 1.8 | 1.14 | 0.76 | 2.16 | 4.74 | 4.46 | 1.66 | 0.18 |
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 | 4.4B | 4.3B | 3.5B | 3.2B | 3.3B | 3.3B | 2.5B | 2.8B | 3.2B | 3.3B | 3.1B | 3.5B |
| Cost of revenue | 2.3B | 2.3B | 2B | 2.1B | 2B | 2.1B | 1.7B | 2.1B | 2.1B | 2.2B | 2B | 2.5B |
| Gross profit | 2.1B | 1.9B | 1.4B | 1.1B | 1.2B | 1.3B | 841M | 652M | 1.1B | 1.2B | 1B | 1B |
| Gross margin | 47.6% | 45.5% | 41.7% | 35.5% | 37.8% | 37.7% | 33.4% | 23.6% | 33.2% | 35.2% | 33.8% | 28.9% |
| Research & development | 519M | 521M | 528M | 348M | 492M | 523M | 489M | 365M | 502M | 538M | 520M | 387M |
| Selling, general & administrative | 407M | 435M | 425M | 424M | 385M | 420M | 390M | 461M | 395M | 427M | 429M | 518M |
| Operating expenses | 868M | 956M | 893M | 714M | 877M | 943M | 879M | 769M | 897M | 965M | 949M | 880M |
| Operating income | 1.2B | 993M | 491M | 520M | 351M | 310M | -38M | -73M | 162M | 207M | 96M | 196M |
| Operating margin | 26.7% | 23.2% | 14.2% | 16.1% | 10.8% | 9.33% | -1.51% | -2.64% | 5.08% | 6.22% | 3.1% | 5.62% |
| Non-operating income, net | 53M | 25M | 56M | 126M | 26M | 56M | 62M | 25M | 93M | -97M | -69M | -366M |
| Pretax income | 1.3B | 1.1B | 606M | 682M | 432M | 418M | 72M | -14M | 293M | 147M | 53M | -169M |
| Income tax | 188M | -6M | 92M | 67M | 71M | 82M | 13M | -6M | 54M | 170M | 10M | 36M |
| Net income | 1.1B | 1.1B | 514M | 615M | 361M | 336M | 59M | -8M | 239M | -23M | 43M | -205M |
| Net margin | 24.6% | 25.2% | 14.8% | 19% | 11.1% | 10.1% | 2.34% | -0.29% | 7.5% | -0.69% | 1.39% | -5.88% |
| EBITDA | 1.6B | 1.5B | 1.1B | 1.1B | 746M | 897M | 494M | 567M | 603M | 787M | 635M | 813M |
| EPS | 1.2 | 1.19 | 0.57 | 0.39 | 0.39 | 0.38 | 0.06 | -0.11 | 0.27 | -0.03 | 0.04 | 0.25 |
| Diluted EPS | 1.16 | 1.14 | 0.54 | 0.38 | 0.37 | 0.37 | 0.06 | -0.11 | 0.26 | -0.03 | 0.04 | 0.24 |
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 | 10B | 19.3B | 12.5B | 24.1B | 33.2B | 44.2B | 32.2B | 45.3B | 22.5B | 22.7B | 47B |
| Enterprise value | 9.5B | 18.8B | 11.8B | 23.7B | 32.3B | 43.5B | 30.6B | 42.4B | 19.5B | 20.1B | 45B |
| Shares outstanding | 881.2M | 884.7M | 899.4M | 897.4M | 894.6M | 905M | 905.6M | 903.5M | 900M | 873.7M | 873.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 58.8 | 23.9 | 9.65 | 23.4 | 30 | 22.1 | 8.12 | 10.7 | 14.4 | 125.9 | 102.5 |
| P/S | 1.43 | 2.31 | 1.29 | 2.53 | 3.25 | 3.47 | 2 | 2.62 | 1.69 | 1.92 | 3.58 |
| P/B | 2.18 | 3.53 | 1.94 | 3.4 | 3.9 | 4.77 | 2.52 | 2.69 | 1.27 | 1.24 | 2.66 |
| EV/EBITDA | 9.21 | 10.9 | 5.24 | 11.1 | 14 | 12.5 | 5.34 | 6.51 | 5.14 | 7.76 | 16.1 |
| EV/Sales | 1.36 | 2.26 | 1.22 | 2.48 | 3.16 | 3.41 | 1.9 | 2.45 | 1.47 | 1.7 | 3.43 |
| Earnings yield | 1.7% | 4.19% | 10.4% | 4.28% | 3.34% | 4.53% | 12.3% | 9.32% | 6.96% | 0.79% | 0.98% |
| FCF yield | 3.9% | 1.58% | 4.26% | 2.56% | 2.21% | 2.54% | 4.86% | 3.21% | -0.96% | -0.23% | 0.23% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.31 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.3% | 39.2% | 40% | 38.7% | 37.1% | 41.7% | 47.3% | 47.9% | 39.3% | 33.9% | 28.9% |
| Operating margin | 4.52% | 12.7% | 14.7% | 12.9% | 13.3% | 17.8% | 26.5% | 26.2% | 11.3% | 2.74% | 6.88% |
| Net margin | 2.44% | 9.7% | 13.4% | 10.8% | 10.8% | 15.7% | 24.6% | 24.4% | 11.8% | 1.53% | 3.56% |
| ROE | 3.7% | 14.8% | 20.1% | 14.5% | 13% | 21.6% | 31.1% | 25.1% | 8.85% | 0.99% | 2.69% |
| ROA | 2.12% | 8.37% | 11.9% | 8.7% | 7.67% | 12.9% | 19.8% | 17.3% | 6.33% | 0.73% | 2.09% |
| ROIC | 6.53% | 18% | 23% | 16.1% | 15.7% | 22.9% | 33.8% | 28.8% | 8.49% | 0.93% | 0.68% |
| Return on tangible assets | 2.3% | 8.98% | 12.7% | 9.44% | 8.59% | 14.3% | 21.3% | 18.3% | 6.67% | 0.77% | 0.24% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.76 | 2.52 | 2.76 | 3.03 | 2.49 | 2.65 | 2.56 | 3.17 | 3.11 | 3.36 | 2.78 |
| Quick ratio | 2.02 | 1.86 | 2.02 | 2.21 | 1.89 | 1.99 | 1.88 | 2.44 | 2.37 | 2.43 | 1.89 |
| Debt / equity | 0.32 | 0.31 | 0.3 | 0.32 | 0.33 | 0.3 | 0.23 | 0.19 | 0.18 | 0.13 | 0.23 |
| Debt / assets | 0.18 | 0.18 | 0.18 | 0.19 | 0.19 | 0.18 | 0.15 | 0.13 | 0.13 | 0.09 | 0.13 |
| Net debt / EBITDA | -0.5 | -0.28 | -0.3 | -0.21 | -0.39 | -0.22 | -0.28 | -0.45 | -0.8 | -0.99 | -0.87 |
| Interest coverage | 6.03 | 19.3 | 26.7 | 23 | 24.5 | 56.6 | 346.1 | 87.6 | 23.1 | 8.27 | 5.26 |
| Effective tax rate | 15.4% | 15% | 6.91% | 13.1% | 12.5% | 14.2% | 11.6% | 11.4% | 16.7% | 55% | 83.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.91 | 9.43 | 10.7 | 10.6 | 11.4 | 14.1 | 17.8 | 19.1 | 14.7 | 13.5 | 14.7 |
| EPS (basic) | 0.14 | 0.25 | 1.81 | 1.15 | 0.78 | 2.21 | 4.77 | 4.66 | 1.73 | 0.19 | 0.19 |
| EPS (diluted) | 0.14 | 0.24 | 1.8 | 1.14 | 0.76 | 2.16 | 4.74 | 4.46 | 1.66 | 0.18 | -0.06 |
| Book value per share | 5.22 | 6.18 | 7.14 | 7.92 | 9.51 | 10.2 | 14.1 | 18.7 | 19.6 | 20.9 | 19.8 |
| FCF per share | 0.44 | 0.34 | 0.59 | 0.69 | 0.82 | 1.24 | 1.73 | 1.61 | -0.24 | -0.06 | 0.23 |
| Cash per share | 2.23 | 2.48 | 2.89 | 3.05 | 4.16 | 3.89 | 4.99 | 6.73 | 6.87 | 5.63 | 6.76 |
| Capex per share | 0.69 | 1.47 | 1.4 | 1.31 | 1.43 | 2.03 | 3.91 | 4.9 | 3.43 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 8.71% | 15.6% | 13.1% | 12.3% | 12.5% | 14.4% | 22% | 25.6% | 23.2% | — | — |
| Capex / operating cash flow | 59.7% | 76.6% | 67.7% | 62.2% | 60.5% | 60.2% | 68.1% | 73.9% | 104% | — | — |
| Payout ratio | 147.6% | 26.4% | 16.7% | 20.7% | 15.2% | 10.2% | 5.35% | 5.28% | 18.4% | 178.3% | 70.6% |
| Dividend yield | 2.51% | 1.11% | 1.73% | 0.89% | 0.51% | 0.46% | 0.66% | 0.49% | 1.28% | 1.42% | 0.67% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 22, 2026 | $0.09 |
| Jun 23, 2026 | $0.09 |
| Mar 24, 2026 | $0.09 |
| — |
| FY21 | — | $2.21 | — | — | $12.8B | — |
| FY20 | — | $0.78 | — | — | $10.2B | — |
| FY19 | — | $1.15 | — | — | $9.6B | — |
| FY18 | — | $1.81 | — | — | $9.7B | — |
| FY17 | — | $0.25 | — | — | $8.3B | — |
| FY16 | — | $0.14 | — | — | $7B | — |
| 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 | $4.4B | $4.3B | $3.5B | $3.2B | $3.3B | $3.3B | $2.5B | $2.8B | $3.2B | $3.3B | $3.1B | $3.5B |
| YoY change | +2.55% | -3.21% | -18.4% | -25.3% | -26.6% | -22.4% | -27.4% | -14.4% | -1.97% | +0.24% | +23% | +26.1% |
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 | 2B | 2.2B | 2.6B | 2.7B | 3.7B | 3.5B | 4.5B | 6.1B | 6.2B | 4.9B |
| Receivables | 939M | 1.1B | 1.3B | 1.4B | 1.5B | 1.8B | 2B | 1.7B | 1.7B | 1.7B |
| Inventory | 1.2B | 1.3B | 1.6B | 1.7B | 1.8B | 2B | 2.6B | 2.7B | 2.8B | 3.1B |
| Total current assets | 4.4B | 5.1B | 5.9B | 6.3B | 7.6B | 7.8B | 9.8B | 11.8B | 11.7B | 11.3B |
| Property, plant & equipment | 1.5B | 2.2B | 2.6B | 3.1B | 3.6B | 4.7B | 7.1B | 9.2B | 9.5B | 9.4B |
| Goodwill & intangibles | 622M | 664M | 666M | 922M | 1.6B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B |
| Total assets | 8B | 9.7B | 10.9B | 11.9B | 14.5B | 15.5B | 20B | 24.5B | 24.7B | 24.8B |
| Accounts payable | 620M | 893M | 981M | 950M | 1.2B | 1.6B | 2.1B | 1.9B | 1.3B | 1.5B |
| Short-term debt | 117M | 118M | 146M | 228M | 849M | 198M | 227M | 275M | 1B | 350M |
| Total current liabilities | 1.6B | 2B | 2.1B | 2.1B | 3.1B | 2.9B | 3.8B | 3.7B | 3.8B | 3.4B |
| Long-term debt | 1.3B | 1.6B | 1.8B | 2.1B | 2B | 2.5B | 2.7B | 2.9B | 2.1B | 2B |
| Total liabilities | 3.4B | 4.2B | 4.4B | 4.8B | 5.9B | 6.3B | 7.2B | 7.6B | 7.1B | 6.6B |
| Shareholders' equity | 4.6B | 5.5B | 6.4B | 7.1B | 8.5B | 9.3B | 12.8B | 16.9B | 17.7B | 18.2B |
| Total debt | 1.5B | 1.7B | 1.9B | 2.3B | 2.8B | 2.7B | 2.9B | 3.2B | 3.2B | 2.4B |
| Net debt | -178M | -58M | -356M | -318M | -189M | -483M | -348M | -49M | 885M | -483M |
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 | 5.1B | 6.1B | 6.2B | 6.3B | 6.3B | 6.2B | 6B | 5.6B | 4.8B | 4.9B | 4.6B | 6.1B |
| Receivables | 1.8B | 1.7B | 1.8B | 1.7B | 1.7B | 1.7B | 1.4B | 1.4B | 1.6B | 1.7B | 1.8B | 2.1B |
| Inventory | 2.9B | 2.7B | 2.7B | 2.8B | 2.9B | 2.8B | 3B | 3.3B | 3.2B | 3.1B | 3.2B | 3.2B |
| Total current assets | 11B | 11.8B | 11.9B | 11.9B | 12B | 11.7B | 11.4B | 11.5B | 10.8B | 11.3B | 10.8B | 12.7B |
| Property, plant & equipment | 8.5B | 9.2B | 9.6B | 9.5B | 9.8B | 9.5B | 9.7B | 9.9B | 7.5B | 7.2B | 7.2B | — |
| Goodwill & intangibles | 1.3B | 1.3B | 1.3B | 3.6B | 1.3B | 1.3B | 1.3B | 3.7B | 1.3B | 1.3B | 2.9B | 5.6B |
| Total assets | 22.6B | 24.5B | 25B | 25.9B | 25.5B | 24.7B | 24.9B | 26.5B | 24.7B | 24.8B | 25.1B | 28.3B |
| Accounts payable | 1.6B | 1.9B | 1.6B | 1.6B | 1.6B | 1.3B | 1.4B | 1.5B | 1.4B | 1.5B | 1.4B | 1.8B |
| Short-term debt | 227M | 275M | 292M | 1.7B | 1.1B | 1B | 1B | 1.7B | 311M | 350M | 372M | 1B |
| Total current liabilities | 3.7B | 3.7B | 3.6B | 5.2B | 4.2B | 3.8B | 3.7B | 5B | 3.4B | 3.4B | 3.3B | 5B |
| Long-term debt | 2.6B | 2.9B | 3.1B | 1.3B | 2.3B | 2.1B | 2B | 1.1B | 2.1B | 2B | 2.4B | 2.6B |
| Total liabilities | 7.1B | 7.6B | 7.8B | 7.9B | 7.7B | 7.1B | 7B | 7.6B | 6.6B | 6.6B | 7B | 9.5B |
| Shareholders' equity | 15.5B | 16.9B | 17.2B | 17.9B | 17.8B | 17.7B | 18B | 19B | 18.1B | 18.2B | 18.2B | 18.8B |
| Total debt | 2.8B | 3.2B | 3.3B | 3B | 3.4B | 3.2B | 3.1B | 2.9B | 2.4B | 2.4B | 2.8B | 3.6B |
| Net debt | -210M | -49M | 213M | -119M | 273M | 885M | 1.3B | 1.2B | 377M | -483M | 894M | 486M |
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 | 170M | 810M | 1.3B | 1B | 1.1B | 2B | 4B | 4.2B | 1.6B | 180M |
| Depreciation & amortization | 696M | 650M | 791M | 854M | 923M | 1B | 1.2B | 1.6B | 1.8B | 1.9B |
| Stock-based compensation | 38M | 61M | 125M | 145M | 155M | 221M | 215M | 236M | 222M | 193M |
| Change in working capital | 209M | 165M | -285M | -99M | 21M | -145M | -130M | 78M | -495M | -143M |
| Operating cash flow | 1B | 1.7B | 1.9B | 1.9B | 2.1B | 3.1B | 5.2B | 6B | 3B | 2.2B |
| Capital expenditure | -607M | -1.3B | -1.3B | -1.2B | -1.3B | -1.8B | -3.5B | -4.4B | -3.1B | — |
| Investing cash flow | -685M | -1.4B | -1.2B | -1.1B | -2B | -1.4B | -4.5B | -5.7B | -3.6B | 2.2B |
| Dividends paid | -251M | -214M | -216M | -214M | -168M | -205M | -212M | -223M | -288M | -321M |
| Share repurchases | 0 | -297M | -62M | -250M | -125M | -485M | -346M | -346M | -359M | -367M |
| Financing cash flow | -439M | -106M | -122M | -343M | 348M | -1.3B | -567M | -267M | -155M | -1.6B |
| Net change in cash | -108M | 192M | 581M | 440M | 493M | 320M | 131M | 56M | -840M | 2.7B |
| Free cash flow | 390M | 305M | 532M | 619M | 735M | 1.1B | 1.6B | 1.5B | -216M | -52M |
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 | 1.4B | 1.1B | 514M | 615M | 100M | 336M | 59M | -95M | 152M | -23M | 43M | -205M |
| Depreciation & amortization | 396M | 414M | 430M | 587M | 292M | 451M | 428M | 464M | 340M | 480M | 454M | 631M |
| Stock-based compensation | 57M | 67M | 65M | 54M | 47M | 56M | 54M | 45M | 45M | 49M | 47M | 39M |
| Change in working capital | 312M | 52M | -103M | -99M | -105M | -188M | 147M | -85M | -220M | -19M | -3M | -164M |
| Operating cash flow | 3.6B | 1.5B | 859M | 1.1B | 288M | 681M | 599M | 202M | 352M | 674M | 534M | 713M |
| Capital expenditure | -1.2B | -1.1B | -1.1B | -689M | -667M | -584M | -585M | -571M | -417M | — | -379M | — |
| Investing cash flow | -2.3B | -1.6B | -1.2B | -613M | -581M | -1.2B | -782M | -292M | 844M | 809M | -1.7B | -202M |
| Dividends paid | -58M | -60M | -48M | -73M | -80M | -87M | -72M | -81M | -81M | -87M | -71M | -75M |
| Share repurchases | -87M | -86M | -87M | -88M | -92M | -92M | -92M | -92M | — | — | — | 0 |
| Financing cash flow | -309M | 335M | 308M | -144M | -110M | -209M | -282M | -191M | -846M | -15M | 398M | 1.4B |
| Net change in cash | 903M | 234M | -61M | 379M | -403M | -755M | -465M | -281M | 350M | 1.5B | -758M | 1.9B |
| Free cash flow | 729M | 376M | -312M | 29M | 2M | 65M | -27M | -261M | 71M | 136M | -32M | 41M |
| Dec 16, 2025 |
| $0.09 |
| Sep 23, 2025 | $0.09 |
| Jun 24, 2025 | $0.09 |
| Mar 25, 2025 | $0.09 |
| Dec 17, 2024 | $0.09 |
| Date | Ratio |
|---|---|
| May 9, 2000 | 3:1 |
| Jun 18, 1999 | 2:1 |