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 | $0.82 | $0.95 | +15.9% | — | $3B | — |
| Q1 26 | $0.87 | $1.07 | +23.0% | — | $3.1B | — |
| Q3 25 | $0.75 | $0.85 | +13.3% | — | $3B | — |
| Q2 25 | $0.88 | $0.99 | +12.5% | — | $3.1B | — |
| Q1 25 | $0.77 | $0.94 | +22.1% | — | $2.9B | — |
| Q4 24 | $0.71 | $0.94 | +32.4% | — | $2.8B | — |
| Q3 24 | $0.68 | $0.81 | +19.1% | — | $2.9B | — |
| Q2 24 | $0.97 | $0.59 | -39.2% | — | $3.3B | — |
| Q1 24 | $1.03 | $1.27 | +23.3% | — | $3.4B | — |
| Q4 23 | $1.01 | $1.92 | +90.1% | — | $3.4B | — |
| Q3 23 | $1.43 | $0.91 | -36.4% | — | $3.2B | — |
| Q2 23 | $1.61 | $1.9 | +18.0% | — | $4.1B | — |
| Q1 23 | $1.65 | $1.91 | +15.8% | — | $4.1B | — |
| Q4 22 | $1.39 | $1.36 | -2.2% | — | $3.6B | — |
| Q3 22 | $0.99 | $1.03 | +4.0% | — | $3B | — |
| Q2 22 | $0.82 | $1.08 | +31.7% | — | $2.8B | — |
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 | — | $3.66 | — | — | $12B | — |
| FY24 | — | $3.62 | — | — | $12.5B | — |
| FY23 | — | $6.64 | — | — | $14.9B | — |
| FY22 | — | $4.32 | — | — | $11.8B |
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 | $4.3B | $5.3B | $7.7B | $7.3B | $5.1B | $6.5B | $11.8B | $14.9B | $12.5B | $12B |
| YoY change | -37.8% | +23.2% | +44.8% | -4.76% | -29.4% | +26.7% | +80.4% | +26.4% | -15.8% | -4.33% |
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 | 4.3B | 5.3B | 7.7B | 7.3B | 5.1B | 6.5B | 11.8B | 14.9B | 12.5B | 12B |
| Cost of revenue | 3.2B | 3.7B | 5.3B | 5.1B | 4.1B | 4.6B | 7.1B | 8.7B | 8.1B | 7.9B |
| Gross profit | 1.1B | 1.6B | 2.4B | 2.2B | 1.1B | 1.9B | 4.7B | 6.2B | 4.4B | 4.1B |
| Gross margin | 26.3% | 30.3% | 31.1% | 30% | 20.6% | 29.3% | 39.7% | 41.7% | 35% | 34.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 852.7M | 994.4M | 1.2B | 1.2B | 912.6M | 1B | 1.4B | 1.6B | 1.6B | 1.6B |
| Operating expenses | 878M | 1B | 1.2B | 1.2B | 917.8M | 1B | 1.4B | 1.7B | 1.6B | 1.6B |
| Operating income | -63.9M | 330.4M | 866.9M | 827.3M | -46.2M | 759.3M | 3B | 4.3B | 2.5B | 2.3B |
| Operating margin | -1.49% | 6.25% | 11.3% | 11.3% | -0.9% | 11.6% | 25.9% | 28.7% | 20.1% | 19.1% |
| Non-operating income, net | 48.7M | 58.5M | 231.9M | 103.3M | -566.1M | 470.2M | 114.1M | 358.5M | -30.9M | 15M |
| Pretax income | 34.4M | 427.7M | 1.1B | 933.7M | -619.3M | 1.2B | 3.2B | 4.6B | 2.6B | 2.5B |
| Income tax | 17.1M | -17.1M | 229.2M | 202.5M | 23.1M | 189.4M | 617.2M | 675M | 479.7M | 500.6M |
| Net income | 58.7M | 536.4M | 873.9M | 731.3M | -642.4M | 1.1B | 2.5B | 4B | 2.1B | 2B |
| Net margin | 1.37% | 10.1% | 11.4% | 10% | -12.5% | 16.2% | 21.7% | 26.6% | 16.6% | 16.5% |
| EBITDA | 746.9M | 1.1B | 1.8B | 1.5B | 767M | 1.9B | 4B | 5B | 3.3B | 3.2B |
| EPS | 0.09 | 0.92 | 1.48 | 1.26 | -1.08 | 1.86 | 4.32 | 6.64 | 3.62 | 3.66 |
| Diluted EPS | 0.09 | 0.92 | 1.48 | 1.26 | -1.08 | 1.86 | 4.32 | 6.64 | 3.62 | 3.66 |
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 | 3.2B | 3.4B | 3.4B | 3.3B | 2.9B | 2.8B | 2.9B | 3.1B | 3B | 3B | 3.1B | 3B |
| Cost of revenue | 2B | 2.1B | 2.1B | 2.1B | 1.9B | 1.9B | 1.9B | 2B | 1.9B | 2B | 2.1B | 2B |
| Gross profit | 1.3B | 1.3B | 1.3B | 1.2B | 979.9M | 923M | 1B | 1.1B | 1B | 1B | 1.1B | 984.7M |
| Gross margin | 39.1% | 37.9% | 38% | 35.5% | 33.6% | 32.4% | 34.3% | 34.7% | 34.7% | 33.9% | 33.9% | 33.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 432.7M | 410.7M | 417.1M | 496.7M | 454M | 161.5M | 457.1M | 483.6M | 435M | 210.3M | 403.4M | 484.1M |
| Operating expenses | 396.6M | 416.3M | 416.3M | 666.4M | 442.8M | 9.4M | 451.4M | 489.3M | 435.4M | 228.8M | 411M | 490.7M |
| Operating income | 867.9M | 817.1M | 810.6M | 511.7M | 537.1M | 659M | 549.9M | 582.7M | 596.6M | 564.2M | 587.1M | 494M |
| Operating margin | 26.8% | 23.9% | 23.6% | 15.4% | 18.4% | 23.2% | 18.8% | 18.9% | 20% | 18.8% | 18.9% | 16.7% |
| Non-operating income, net | -110.4M | 207.8M | 52.6M | -82.5M | 7.6M | -4.2M | 14M | 32.7M | -9M | -22.7M | 27.8M | 48M |
| Pretax income | 825M | 968.9M | 835.1M | 486.4M | 593.2M | 641.8M | 599.2M | 647M | 624.3M | 603.3M | 667.6M | 574.1M |
| Income tax | 278.2M | -176.8M | 84.9M | 138.1M | 134M | 122.7M | 81.3M | 105.3M | 171.7M | 142.2M | 103.5M | 81.9M |
| Net income | 546.8M | 1.1B | 750.2M | 348.2M | 459.2M | 519.1M | 517.9M | 541.7M | 452.6M | 461.1M | 564.2M | 492.1M |
| Net margin | 16.9% | 33.6% | 21.8% | 10.5% | 15.8% | 18.2% | 17.7% | 17.6% | 15.2% | 15.4% | 18.2% | 16.6% |
| EBITDA | 980.3M | 995.1M | 1B | 640.6M | 760.3M | 818.5M | 757.4M | 806.8M | 790.8M | 782.1M | 837.6M | 741.3M |
| EPS | 0.92 | 1.93 | 1.28 | 0.58 | 0.8 | 0.95 | 0.94 | 1 | 0.86 | 0.89 | 1.08 | 0.94 |
| Diluted EPS | 0.92 | 1.93 | 1.28 | 0.58 | 0.8 | 0.95 | 0.94 | 1 | 0.86 | 0.89 | 1.08 | 0.94 |
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 | 21.1B | 18.8B | 12.6B | 13.4B | 9.4B | 12.3B | 20.8B | 20.5B | 21.3B | 20.3B | 28.3B |
| Enterprise value | 19.9B | 18.2B | 12.2B | 12.7B | 8.8B | 12B | 20.1B | 17.6B | 18.8B | 17.9B | 54.6B |
| Shares outstanding | 590.3M | 590.3M | 590.3M | 590.3M | 590.3M | 590.3M | 590.3M | 589.4M | 563.7M | 528M | 528M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 358.8 | 35.1 | 14.4 | 18.3 | — | 11.7 | 8.14 | 5.18 | 10.3 | 10.3 | 14.8 |
| P/S | 4.91 | 3.56 | 1.64 | 1.83 | 1.83 | 1.89 | 1.76 | 1.38 | 1.7 | 1.69 | 2.35 |
| P/B | 1.85 | 1.62 | 1.06 | 1.1 | 0.82 | 1.02 | 1.48 | 1.2 | 1.27 | 1.21 | 3.34 |
| EV/EBITDA | 26.6 | 16.2 | 6.89 | 8.43 | 11.5 | 6.31 | 5.08 | 3.51 | 5.72 | 5.61 | 19.9 |
| EV/Sales | 4.63 | 3.45 | 1.59 | 1.73 | 1.72 | 1.85 | 1.71 | 1.18 | 1.5 | 1.49 | 4.53 |
| Earnings yield | 0.28% | 2.85% | 6.94% | 5.47% | — | 8.55% | 12.3% | 19.3% | 9.75% | 9.72% | 6.74% |
| FCF yield | 0.48% | -3.09% | 2.08% | 8.81% | 14.1% | -1.02% | 3.71% | 18.4% | 10.1% | 9.77% | 3.05% |
| PEG | — | — | — | — | — | — | — | — | — | — | -2.47 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.3% | 30.3% | 31.1% | 30% | 20.6% | 29.3% | 39.7% | 41.7% | 35% | 34.4% | 33.2% |
| Operating margin | -1.49% | 6.25% | 11.3% | 11.3% | -0.9% | 11.6% | 25.9% | 28.7% | 20.1% | 19.1% | 16.7% |
| Net margin | 1.37% | 10.1% | 11.4% | 10% | -12.5% | 16.2% | 21.7% | 26.6% | 16.6% | 16.5% | 15.9% |
| ROE | 0.51% | 4.63% | 7.36% | 6% | -5.61% | 8.7% | 18.2% | 23.2% | 12.4% | 11.7% | 11.6% |
| ROA | 0.42% | 3.73% | 6.13% | 4.93% | -4.68% | 7.29% | 14.5% | 18.8% | 10.2% | 9.83% | 6.79% |
| ROIC | -0.31% | 3% | 5.97% | 5.65% | -0.42% | 5.44% | 18.3% | 25.8% | 14.3% | 12.7% | 12% |
| Return on tangible assets | 0.57% | 4.84% | 7.72% | 6.24% | -5.92% | 9% | 17.1% | 21.6% | 11.7% | 11.4% | 10.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.87 | 2.6 | 3.18 | 3.18 | 3.68 | 3.19 | 3.04 | 3.62 | 3.5 | 3.87 | 4.07 |
| Quick ratio | 1.97 | 1.45 | 1.71 | 1.91 | 2.27 | 1.48 | 1.61 | 2.27 | 2.1 | 2.33 | 2.39 |
| Debt / equity | 0.07 | 0.08 | 0.05 | 0.09 | 0.08 | 0.04 | 0.06 | 0.04 | 0.03 | 0.03 | 0.03 |
| Debt / assets | 0.06 | 0.07 | 0.04 | 0.07 | 0.06 | 0.03 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 |
| Net debt / EBITDA | -1.6 | -0.49 | -0.21 | -0.47 | -0.76 | -0.14 | -0.17 | -0.58 | -0.75 | -0.76 | -0.74 |
| Interest coverage | 2.54 | 16.8 | 30.9 | 22.5 | -21.9 | 53.5 | 69.9 | 44.4 | 42.8 | 53.7 | 51.3 |
| Effective tax rate | 49.7% | 0% | 20.8% | 21.7% | 0% | 15.2% | 19.5% | 14.6% | 18.8% | 20.2% | 20.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.27 | 8.96 | 13 | 12.4 | 8.72 | 11 | 19.9 | 25.2 | 22.2 | 22.7 | 11.8 |
| EPS (basic) | 0.09 | 0.92 | 1.48 | 1.26 | -1.08 | 1.86 | 4.32 | 6.64 | 3.62 | 3.66 | 3.66 |
| EPS (diluted) | 0.09 | 0.92 | 1.48 | 1.26 | -1.08 | 1.86 | 4.32 | 6.64 | 3.62 | 3.66 | 3.78 |
| Book value per share | 19.3 | 19.6 | 20.1 | 20.6 | 19.4 | 20.5 | 23.8 | 28.9 | 29.8 | 31.9 | 16.8 |
| FCF per share | 0.17 | -0.98 | 0.44 | 2 | 2.25 | -0.21 | 1.3 | 6.41 | 3.83 | 3.75 | 3.37 |
| Cash per share | 3.44 | 2.58 | 1.55 | 2.99 | 2.47 | 1.21 | 2.59 | 6.12 | 5.41 | 5.45 | 2.76 |
| Capex per share | 0.09 | 0.02 | 0.02 | 0.01 | 0.02 | 0.03 | 0.05 | 0.02 | 0.03 | 1.17 | 1.08 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.19% | 0.24% | 0.14% | 0.08% | 0.26% | 0.27% | 0.25% | 0.1% | 0.15% | 5.15% | 4.52% |
| Capex / operating cash flow | 5.53% | 11.4% | 1.26% | 0.37% | 1.37% | 2.94% | 2.3% | 0.33% | 0.64% | 23.7% | 24.3% |
| Payout ratio | 864.2% | 90.2% | 55.4% | 66.2% | -12.9% | 30.3% | 20.8% | 16.1% | 36.5% | 45.6% | 47.6% |
| Dividend yield | 2.41% | 2.57% | 3.85% | 3.62% | 0.88% | 2.59% | 2.56% | 3.11% | 3.56% | 4.44% | 4.36% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 19, 2026 | $1.20 |
| May 20, 2025 | $0.56 |
| Nov 19, 2024 | $0.54 |
| May 20, 2024 | $0.80 |
| Nov 20, 2023 | $0.40 |
| May 22, 2023 | $0.68 |
| Nov 21, 2022 | $0.34 |
| — |
| FY21 | — | $1.86 | — | — | $6.5B | — |
| FY20 | — | -$1.08 | — | — | $5.1B | — |
| FY19 | — | $1.26 | — | — | $7.3B | — |
| FY18 | — | $1.48 | — | — | $7.7B | — |
| FY17 | — | $0.92 | — | — | $5.3B | — |
| FY16 | — | $0.09 | — | — | $4.3B | — |
| 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 | $3.2B | $3.4B | $3.4B | $3.3B | $2.9B | $2.8B | $2.9B | $3.1B | $3B | $3B | $3.1B | $3B |
| YoY change | +8.84% | -5.67% | -16.9% | -18.5% | -9.96% | -16.7% | -15.1% | -7.1% | +2.15% | +5.27% | +6.1% | -3.86% |
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 | 1.5B | 916.1M | 1.8B | 1.5B | 716M | 1.5B | 3.6B | 3B | 2.9B |
| Receivables | 954.7M | 1.2B | 1.7B | 1.3B | 968.1M | 1.3B | 2.5B | 2.5B | 1.9B | 1.9B |
| Inventory | 1.6B | 2.4B | 2.5B | 2.3B | 1.6B | 2.7B | 4B | 3.9B | 3.7B | 3.6B |
| Total current assets | 5B | 5.4B | 5.5B | 5.7B | 4.3B | 5B | 8.5B | 10.5B | 9.2B | 9.1B |
| Property, plant & equipment | -4B | -5.7B | -6.1B | -6.1B | -6.6B | -7.1B | -7.2B | -7.3B | -7.6B | -8.6B |
| Goodwill & intangibles | 3.7B | 3.3B | 2.9B | 3.1B | 2.9B | 2.7B | 2.7B | 2.8B | 2.7B | 2.7B |
| Total assets | 14B | 14.4B | 14.3B | 14.8B | 13.7B | 14.4B | 17.6B | 21.1B | 20.5B | 20.1B |
| Accounts payable | 556.8M | 750.7M | 693.7M | 555.9M | 462.1M | 845.3M | 1.2B | 1.1B | 880.3M | 872.9M |
| Short-term debt | 808.7M | 931.2M | 509.8M | 819.1M | 346.8M | 254.1M | 710.9M | 573M | 470.5M | 353.7M |
| Total current liabilities | 1.7B | 2.1B | 1.7B | 1.8B | 1.2B | 1.6B | 2.8B | 2.9B | 2.6B | 2.3B |
| Long-term debt | 31.5M | 34.6M | 29.2M | 233.2M | 529.6M | 194.1M | 130M | 144.9M | 111.8M | 95.3M |
| Total liabilities | 2.6B | 2.8B | 2.4B | 2.7B | 2.3B | 2.3B | 3.5B | 4.1B | 3.6B | 3.2B |
| Shareholders' equity | 11.4B | 11.6B | 11.9B | 12.2B | 11.4B | 12.1B | 14B | 17B | 16.8B | 16.8B |
| Total debt | 840.2M | 965.9M | 539M | 1.1B | 876.4M | 448.2M | 840.9M | 717.9M | 582.3M | 449M |
| Net debt | 440.5M | 635.6M | 110.6M | -502M | 291.7M | 130.1M | -250.6M | -920M | -92.9M | -123.7M |
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 | 3.4B | 3.6B | 3.6B | 3.3B | 3.5B | 3B | 3.4B | 3.1B | 3B | 2.9B | 3.4B | 2.8B |
| Receivables | 2.4B | 2.5B | 2.6B | 2.4B | 2.3B | 1.9B | 2B | 2.1B | 2.5B | 1.9B | 2.2B | 2.1B |
| Inventory | 3.9B | 3.9B | 3.9B | 3.8B | 3.8B | 3.7B | 3.5B | 3.5B | 3.5B | 3.6B | 3.6B | 3.7B |
| Total current assets | 10B | 10.5B | 10.3B | 9.8B | 9.9B | 9.2B | 9.3B | 9.2B | 9.4B | 9.1B | 9.6B | 9B |
| Property, plant & equipment | 6B | -7.3B | 6.2B | 6.2B | 6.3B | -7.6B | 6.4B | 6.3B | 6.4B | -8.2B | 6.3B | 6.3B |
| Goodwill & intangibles | 1.3B | 2.8B | 1.4B | 1.4B | 1.4B | 2.7B | 1.4B | 1.4B | 1.4B | 2.7B | 1.4B | 1.4B |
| Total assets | 19.8B | 21.1B | 21.5B | 21.1B | 21.1B | 20.5B | 20.6B | 20.4B | 20.5B | 20.1B | 20.5B | 20.3B |
| Accounts payable | 999.2M | 1.1B | 1B | 1B | 962.4M | 880.3M | 831.7M | 910.4M | 830.2M | 872.9M | 845.9M | 865.6M |
| Short-term debt | 630.3M | 573M | 650.4M | 607.1M | 534.6M | 470.5M | 399.2M | 373.8M | 378.8M | 353.7M | 379.5M | 348.4M |
| Total current liabilities | 2.5B | 2.9B | 2.9B | 3.2B | 2.7B | 2.6B | 2.3B | 2.7B | 2.3B | 2.3B | 2.3B | 2.2B |
| Long-term debt | 111.6M | 144.9M | 125.2M | 130.2M | 117.5M | 111.8M | 98.6M | 98.5M | 98.7M | 95.3M | 94M | 98.6M |
| Total liabilities | 3.4B | 4.1B | 3.9B | 4.2B | 3.7B | 3.6B | 3.2B | 3.6B | 3.2B | 3.2B | 3.2B | 3.1B |
| Shareholders' equity | 16.4B | 17B | 17.6B | 16.9B | 17.4B | 16.8B | 17.4B | 16.8B | 17.3B | 16.8B | 17.3B | 17.2B |
| Total debt | 741.9M | 717.9M | 775.6M | 737.3M | 652.1M | 582.3M | 497.8M | 472.4M | 477.5M | 449M | 473.5M | 446.9M |
| Net debt | -122.1M | -920M | -547.8M | -113M | -62.9M | -92.9M | -272.4M | -99.9M | -69.7M | -123.7M | -678.6M | -110.1M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 58.7M | 536.4M | 873.9M | 731.3M | -642.4M | 1.1B | 2.5B | 4B | 2.1B | 2B |
| Depreciation & amortization | 662.4M | 608.6M | 664.4M | 539.5M | 678.8M | 594.7M | 607.7M | 548.5M | 632.9M | 616.2M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 331M | -853.2M | -738M | 523.1M | 1.1B | -1.1B | -2.1B | 182.4M | 286.9M | 47.8M |
| Operating cash flow | 921.5M | 109.4M | 865M | 1.6B | 973.9M | 600.8M | 1.3B | 4.5B | 2.9B | 2.6B |
| Capital expenditure | 51M | 12.5M | 10.9M | 5.9M | 13.4M | 17.7M | 29.6M | 14.6M | 18.6M | -617.2M |
| Investing cash flow | -8.5M | 319M | 722.9M | 280.8M | -1.9B | 430.8M | 148.7M | -278.6M | 44.5M | -638.1M |
| Dividends paid | -507.6M | -484M | -484M | -484M | -82.6M | -318.7M | -531.2M | -636.5M | -757.8M | -900.4M |
| Share repurchases | — | — | — | — | — | 0 | 0 | -213.7M | -1.4B | -1.4B |
| Financing cash flow | -652.6M | -401.4M | -900.4M | -353.8M | -375.3M | -648M | -178.3M | -1.1B | -2.4B | -2.5B |
| Net change in cash | 260.3M | 27M | 687.4M | 1.5B | -1.3B | 383.7M | 1.3B | 3.1B | 545M | -516.3M |
| Free cash flow | 100.3M | -580.3M | 261.3M | 1.2B | 1.3B | -125.5M | 769.9M | 3.8B | 2.2B | 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 | 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 | 546.8M | 1.1B | 750.2M | 348.2M | 459.2M | 519.1M | 517.9M | 541.7M | 452.6M | 461.1M | 564.2M | 492.1M |
| Depreciation & amortization | 136.1M | 156.3M | 175.4M | 138.5M | 151.1M | 167.8M | 146.4M | 150M | 156.8M | 162.9M | 151.4M | 155.3M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | -36.6M | 223.8M | — | — | — | -83.8M | — |
| Operating cash flow | 789.7M | 981.6M | 943.2M | 573.9M | 512M | 547.3M | 837.4M | 673.1M | 318.3M | 787.2M | 617.6M | 517.5M |
| Capital expenditure | -694K | 4.7M | 8.4M | -12.7M | 8.2M | 14.7M | 13.8M | -135.5M | -185.4M | -122.5M | -114.5M | -121.5M |
| Investing cash flow | -125.1M | -158.8M | 7M | 11.8M | 12.3M | 13.3M | 12.5M | -137.3M | -185.4M | -140.2M | -50.2M | -121.5M |
| Dividends paid | 0 | -235.1M | — | -458.6M | 0 | -299.2M | — | -600.3M | 0 | -300M | — | — |
| Share repurchases | 0 | — | -311.1M | -492.3M | -181.7M | -454.5M | -237.2M | -236.7M | -351.5M | -536.9M | -89.6M | 0 |
| Financing cash flow | -67.4M | -292M | -250.8M | -1B | -318.4M | -809.3M | -333.4M | -896.7M | -367.2M | -880.5M | -78.5M | -47.6M |
| Net change in cash | 597.2M | 530.9M | 699.3M | -435.2M | 206M | -248.7M | 516.5M | -360.8M | -234.4M | -233.5M | 489M | 348.5M |
| Free cash flow | 1.1B | 668.9M | 714.9M | 763.4M | 368.2M | 315.4M | 647.2M | 518.9M | 137.8M | 665.6M | 503.2M | 396.1M |
| May 23, 2022 | $0.56 |
| Date | Ratio |
|---|---|
| Apr 27, 2006 | 5:1 |