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 | $1.41 | $1.93 | +36.9% | — | — | — |
| Q2 26 | $1.12 | $1.75 | +56.2% | — | — | — |
| Q1 26 | $0.57 | $0.76 | +33.3% | — | — | — |
| Q4 25 | $0.24 | $0.38 | +58.3% | — | — | — |
| Q3 25 | $0.34 | $0.6 | +76.5% | — | — | — |
| Q2 25 | $0.29 | $0.45 | +55.2% | — | — | — |
| Q1 25 | $0.38 | $0.6 | +57.9% | — | — | — |
| Q4 24 | $0.73 | $0.79 | +8.2% | — | — | — |
| Q3 24 | $0.95 | $0.75 | -21.1% | — | — | — |
| Q2 24 | $1.41 | $1.4 | -0.7% | — | — | — |
| Q1 24 | $1.04 | $0.76 | -26.9% | — | — | — |
| Q4 23 | $1.26 | $1.22 | -3.2% | — | — | — |
| Q3 23 | $1.87 | $1.78 | -4.8% | — | — | — |
| Q2 23 | $1.27 | $1.07 | -15.7% | — | — | — |
| Q1 23 | $1.65 | $1.74 | +5.5% | — | — | — |
| Q4 22 | $3.05 | $3.25 | +6.6% | — | — | — |
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 | — | $2.84 | — | — | $10.8B | — |
| FY24 | — | $0.79 | — | — | $6.6B | — |
| FY23 | — | $4.65 | — | — | $15B | — |
| FY22 | — | $6.3 | — | — | $17.3B |
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 | $9.3B | $11.9B | $12.6B | $11.9B | $8.9B | $12.8B | $17.3B | $15B | $6.6B | $10.8B |
| YoY change | +12.6% | +28.1% | +5.49% | -5.01% | -25% | +42.7% | +35.6% | -13.3% | -55.7% | +61.9% |
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 | 9.3B | 11.9B | 12.6B | 11.9B | 8.9B | 12.8B | 17.3B | 15B | 6.6B | 10.8B |
| Cost of revenue | 6.9B | 7.3B | 7.9B | 8.6B | 7.6B | 7.6B | 8.7B | 9.9B | 5.5B | 8.1B |
| Gross profit | 2.4B | 4.6B | 4.6B | 3.3B | 1.3B | 5.2B | 8.6B | 5.1B | 1.2B | 2.7B |
| Gross margin | 25.8% | 38.3% | 36.8% | 28% | 14.9% | 40.8% | 49.5% | 34.3% | 17.7% | 24.7% |
| Research & development | 30M | 55M | 35M | 67M | 97M | 129M | 157M | 164M | 36.6M | 35M |
| Selling, general & administrative | 270M | 241M | 201M | 165M | 179M | 297M | 472M | 424M | 268.2M | 335M |
| Operating expenses | 530M | 563M | 618M | 824M | 922M | 933M | 1.3B | 1.4B | 535.8M | 998M |
| Operating income | 1.7B | 3.8B | 4B | 2.5B | 359M | 4.2B | 7.2B | 3.7B | 570.2M | 1.5B |
| Operating margin | 18.5% | 32.1% | 31.8% | 20.8% | 4.01% | 33% | 41.5% | 24.6% | 8.58% | 14.3% |
| Non-operating income, net | 205M | 244M | 669M | -2.8B | -1.3B | 516M | -562M | 325M | -491M | 872M |
| Pretax income | 1.6B | 3.9B | 4.5B | -468M | -1.1B | 4.7B | 6.6B | 3.9B | -526.2M | 1.7B |
| Income tax | 587M | 1.4B | 1.4B | 120M | -192M | 1.5B | 2.5B | 1.6B | 150.2M | 584M |
| Net income | 1B | 2.5B | 3.1B | -588M | -944M | 2.9B | 3.3B | 2.3B | 207.4M | 1.1B |
| Net margin | 11.2% | 20.9% | 25% | -4.93% | -10.5% | 22.8% | 19% | 15.4% | 3.12% | 9.97% |
| EBITDA | 3B | 5.2B | 5.4B | 4.1B | 1.9B | 5.5B | 8.6B | 5.3B | 1.7B | 3.4B |
| EPS | 1.8 | 4.34 | 5.41 | -1.08 | -1.62 | 5.39 | 6.3 | 4.65 | 0.79 | 2.84 |
| Diluted EPS | 1.78 | 4.28 | 5.34 | -1.08 | -1.62 | 5.31 | 6.19 | 4.59 | 0.78 | 2.83 |
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 | 2B | 4.1B | 4B | 3.9B | 2B | 2B | 2.3B | 2B | 3.4B | 3.1B | 3.9B | 3.6B |
| Cost of revenue | 1.7B | 2.9B | 2.7B | 2.7B | 1.7B | 1.6B | 1.8B | 1.6B | 2.7B | 2.1B | 2.2B | 1.9B |
| Gross profit | 261M | 1.2B | 1.3B | 1.2B | 340.5M | 397.2M | 536M | 471M | 660M | 990M | 1.7B | 1.7B |
| Gross margin | 13.1% | 30.1% | 32.3% | 30% | 16.7% | 19.5% | 23.4% | 23.3% | 19.5% | 32.4% | 43.5% | 46.3% |
| Research & development | 36M | 36M | 24M | 23M | 4.3M | 8.8M | 10M | 7M | 5M | 13M | 4M | 4M |
| Selling, general & administrative | 92M | 98M | 101M | 115M | 75.5M | 46.9M | 87M | 81M | 85M | 85M | 99M | 123M |
| Operating expenses | 178M | 454M | 259M | 300M | 58.4M | 236.7M | 182M | 181M | 130M | 613M | 202M | 267M |
| Operating income | 75M | 763M | 1B | 840M | 272.8M | 117.3M | 325M | 262M | 496M | 349M | 1.5B | 1.4B |
| Operating margin | 3.77% | 18.6% | 25.5% | 21.7% | 13.4% | 5.74% | 14.2% | 13% | 14.7% | 11.4% | 37.6% | 38.2% |
| Non-operating income, net | -41M | 33M | -98M | 15M | -725.2M | 315.9M | 217M | -9M | -69M | 842M | -13M | 190M |
| Pretax income | 48M | 694M | 741M | 658M | -540.7M | 187.6M | 450M | 125M | 289M | 792M | 1.3B | 1.5B |
| Income tax | 115M | 298M | 309M | 273M | 62M | 8.8M | 137M | 24M | 156M | 267M | 527M | 575M |
| Net income | 268M | 396M | 432M | 385M | -564.2M | 189.1M | 313M | 101M | 133M | 525M | 809M | 884M |
| Net margin | 13.5% | 9.64% | 10.8% | 9.94% | -27.7% | 9.26% | 13.7% | 4.99% | 3.93% | 17.2% | 20.5% | 24.5% |
| EBITDA | 443M | 1.1B | 1.6B | 1.5B | 730.2M | 315.9M | 896M | 702M | 1B | 615M | 1.9B | 1.9B |
| EPS | 0.53 | 0.93 | 0.66 | 0.7 | -1.45 | 0.78 | 0.74 | 0.42 | 0.58 | 1.11 | 1.67 | 1.74 |
| Diluted EPS | 0.52 | 0.92 | 0.65 | 0.69 | -1.45 | 0.78 | 0.73 | 0.41 | 0.57 | 1.11 | 1.67 | 1.74 |
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 | 16.8B | 22B | 18B | 14.1B | 14.1B | 22.3B | 28.9B | 31.2B | — | — | 32B |
| Enterprise value | 23.7B | 27.4B | 21.7B | 18.8B | 21.5B | 30.2B | 37.1B | 41.5B | — | — | 26.3B |
| Shares outstanding | 837.5M | 839.1M | 833.9M | 813.4M | 776.5M | 773.4M | 765.3M | 737.2M | 378.2M | 493.8M | 493.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.1 | 8.82 | 5.71 | — | — | 7.65 | 8.78 | 13.5 | — | — | 18 |
| P/S | 1.8 | 1.84 | 1.43 | 1.18 | 1.58 | 1.75 | 1.67 | 2.08 | — | — | 2.27 |
| P/B | 0.92 | 1.1 | 0.78 | 0.64 | 0.68 | 0.94 | 1.09 | 1.1 | — | — | 1.63 |
| EV/EBITDA | 7.82 | 5.23 | 4.03 | 4.65 | 11.5 | 5.5 | 4.34 | 7.84 | — | — | 5.66 |
| EV/Sales | 2.55 | 2.3 | 1.73 | 1.58 | 2.41 | 2.37 | 2.14 | 2.77 | — | — | 2.65 |
| Earnings yield | 6.21% | 11.3% | 17.5% | — | — | 13.1% | 11.4% | 7.41% | — | — | 5.55% |
| FCF yield | 6.93% | 12.5% | 10.2% | 0.11% | -14.7% | 0.47% | 8.7% | -5.45% | — | — | 3.84% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.06 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.8% | 38.3% | 36.8% | 28% | 14.9% | 40.8% | 49.5% | 34.3% | 17.7% | 24.7% | 46.3% |
| Operating margin | 18.5% | 32.1% | 31.8% | 20.8% | 4.01% | 33% | 41.5% | 24.6% | 8.58% | 14.3% | 43.1% |
| Net margin | 11.2% | 20.9% | 25% | -4.93% | -10.5% | 22.8% | 19% | 15.4% | 3.12% | 9.97% | 17.9% |
| ROE | 5.73% | 12.4% | 13.7% | -2.66% | -4.56% | 12.3% | 12.4% | 8.16% | 1.04% | 4.12% | 8.72% |
| ROA | 2.92% | 6.72% | 7.94% | -1.49% | -2.29% | 6.15% | 6.3% | 4.11% | 0.6% | 2.36% | 6.26% |
| ROIC | 4.39% | 9.56% | 10.4% | 9.26% | 1.28% | 9% | 12.9% | 5.66% | 2.64% | 3.26% | 6.95% |
| Return on tangible assets | 3.12% | 7.17% | 8.45% | -1.6% | -2.45% | 6.57% | 6.69% | 4.33% | 0.62% | 2.42% | 5.02% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.2 | 1.82 | 2.11 | 1.62 | 1.23 | 1.62 | 1.41 | 1.1 | 2.88 | 2.54 | 3.12 |
| Quick ratio | 1.42 | 1.18 | 1.29 | 0.91 | 0.66 | 0.99 | 0.96 | 0.6 | 2.28 | 1.91 | 2.33 |
| Debt / equity | 0.46 | 0.32 | 0.24 | 0.26 | 0.38 | 0.39 | 0.38 | 0.39 | 0.37 | 0.37 | 0.34 |
| Debt / assets | 0.23 | 0.17 | 0.14 | 0.15 | 0.19 | 0.2 | 0.19 | 0.2 | 0.21 | 0.21 | 0.2 |
| Net debt / EBITDA | 2.29 | 1.03 | 0.7 | 1.16 | 3.98 | 1.44 | 0.95 | 1.95 | 1.03 | 1.37 | 0.69 |
| Interest coverage | 8.27 | 60.3 | 61.1 | -4.32 | -9.52 | 233.4 | 327.3 | — | 0.07 | 3.28 | 6.49 |
| Effective tax rate | 36.1% | 36.4% | 30.3% | 0% | 0% | 32.4% | 38% | 40.8% | 0% | 35.3% | 39.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.1 | 14.2 | 15.1 | 14.7 | 11.5 | 16.5 | 22.6 | 20.4 | 17.6 | 21.8 | 28.6 |
| EPS (basic) | 1.8 | 4.34 | 5.41 | -1.08 | -1.62 | 5.39 | 6.3 | 4.65 | 0.79 | 2.84 | 2.84 |
| EPS (diluted) | 1.78 | 4.28 | 5.34 | -1.08 | -1.62 | 5.31 | 6.19 | 4.59 | 0.78 | 2.83 | 3.6 |
| Book value per share | 21.7 | 23.8 | 27.6 | 27.1 | 26.7 | 30.7 | 34.6 | 38.4 | 52.5 | 52.7 | 39.8 |
| FCF per share | 1.39 | 3.28 | 2.19 | 0.02 | -2.66 | 0.14 | 3.29 | -2.3 | 0.3 | -1.18 | 3.92 |
| Cash per share | 1.68 | 1.13 | 2.08 | 1.26 | 0.58 | 1.85 | 2.46 | 1.01 | 14.7 | 10.1 | 12.3 |
| Capex per share | 1.69 | 1.93 | 2.29 | 3.43 | 4.03 | — | — | — | — | 4.18 | 5.54 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 15.2% | 13.6% | 15.2% | 23.4% | 35% | — | — | — | — | 19.2% | 19.5% |
| Capex / operating cash flow | 42.4% | 26.5% | 31.5% | 205.6% | 435.8% | — | — | — | — | 139.4% | 58.6% |
| Payout ratio | 5.57% | 13.8% | 5.47% | -18.9% | -11.2% | 3.64% | 16.1% | 22.3% | 181.6% | 22.9% | 9.82% |
| Dividend yield | 0.35% | 1.57% | 0.96% | 0.79% | 0.75% | 0.48% | 1.84% | 1.65% | — | — | 0.55% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.09 |
| Jun 15, 2026 | $0.089 |
| Mar 13, 2026 | $0.092 |
| Sep 15, 2025 | $0.09 |
| Jun 16, 2025 | $0.092 |
| — |
| FY21 | — | $5.39 | — | — | $12.8B | — |
| FY20 | — | -$1.62 | — | — | $8.9B | — |
| FY19 | — | -$1.08 | — | — | $11.9B | — |
| FY18 | — | $5.41 | — | — | $12.6B | — |
| FY17 | — | $4.34 | — | — | $11.9B | — |
| FY16 | — | $1.8 | — | — | $9.3B | — |
| 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 | $2B | $4.1B | $4B | $3.9B | $2B | $2B | $2.3B | $2B | $3.4B | $3.1B | $3.9B | $3.6B |
| YoY change | -53.3% | +124.7% | +5.36% | +10.1% | +2.36% | -50.3% | -42.6% | -47.8% | +66.3% | +49.8% | +72.2% | +78.2% |
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 | 1.4B | 952M | 1.7B | 1B | 450M | 1.4B | 1.9B | 744M | 5.6B | 5B |
| Receivables | 1.4B | 1.4B | 1.2B | 1.1B | 1.3B | 2B | 1.5B | 2.1B | 1.2B | 2.6B |
| Inventory | 1.7B | 1.7B | 2.1B | 2B | 1.9B | 2.4B | 2.7B | 2.9B | 1.9B | 2.7B |
| Total current assets | 4.8B | 4.7B | 5.3B | 4.5B | 4B | 6.1B | 8.3B | 6.5B | 9.2B | 11.2B |
| Property, plant & equipment | 7.3B | 7.9B | 8.7B | 10.3B | 11.9B | 15.1B | 18.8B | 23.4B | 15.8B | 20.8B |
| Goodwill & intangibles | 2.3B | 2.3B | 2.4B | 2.5B | 2.8B | 3B | 3B | 2.9B | 935.2M | 1.2B |
| Total assets | 35.6B | 37B | 39.6B | 39.4B | 41.3B | 47.4B | 52.4B | 56.2B | 34.5B | 45.4B |
| Accounts payable | 943M | 1.1B | 1.2B | 1.3B | 1.4B | 1.7B | 1.9B | 2.3B | 1.1B | 1.9B |
| Short-term debt | 99M | 55M | 32M | 189M | 234M | 340M | 748M | 710M | 438.3M | 572M |
| Total current liabilities | 2.2B | 2.6B | 2.5B | 2.8B | 3.2B | 3.8B | 5.9B | 5.9B | 3.2B | 4.4B |
| Long-term debt | 8.2B | 6.3B | 5.5B | 5.6B | 7.6B | 9B | 9.3B | 10.4B | 6.9B | 9B |
| Total liabilities | 17.5B | 17B | 16.6B | 17.3B | 20.6B | 23.6B | 25.8B | 27.9B | 14.6B | 19.4B |
| Shareholders' equity | 18.2B | 20B | 23B | 22.1B | 20.7B | 23.8B | 26.5B | 28.3B | 19.9B | 26B |
| Total debt | 8.3B | 6.4B | 5.5B | 5.7B | 7.9B | 9.3B | 10B | 11.1B | 7.3B | 9.6B |
| Net debt | 6.9B | 5.4B | 3.8B | 4.7B | 7.4B | 7.9B | 8.1B | 10.3B | 1.7B | 4.6B |
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 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 | 1.3B | 744M | 1.3B | 918M | 5.2B | 5.6B | 6.2B | 4.8B | 4.8B | 5B | 5.4B | 6.1B |
| Receivables | 1.7B | 2.1B | 2.1B | 2B | 1.5B | 1.2B | 1.7B | 1.4B | 2.4B | 2.6B | 2.8B | 2.4B |
| Inventory | 3B | 2.9B | 3.1B | 3.4B | 1.7B | 1.9B | 2.7B | 2.8B | 2.6B | 2.7B | 2.8B | 3.1B |
| Total current assets | 6.7B | 6.5B | 7.3B | 7.1B | 8.8B | 9.2B | 11.4B | 9.7B | 10.5B | 11.2B | 11.7B | 12.2B |
| Property, plant & equipment | — | 23.4B | — | — | — | 15.8B | — | — | — | 20.8B | — | — |
| Goodwill & intangibles | 2.2B | 2.9B | 2.2B | 2.2B | 883.3M | 935.2M | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Total assets | 54.8B | 56.2B | 58.3B | 58.8B | 31.7B | 34.5B | 45.9B | 43B | 44.5B | 45.4B | 46.6B | 48B |
| Accounts payable | 4.1B | 2.3B | 4B | 3.7B | 2B | 1.1B | 2.3B | 2B | 2.9B | 1.9B | 2.9B | 2.9B |
| Short-term debt | 679M | 710M | 761M | 789M | 385.4M | 438.3M | 568M | 536M | 551M | 572M | 606M | 614M |
| Total current liabilities | 5.6B | 5.9B | 4.9B | 4.8B | 3B | 3.2B | 3.4B | 2.8B | 3.8B | 4.4B | 4.1B | 3.9B |
| Long-term debt | 10.1B | 10.4B | 10.7B | 10.9B | 6.3B | 6.9B | 9.4B | 8.9B | 9.1B | 9B | 9.2B | 9.2B |
| Total liabilities | 26.5B | 27.9B | 27.5B | 27.6B | 13.2B | 14.6B | 18.9B | 17.6B | 18.7B | 19.4B | 19.4B | 19.5B |
| Shareholders' equity | 28.3B | 28.3B | 30.8B | 31.2B | 18.4B | 19.9B | 27B | 25.4B | 25.8B | 26B | 27.2B | 28.6B |
| Total debt | 10.7B | 11.1B | 11.5B | 11.7B | 6.7B | 7.3B | 9.9B | 9.4B | 9.6B | 9.6B | 9.8B | 9.8B |
| Net debt | 9.4B | 10.3B | 10.2B | 10.8B | 1.5B | 1.7B | 3.7B | 4.7B | 4.9B | 4.6B | 4.3B | 3.7B |
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 | 1B | 2.5B | 3.1B | -588M | -944M | 3.2B | 4.1B | 2.3B | -676.5M | 1.1B |
| Depreciation & amortization | 1.4B | 1.5B | 1.5B | 1.6B | 1.5B | 1.5B | 1.7B | 1.9B | 1.3B | 1.8B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -360M | 314M | -3M | -91M | -139M | -779M | 294M | -753M | -181M | -839M |
| Operating cash flow | 3.3B | 6.1B | 6B | 1.4B | 718M | 5.9B | 9.1B | 5.6B | 1B | 1.5B |
| Capital expenditure | -1.4B | -1.6B | -1.9B | -2.8B | -3.1B | — | — | — | — | -2.1B |
| Investing cash flow | -1.4B | -1.8B | -898M | -2.9B | -3.2B | -186M | -215M | 1B | 6.9B | -2.2B |
| Dividends paid | -58M | -344M | -172M | -111M | -106M | -106M | -532M | -515M | -376.7M | -246M |
| Share repurchases | 0 | -175M | -189M | -661M | -207M | 0 | -1.4B | -250M | -908.8M | -1B |
| Financing cash flow | -1.1B | -2.5B | -1.7B | -151M | 2.3B | 1.1B | -1.5B | 287M | -1.2B | -1.2B |
| Net change in cash | 914M | 1.8B | 3.4B | -1.7B | -201M | 6.9B | 7.4B | 6.9B | 6.8B | -1.8B |
| Free cash flow | 1.2B | 2.8B | 1.8B | 16M | -2.1B | 105M | 2.5B | -1.7B | 113.6M | -583M |
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 | — | — | — | — | — | — | — | — | 133M | 525M | 809M | 884M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 554M | 413M | 508M | 457M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | — | 647M | 1.3B | 1B | 1.7B |
| Capital expenditure | — | — | — | — | — | — | — | — | -536M | -730M | -680M | -777M |
| Investing cash flow | — | — | — | — | — | — | — | — | -586M | -746M | -631M | -789M |
| Dividends paid | — | — | — | — | — | — | — | — | -61M | -61M | -61M | -61M |
| Share repurchases | — | — | — | — | — | — | — | — | -144M | 0 | 0 | 0 |
| Financing cash flow | 7M | 7M | 54M | 77.6M | 5.1M | 2M | 8M | 3M | -180M | 38M | -71M | -207M |
| Net change in cash | 7M | 7M | 54M | 77.6M | 5.1M | 2M | 8M | 3M | -119M | 551M | 322M | 722M |
| Free cash flow | — | — | — | — | — | — | — | — | 111M | 529M | 344M | 941M |
| Mar 14, 2025 | $0.0865 |
| Dec 13, 2024 | $0.0881 |
| Sep 13, 2024 | $0.46 |
| Date | Ratio |
|---|---|
| May 11, 2007 | 2:1 |