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 | $2.84 | $3.25 | +14.4% | — | $4.4B | — |
| Q1 26 | $2.57 | $2.76 | +7.4% | — | $4.1B | — |
| Q4 25 | $2.4 | $2.69 | +12.1% | — | $4.1B | — |
| Q3 25 | $2.18 | $2.41 | +10.6% | — | $4.2B | — |
| Q2 25 | $1.98 | $2.02 | +2.0% | — | $4.3B | — |
| Q1 25 | $2.04 | $1.89 | -7.4% | — | $4.6B | — |
| Q4 24 | $1.91 | $1.46 | -23.6% | — | $4.4B | — |
| Q3 24 | $1.56 | $1.75 | +12.2% | — | $3.9B | — |
| Q2 24 | $1.27 | $1.58 | +24.4% | — | $3.6B | — |
| Q1 24 | $1.28 | $1.37 | +7.0% | — | $4.6B | — |
| Q4 23 | $1.46 | $1.26 | -13.7% | — | $4.2B | — |
| Q3 23 | $1.16 | $1.09 | -6.0% | — | $3.9B | — |
| Q2 23 | $1.23 | $0.98 | -20.3% | — | $3.4B | — |
| Q1 23 | $1.37 | -$0.56 | -140.9% | — | $4.5B | — |
| Q4 22 | $1.38 | $1.38 | 0.0% | — | $4.6B | — |
| Q3 22 | $1.13 | $1.37 | +21.2% | — | $5.4B | — |
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 | — | $8.63 | — | — | $17B | — |
| FY24 | — | $5.87 | — | — | $16.4B | — |
| FY23 | — | $3.69 | — | — | $16.1B | — |
| FY22 | — | $3.95 | — | — | $20.9B |
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 | $6.7B | $8.8B | $10.5B | $8.7B | $8.3B | $16.9B | $20.9B | $16.1B | $16.4B | $17B |
| YoY change | +0.49% | +31.7% | +18.9% | -17.3% | -4.74% | +105.2% | +23.5% | -23.3% | +2% | +3.95% |
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 | 6.7B | 8.8B | 10.5B | 8.7B | 8.3B | 16.9B | 20.9B | 16.1B | 16.4B | 17B |
| Cost of revenue | 5.7B | 7.7B | 9.1B | 7.2B | 6.1B | 14.6B | 18B | 12B | 12.1B | 12B |
| Gross profit | 1B | 1.1B | 1.4B | 1.5B | 2.2B | 2.3B | 3B | 4.1B | 4.3B | 5B |
| Gross margin | 15.1% | 12.5% | 13.6% | 17.2% | 26.7% | 13.9% | 14.1% | 25.2% | 26% | 29.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 187.2M | 203.4M | 256.9M | 280.7M | 254.6M | 273.2M | 309.7M | 348.7M | 384.9M | 406M |
| Operating expenses | 740.9M | 843.7M | 982.5M | 984.3M | 955.6M | 1B | 1.2B | 1.4B | 1.6B | 1.7B |
| Operating income | 268.9M | 255.6M | 447.4M | 507.2M | 1.3B | 1.3B | 1.7B | 2.6B | 2.7B | 3.3B |
| Operating margin | 4.02% | 2.9% | 4.27% | 5.85% | 15.2% | 7.77% | 8.26% | 16.4% | 16.5% | 19.6% |
| Non-operating income, net | -226.2M | -298M | -193.7M | -214.7M | -2.5B | -475.7M | 429.9M | 6.2M | 10.6M | 8M |
| Pretax income | -259.7M | -292.9M | 65.9M | -46.7M | -1.6B | 436.9M | 1.7B | 1.9B | 1.9B | 2.5B |
| Income tax | -100.6M | -397.1M | 5.5M | -87.9M | -248.1M | 14.8M | 131.8M | 363.2M | 384.5M | 529.7M |
| Net income | -159.1M | 104.2M | 60.4M | 41.2M | -1.3B | 422.1M | 1.5B | 1.6B | 1.6B | 2B |
| Net margin | -2.38% | 1.18% | 0.58% | 0.48% | -16% | 2.49% | 7.32% | 9.83% | 9.48% | 11.5% |
| EBITDA | 1.2B | 1.3B | 1.5B | 1.5B | 2.2B | 2.1B | 2.8B | 4B | 4.1B | 4.9B |
| EPS | -1.51 | -0.31 | -0.53 | -1.44 | -7.26 | -0.07 | 3.95 | 3.69 | 5.87 | 8.63 |
| Diluted EPS | -1.51 | -0.31 | -0.53 | -1.44 | -7.26 | -0.07 | 3.88 | 3.66 | 5.87 | 8.63 |
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 | 3.9B | 4.2B | 4.6B | 3.6B | 3.9B | 4.4B | 4.6B | 4.3B | 4.2B | 4.1B | 4.1B | 4.4B |
| Cost of revenue | 3B | 3.2B | 3.6B | 2.5B | 2.7B | 3.3B | 3.6B | 2.8B | 2.9B | 2.7B | 2.8B | 2.8B |
| Gross profit | 875.3M | 999.6M | 1B | 1B | 1.1B | 1.1B | 936.1M | 1.5B | 1.3B | 1.4B | 1.3B | 1.7B |
| Gross margin | 22.5% | 23.6% | 22% | 28.5% | 29.4% | 25.1% | 20.5% | 34% | 30.4% | 33.5% | 31.1% | 37.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 90M | 95.3M | 86.5M | 98.3M | 102.6M | 97.5M | 94.5M | 95M | 104.8M | 111.7M | 107.8M | 108.1M |
| Operating expenses | 370.2M | 364.3M | 364.5M | 388.8M | 403.2M | 403.7M | 392.8M | 416.8M | 424.4M | 440M | 427.3M | 450.5M |
| Operating income | 505.1M | 635.3M | 639.4M | 627.2M | 728.2M | 700.5M | 543.3M | 1B | 836.9M | 917.4M | 846.9M | 1.2B |
| Operating margin | 13% | 15% | 14% | 17.6% | 18.9% | 15.9% | 11.9% | 24.3% | 20.2% | 22.6% | 20.7% | 27.8% |
| Non-operating income, net | 2.9M | 4.9M | 4.5M | 2.8M | 1.8M | 1.6M | 5.8M | 6.1M | 5.3M | -9.2M | -8M | 7M |
| Pretax income | 332.9M | 460.1M | 415.3M | 453.2M | 545.1M | 524.4M | 352M | 821.3M | 620.9M | 692.2M | 611.3M | 1B |
| Income tax | 53.9M | 102.5M | 82.7M | 94.3M | 97M | 110.4M | 72.2M | 184.1M | 134.3M | 139.1M | 123.9M | 227.2M |
| Net income | 279M | 357.6M | 332.6M | 358.9M | 448.1M | 414M | 279.8M | 637.2M | 486.6M | 553.1M | 487.4M | 777.7M |
| Net margin | 7.16% | 8.43% | 7.29% | 10.1% | 11.6% | 9.4% | 6.13% | 15% | 11.7% | 13.6% | 11.9% | 17.5% |
| EBITDA | 839.3M | 979.5M | 979.9M | 977.8M | 1.1B | 1.1B | 910.9M | 1.4B | 1.2B | 1.3B | 1.3B | 1.7B |
| EPS | 0.97 | — | 1.23 | 1.34 | 1.77 | 1.46 | 0.92 | 2.92 | 2.21 | 2.54 | 2.23 | 3.57 |
| Diluted EPS | 0.97 | — | 1.22 | 1.33 | 1.77 | 1.46 | 0.92 | 2.92 | 2.2 | 2.54 | 2.23 | 3.57 |
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 | — | — | 8.1B | 9.5B | 6.1B | 11.9B | 16.7B | 19.5B | 38.9B | 39.6B | 59.5B |
| Enterprise value | — | — | 14.5B | 17B | 13.7B | 18.4B | 28.1B | 32.4B | 53B | 57B | 79.2B |
| Shares outstanding | 184.7M | 206.9M | 224.2M | 232.5M | 232.2M | 228.6M | 227.3M | 224.6M | 217.8M | 214.7M | 214.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 133.7 | 230.4 | — | 28.3 | 10.9 | 12.4 | 25 | 20.2 | 26.5 |
| P/S | — | — | 0.77 | 1.09 | 0.74 | 0.7 | 0.8 | 1.21 | 2.37 | 2.33 | 3.55 |
| P/B | — | — | 1.08 | 1.12 | 1.04 | 2.31 | 3.35 | 4.23 | 8.8 | 12.4 | 19 |
| EV/EBITDA | — | — | 9.9 | 11.2 | 6.11 | 8.57 | 10.1 | 8.18 | 12.8 | 11.7 | 14.4 |
| EV/Sales | — | — | 1.38 | 1.96 | 1.66 | 1.09 | 1.34 | 2.02 | 3.23 | 3.35 | 4.73 |
| Earnings yield | — | — | 0.75% | 0.43% | — | 3.53% | 9.17% | 8.09% | 4% | 4.94% | 3.77% |
| FCF yield | — | — | -24.4% | -15.7% | 12.9% | 15.1% | 6.26% | 4.23% | 1.76% | 1.47% | 0.11% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.2 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.1% | 12.5% | 13.6% | 17.2% | 26.7% | 13.9% | 14.1% | 25.2% | 26% | 29.4% | 37.9% |
| Operating margin | 4.02% | 2.9% | 4.27% | 5.85% | 15.2% | 7.77% | 8.26% | 16.4% | 16.5% | 19.6% | 27.8% |
| Net margin | -2.38% | 1.18% | 0.58% | 0.48% | -16% | 2.49% | 7.32% | 9.83% | 9.48% | 11.5% | 13.5% |
| ROE | -2.78% | 1.54% | 0.81% | 0.49% | -22.4% | 8.15% | 30.7% | 34.3% | 35.2% | 61.2% | 70.8% |
| ROA | -1.24% | 0.72% | 0.36% | 0.22% | -8.35% | 2.78% | 7.83% | 7.64% | 6.83% | 7.76% | 9.24% |
| ROIC | 2.55% | 2.19% | 2.95% | 3.17% | 9.31% | 10.9% | 9.75% | 12.2% | 11.7% | 12.8% | 13% |
| Return on tangible assets | -1.74% | 1.09% | 0.47% | 0.27% | -9.14% | 2.99% | 9.1% | 8.62% | 7.48% | 8.3% | 8.73% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.86 | 0.79 | 0.51 | 0.89 | 0.82 | 0.77 | 0.77 | 0.79 | 0.72 | 0.67 | 0.77 |
| Quick ratio | 0.74 | 0.66 | 0.45 | 0.8 | 0.72 | 0.7 | 0.64 | 0.66 | 0.62 | 0.55 | 0.68 |
| Debt / equity | 0.85 | 0.75 | 0.89 | 0.93 | 1.32 | 1.28 | 2.32 | 2.82 | 3.23 | 5.48 | 5.16 |
| Debt / assets | 0.38 | 0.35 | 0.39 | 0.42 | 0.49 | 0.44 | 0.59 | 0.63 | 0.63 | 0.69 | 0.69 |
| Net debt / EBITDA | 3.88 | 3.66 | 4.39 | 4.97 | 3.37 | 3.01 | 4.1 | 3.25 | 3.42 | 3.58 | 3.54 |
| Interest coverage | 1.06 | 1.09 | 2.41 | 0.86 | -3.02 | 2.13 | 4.73 | 3.82 | 3.53 | 3.92 | 3.92 |
| Effective tax rate | 0% | 0% | 8.35% | 0% | 0% | 3.39% | 7.92% | 18.7% | 19.8% | 21.3% | 21.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 36.2 | 42.6 | 46.8 | 37.3 | 35.6 | 74.1 | 92.1 | 71.5 | 75.2 | 79.3 | 77.9 |
| EPS (basic) | -1.51 | -0.31 | -0.53 | -1.44 | -7.26 | -0.07 | 3.95 | 3.69 | 5.87 | 8.63 | 8.63 |
| EPS (diluted) | -1.51 | -0.31 | -0.53 | -1.44 | -7.26 | -0.07 | 3.88 | 3.66 | 5.87 | 8.63 | 10.4 |
| Book value per share | 31 | 32.7 | 33.3 | 36.3 | 25.4 | 22.7 | 21.9 | 20.5 | 20.3 | 14.9 | 14.6 |
| FCF per share | 1.49 | -1.73 | -8.79 | -6.4 | 3.41 | 7.86 | 4.6 | 3.68 | 3.14 | 2.72 | 3.46 |
| Cash per share | 0.4 | 0.66 | 1.04 | 1.42 | 1.05 | 0.69 | 0.96 | 0.63 | 0.72 | 0.77 | 0.62 |
| Capex per share | 3.04 | 6.27 | 13.9 | 12.4 | 4.1 | 2.21 | 5.87 | 10.6 | 13.6 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 8.4% | 14.7% | 29.7% | 33.2% | 11.5% | 2.98% | 6.38% | 14.9% | 18.1% | — | — |
| Capex / operating cash flow | 96.9% | 256.4% | 351.9% | 295% | -157.2% | 31.4% | 53.9% | 69.6% | 86.4% | — | — |
| Payout ratio | -450.2% | 820.1% | 1.5K% | 2.3K% | -29.9% | 44.4% | 24.8% | 27.1% | 39.6% | 41.8% | 40.6% |
| Dividend yield | — | — | 11.4% | 10.2% | 6.46% | 1.57% | 2.27% | 2.19% | 1.58% | 2.07% | 1.82% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $1.25 |
| Apr 30, 2026 | $1.25 |
| Jan 30, 2026 | $1.00 |
| — |
| FY21 | — | -$0.07 | — | — | $16.9B | — |
| FY20 | — | -$7.26 | — | — | $8.3B | — |
| FY19 | — | -$1.44 | — | — | $8.7B | — |
| FY18 | — | -$0.53 | — | — | $10.5B | — |
| FY17 | — | -$0.31 | — | — | $8.8B | — |
| FY16 | — | -$1.51 | — | — | $6.7B | — |
| 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 | $3.9B | $4.2B | $4.6B | $3.6B | $3.9B | $4.4B | $4.6B | $4.3B | $4.2B | $4.1B | $4.1B | $4.4B |
| YoY change | -27.3% | -6.92% | +0.93% | +4.65% | -1.15% | +3.91% | -0.02% | +19.6% | +7.77% | -7.94% | -10.2% | +4.23% |
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 | 73.5M | 137.2M | 232.1M | 331.1M | 242.8M | 158.5M | 219M | 141.7M | 157.3M | 166.1M |
| Receivables | 674.6M | 827.6M | 865.5M | 855M | 862.8M | 1.3B | 1.4B | 1.5B | 1.6B | 1.5B |
| Inventory | 137.7M | 204.5M | 164.7M | 161.5M | 181.5M | 153.4M | 393.8M | 371.5M | 334.3M | 429.3M |
| Total current assets | 1B | 1.3B | 1.4B | 1.7B | 1.5B | 1.8B | 2.4B | 2.2B | 2.3B | 2.4B |
| Property, plant & equipment | 9.7B | 10.4B | 12.9B | 14.5B | 12.2B | 11.7B | 14.2B | 15.8B | 18.1B | 20.5B |
| Goodwill & intangibles | 3.7B | 4.8B | 4.1B | 3.5B | 1.4B | 1.1B | 2.7B | 2.4B | 2B | 1.7B |
| Total assets | 12.9B | 14.4B | 16.9B | 18.8B | 15.9B | 15.2B | 19.6B | 20.7B | 22.7B | 25.2B |
| Accounts payable | 691.4M | 1B | 1.2B | 954.8M | 833.8M | 1.4B | 1.4B | 1.6B | 2B | 1.9B |
| Short-term debt | 275M | 350M | 1B | 382.2M | 368.6M | 162.8M | 834.3M | 620.7M | 387.7M | 770.1M |
| Total current liabilities | 1.2B | 1.6B | 2.8B | 1.9B | 1.8B | 2.3B | 3.1B | 2.8B | 3.2B | 3.5B |
| Long-term debt | 4.6B | 4.7B | 5.6B | 7.5B | 7.4B | 6.5B | 10.7B | 12.4B | 13.9B | 16.8B |
| Total liabilities | 7.1B | 7.6B | 9.5B | 10.4B | 10B | 10B | 14.6B | 16.1B | 18.3B | 22B |
| Shareholders' equity | 5.7B | 6.8B | 7.5B | 8.4B | 5.9B | 5.2B | 5B | 4.6B | 4.4B | 3.2B |
| Total debt | 4.9B | 5.1B | 6.7B | 7.9B | 7.8B | 6.6B | 11.6B | 13B | 14.3B | 17.5B |
| Net debt | 4.8B | 4.9B | 6.4B | 7.5B | 7.6B | 6.5B | 11.3B | 12.9B | 14.1B | 17.4B |
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 | 139.5M | 141.7M | 109.9M | 166.4M | 127.2M | 157.3M | 151.4M | 113.1M | 124.1M | 166.1M | 100.1M | 132.3M |
| Receivables | 1.2B | 1.5B | 1.5B | 1.2B | 1.3B | 1.6B | 1.4B | 1.4B | 1.4B | 1.5B | 1.7B | 2B |
| Inventory | 536.2M | 371.5M | 224.5M | 320.6M | 414.9M | 334.3M | 256.2M | 443.5M | 490.7M | 429.3M | 334.4M | 311.7M |
| Total current assets | 2.1B | 2.2B | 2B | 1.9B | 2B | 2.3B | 2.1B | 2.2B | 2.3B | 2.4B | 2.4B | 2.6B |
| Property, plant & equipment | 15.3B | 15.8B | 16.3B | 16.9B | 17.4B | 18.1B | 18.4B | 19B | 19.6B | 20.5B | 21.8B | 23.1B |
| Goodwill & intangibles | 2.4B | 2.4B | 2.3B | 2.2B | 2.1B | 2B | 1.9B | 1.8B | 1.7B | 1.7B | 2.2B | 2.1B |
| Total assets | 20.2B | 20.7B | 20.8B | 21.3B | 21.9B | 22.7B | 22.8B | 23.5B | 24.2B | 25.2B | 27.1B | 28.5B |
| Accounts payable | 1.6B | 1.6B | 1.7B | 1.7B | 1.5B | 2B | 1.9B | 1.7B | 1.6B | 1.9B | 2B | 2.1B |
| Short-term debt | 602M | 620.7M | 546.1M | 601.2M | 653.3M | 387.7M | 660.4M | 768.2M | 689.3M | 770.1M | 696.9M | 558M |
| Total current liabilities | 2.7B | 2.8B | 2.8B | 2.9B | 2.6B | 3.2B | 3.2B | 3.2B | 2.9B | 3.5B | 3.4B | 3.4B |
| Long-term debt | 12.4B | 12.4B | 12.6B | 13B | 13.7B | 13.9B | 15.5B | 16.1B | 16.7B | 16.8B | 18.4B | 19B |
| Total liabilities | 15.8B | 16.1B | 16.3B | 16.9B | 17.4B | 18.3B | 20.2B | 20.8B | 21.3B | 22B | 23.8B | 24.7B |
| Shareholders' equity | 4.4B | 4.6B | 4.6B | 4.3B | 4.5B | 4.4B | 2.6B | 2.7B | 2.8B | 3.2B | 3.3B | 3.8B |
| Total debt | 13B | 13B | 13.1B | 13.6B | 14.3B | 14.3B | 16.2B | 16.9B | 17.4B | 17.5B | 19.1B | 19.6B |
| Net debt | 12.8B | 12.9B | 13B | 13.5B | 14.2B | 14.1B | 16.1B | 16.7B | 17.3B | 17.4B | 19B | 19.4B |
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 | -159.1M | 104.2M | 60.4M | 41.2M | -1.3B | 422.1M | 1.5B | 1.6B | 1.6B | 2B |
| Depreciation & amortization | 757.7M | 809.5M | 815.9M | 971.6M | 865.1M | 870.6M | 1.1B | 1.3B | 1.4B | 1.5B |
| Stock-based compensation | 29.7M | 42.3M | 56.3M | 60.3M | 66.2M | 59.2M | 57.5M | 62.4M | 63.2M | 69.5M |
| Change in working capital | -62.7M | 6.9M | 11.5M | -34.7M | 52.4M | 213.6M | -399.5M | 83.6M | -800K | -235.5M |
| Operating cash flow | 579.9M | 506.1M | 885.2M | 975.6M | -605.2M | 1.6B | 2.5B | 3.4B | 3.4B | 3.9B |
| Capital expenditure | -562.1M | -1.3B | -3.1B | -2.9B | -951.6M | -505.1M | -1.3B | -2.4B | -3B | — |
| Investing cash flow | -558.6M | -1.9B | -3.1B | -3.1B | -738.1M | -473.2M | -4.1B | -2.4B | -3B | -308.7M |
| Dividends paid | -716.2M | -854.5M | -919.6M | -964.8M | -395.9M | -187.5M | -379.7M | -427.3M | -615.5M | -818.3M |
| Share repurchases | — | — | -4M | -13.9M | -268.2M | -53.2M | -1.2B | -429.5M | -754.7M | -641.8M |
| Financing cash flow | -3B | -1.7B | 542.8M | -2B | -2.9B | -3.4B | -33.2B | -61B | -85.1B | -110.8B |
| Net change in cash | -2.9B | -3B | -1.7B | -4.1B | -4.2B | -2.2B | -34.9B | -60B | -84.7B | -107.2B |
| Free cash flow | 275.3M | -358M | -2B | -1.5B | 792.9M | 1.8B | 1B | 826.2M | 683.9M | 584.1M |
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 | 279M | 357.6M | 332.6M | 359M | 447.9M | 414M | 279.8M | 637.2M | 486.6M | 553.1M | 487.4M | 777.7M |
| Depreciation & amortization | 331.3M | 341.4M | 340.5M | 348.6M | 355.4M | 378.5M | 367.6M | 373.7M | 383.5M | 390.5M | 426M | 453.1M |
| Stock-based compensation | 15.7M | 16.7M | 14.6M | 15.1M | 17.7M | 15.8M | 17.6M | 17.1M | 17.5M | 17.3M | 23.2M | 18M |
| Change in working capital | -188.3M | -10.1M | 122.3M | -28.9M | -261.5M | 167.3M | 126.6M | -264.7M | -327M | 229.6M | -283.9M | -134.1M |
| Operating cash flow | 495.6M | 810M | 895.1M | 790.8M | 655.1M | 1.1B | 856.3M | 858.3M | 599.2M | 1.5B | 739.5M | 1.4B |
| Capital expenditure | -591.7M | -720M | -669.8M | -740.3M | -828.8M | -726.9M | -792.2M | — | — | — | — | — |
| Investing cash flow | -599.2M | -727M | -677.9M | -749.8M | -847.3M | -746.3M | -813.3M | -50.7M | -19.3M | -217.6M | -1.3B | -3.4M |
| Dividends paid | -115.2M | -112.5M | -116.6M | -167.6M | -166.4M | -164.9M | -167.2M | -218.4M | -216.9M | -215.8M | -218.9M | -269.7M |
| Share repurchases | -153.6M | -41M | -160.2M | -391.8M | -221.2M | -54.7M | -124.9M | -324.3M | -155.6M | -37M | -55M | -80.1M |
| Financing cash flow | -17.4B | -13.1B | -14.1B | -21.8B | -23.1B | -26.2B | -25.8B | -22.6B | -38.5B | -23.9B | -30.2B | -22.9B |
| Net change in cash | -17.5B | -13B | -13.9B | -21.7B | -23.3B | -25.8B | -25.7B | -21.8B | -37.9B | -22.6B | -30.7B | -21.5B |
| Free cash flow | -184.4M | 237.7M | 206.6M | 164.2M | -287.9M | 601M | 162.2M | -47.8M | -72.6M | 542.3M | -160M | 431.2M |
| Oct 31, 2025 |
| $1.00 |
| Jul 31, 2025 | $1.00 |
| Apr 30, 2025 | $1.00 |
| Jan 31, 2025 | $0.75 |
| Oct 31, 2024 | $0.75 |