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 | $0.14 | $0.11 | -21.4% | — | $4.9B | — |
| Q1 26 | $0.16 | $0.17 | +6.3% | — | $5B | — |
| Q4 25 | $0.18 | $0.15 | -16.7% | — | $5.2B | — |
| Q3 25 | $0.19 | $0.17 | -10.5% | — | $5.1B | — |
| Q2 25 | $0.17 | $0.16 | -5.9% | — | $5B | — |
| Q1 25 | $0.16 | $0.19 | +18.8% | — | $5B | — |
| Q4 24 | $0.16 | $0.17 | +6.3% | — | $3.9B | — |
| Q3 24 | $0.17 | $0.2 | +17.6% | — | $3.6B | — |
| Q2 24 | $0.16 | $0.18 | +12.5% | — | $4.9B | — |
| Q1 24 | $0.17 | $0.19 | +11.8% | — | $4.9B | — |
| Q4 23 | $0.17 | $0.18 | +5.9% | — | $5.2B | — |
| Q3 23 | $0.18 | $0.18 | 0.0% | — | $5B | — |
| Q2 23 | $0.17 | $0.14 | -17.6% | — | $4.9B | — |
| Q1 23 | $0.19 | $0.2 | +5.3% | — | $4.9B | — |
| Q4 22 | $0.21 | $0.17 | -19.0% | — | $5B | — |
| Q3 22 | $0.24 | $0.25 | +4.2% | — | $4.6B | — |
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 | — | $0.73 | — | — | $20.3B | — |
| FY24 | — | $0.67 | — | — | $14.9B | — |
| FY23 | — | $0.58 | — | — | $20B | — |
| FY22 | — | $1.16 | — | — | $18.3B |
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 | $12.7B | $13.3B | $14.1B | $14.6B | $15.3B | $16.8B | $18.3B | $20B | $14.9B | $20.3B |
| YoY change | +2.37% | +4.56% | +5.94% | +3.5% | +5.15% | +9.76% | +8.64% | +9.36% | -25.7% | +36.8% |
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 | 12.7B | 13.3B | 14.1B | 14.6B | 15.3B | 16.8B | 18.3B | 20B | 14.9B | 20.3B |
| Cost of revenue | 5.6B | 5.9B | 6.4B | 6.1B | 6.3B | 6.7B | 7.1B | 7.5B | 5.6B | 7.7B |
| Gross profit | 7.1B | 7.4B | 7.7B | 8.5B | 9.1B | 10.1B | 11.2B | 12.5B | 9.2B | 12.6B |
| Gross margin | 55.7% | 55.6% | 54.8% | 58.4% | 59.1% | 60.2% | 61.1% | 62.3% | 62.1% | 62.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.9B | 2.6B | 2.9B | 3B | 3.7B | 4.3B | 4.9B | 6.1B | 4.4B | 5.9B |
| Operating expenses | 2.9B | 2.6B | 2.9B | 3B | 3.7B | 4.3B | 4.9B | 6.1B | 4.4B | 5.9B |
| Operating income | 2.1B | 2.7B | 2.6B | 2.9B | 2.4B | 2.7B | 2.8B | 2.3B | 1.9B | 2.7B |
| Operating margin | 16.8% | 20.1% | 18.4% | 20.1% | 15.5% | 15.8% | 15.5% | 11.3% | 12.7% | 13.3% |
| Non-operating income, net | 22M | 76M | 219M | 12M | 73M | 401M | 328M | 89M | 30.3M | -39M |
| Pretax income | 1.7B | 2.2B | 2.2B | 2.2B | 1.7B | 2.3B | 2.3B | 1.1B | 906.9M | 1.2B |
| Income tax | 426M | 590M | 552M | 468M | 451M | 580M | 604M | 222M | 214.2M | 425M |
| Net income | 1.2B | 1.6B | 1.6B | 1.8B | 1.3B | 1.7B | 1.7B | 867M | 692.7M | 777M |
| Net margin | 9.71% | 11.9% | 11.5% | 12.2% | 8.21% | 10.1% | 9.39% | 4.33% | 4.66% | 3.82% |
| EBITDA | 4.2B | 4.8B | 4.9B | 5.5B | 5.4B | 5.9B | 6.3B | 6.4B | 5B | 6.9B |
| EPS | 1.03 | 1.23 | 1.34 | 1.45 | 0.95 | 1.23 | 1.16 | 0.58 | 0.67 | 0.73 |
| Diluted EPS | 1.03 | 1.23 | 1.34 | 1.45 | 0.94 | 1.22 | 1.15 | 0.58 | 0.67 | 0.72 |
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 | 5B | 5.2B | 4.9B | 4.9B | 3.6B | 3.9B | 5B | 5B | 5.1B | 5.2B | 5B | 4.9B |
| Cost of revenue | 1.9B | 2.1B | 1.8B | 1.8B | 1.3B | 1.6B | 1.8B | 1.9B | 1.9B | 2.1B | 1.9B | 1.9B |
| Gross profit | 3.1B | 3.1B | 3.1B | 3.1B | 2.3B | 2.4B | 3.2B | 3.2B | 3.1B | 3.2B | 3.1B | 3.1B |
| Gross margin | 62.8% | 59.5% | 62.8% | 62.8% | 63% | 59.9% | 63.2% | 63.1% | 61.7% | 60.6% | 62.8% | 62% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.6B | 1.4B | 1.5B | 1.5B | 1.1B | 1.1B | 1.5B | 1.5B | 1.4B | 1.5B | 1.6B | 1.5B |
| Operating expenses | 1.6B | 1.4B | 1.5B | 1.5B | 1.1B | 1.1B | 1.5B | 1.6B | 1.4B | 1.4B | 1.6B | 1.5B |
| Operating income | 494M | 645M | 501M | 605M | 516.5M | 539.8M | 706M | 619M | 696M | 687M | 502M | 549M |
| Operating margin | 9.9% | 12.5% | 10.3% | 12.3% | 14.4% | 13.7% | 14.1% | 12.3% | 13.7% | 13.1% | 10.1% | 11.2% |
| Non-operating income, net | -6M | 88M | 7M | 29M | -56.3M | 62M | 39M | -464M | 324M | 62M | 61M | -2.1B |
| Pretax income | 165M | 386M | 181M | 300M | 220.1M | 323.5M | 408M | -198M | 588M | 404M | 199M | -2B |
| Income tax | 28M | 76M | 41M | 79M | 37M | 87.1M | 107M | 47M | 157M | 114M | 55M | -162M |
| Net income | 137M | 310M | 140M | 221M | 183.1M | 236.3M | 301M | -245M | 431M | 290M | 144M | -1.8B |
| Net margin | 2.75% | 6.01% | 2.88% | 4.51% | 5.1% | 6% | 6% | -4.87% | 8.51% | 5.54% | 2.89% | -37.2% |
| EBITDA | 1.5B | 1.7B | 1.6B | 1.6B | 1.2B | 1.4B | 1.7B | 1.7B | 1.7B | 1.8B | 1.5B | 1.6B |
| EPS | 0.09 | — | 0.09 | 0.15 | 0.19 | — | 0.21 | 0 | 0.32 | 0.19 | 0.09 | -1.17 |
| Diluted EPS | 0.09 | — | 0.09 | 0.15 | 0.19 | — | 0.21 | 0 | 0.32 | 0.19 | 0.09 | -1.17 |
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 | 27.4B | 32.6B | 28.7B | 33.9B | 36.7B | 46.1B | 39.2B | — | — | — | 13.2B |
| Enterprise value | 40.4B | 46.4B | 42.9B | 52.5B | 57.1B | 67.1B | 64.3B | — | — | — | 31.4B |
| Shares outstanding | 1.7B | 1.7B | 1.7B | 1.7B | 1.9B | 2B | 2B | 1.5B | 1.1B | 1.5B | 1.5B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.2 | 20.7 | 17.7 | 19.1 | 29.1 | 27.1 | 22.8 | — | — | — | 25 |
| P/S | 2.15 | 2.45 | 2.04 | 2.32 | 2.39 | 2.74 | 2.14 | — | — | — | 0.66 |
| P/B | 3.03 | 3.45 | 2.78 | 3.18 | 2.92 | 2.87 | 2.22 | — | — | — | 1.39 |
| EV/EBITDA | 9.64 | 9.57 | 8.83 | 9.5 | 10.6 | 11.4 | 10.2 | — | — | — | 8.95 |
| EV/Sales | 3.18 | 3.49 | 3.05 | 3.6 | 3.72 | 3.98 | 3.52 | — | — | — | 2.2 |
| Earnings yield | 4.51% | 4.84% | 5.65% | 5.24% | 3.44% | 3.68% | 4.39% | — | — | — | 4% |
| FCF yield | 1.18% | 2.65% | 4.12% | 0.1% | 4.78% | -2.01% | 2.97% | — | — | — | 12.9% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 55.7% | 55.6% | 54.8% | 58.4% | 59.1% | 60.2% | 61.1% | 62.3% | 62.1% | 62.1% | 62% |
| Operating margin | 16.8% | 20.1% | 18.4% | 20.1% | 15.5% | 15.8% | 15.5% | 11.3% | 12.7% | 13.3% | 15.1% |
| Net margin | 9.71% | 11.9% | 11.5% | 12.2% | 8.21% | 10.1% | 9.39% | 4.33% | 4.66% | 3.82% | -4.55% |
| ROE | 13.7% | 16.7% | 15.7% | 16.7% | 10% | 10.6% | 9.73% | 5.01% | 5.58% | 4.69% | -6.39% |
| ROA | 4.25% | 5.08% | 4.91% | 4.68% | 2.91% | 3.54% | 3.18% | 1.54% | 1.62% | 1.3% | 3.41% |
| ROIC | 7.23% | 8.37% | 7.87% | 7.93% | 5.3% | 5.36% | 4.91% | 4.03% | 4.2% | 3.64% | 5.34% |
| Return on tangible assets | 159.5% | 124.7% | 95.8% | 105.8% | -110.2% | -111.2% | -64.3% | -25.3% | -22.1% | -39.6% | 115.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.7 | 0.77 | 0.79 | 0.78 | 0.79 | 0.61 | 0.74 | 0.67 | 0.68 | 0.86 | 0.67 |
| Quick ratio | 0.64 | 0.69 | 0.72 | 0.7 | 0.72 | 0.55 | 0.67 | 0.62 | 0.61 | 0.81 | 0.62 |
| Debt / equity | 1.44 | 1.45 | 1.37 | 1.74 | 1.62 | 1.31 | 1.42 | 1.59 | 1.77 | 1.9 | 2.24 |
| Debt / assets | 0.45 | 0.44 | 0.43 | 0.49 | 0.47 | 0.44 | 0.46 | 0.49 | 0.51 | 0.53 | 0.55 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | 3.2 |
| Interest coverage | 4.27 | 4.71 | 4.39 | 4.17 | 3.29 | 3.83 | 3.68 | 1.84 | 1.87 | 1.79 | 0.51 |
| Effective tax rate | 25.6% | 27.2% | 25.4% | 20.9% | 26.4% | 25.5% | 26% | 20.4% | 23.6% | 35.4% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.4 | 7.72 | 8.12 | 8.34 | 8.28 | 8.61 | 9.02 | 13.8 | 13.5 | 13.3 | 13 |
| EPS (basic) | 1.03 | 1.23 | 1.34 | 1.45 | 0.95 | 1.23 | 1.16 | 0.58 | 0.67 | 0.73 | 0.73 |
| EPS (diluted) | 1.03 | 1.23 | 1.34 | 1.45 | 0.94 | 1.22 | 1.15 | 0.58 | 0.67 | 0.72 | -0.42 |
| Book value per share | 5.25 | 5.49 | 5.96 | 6.09 | 6.78 | 8.21 | 8.71 | 11.9 | 11.3 | 10.8 | 6.03 |
| FCF per share | 0.19 | 0.5 | 0.68 | 0.02 | 0.95 | -0.47 | 0.57 | 0.89 | 0.98 | 1.54 | 1.29 |
| Cash per share | — | — | — | — | — | — | — | — | — | — | 0.88 |
| Capex per share | 1.6 | 1.79 | 1.66 | 1.69 | 1.52 | 1.58 | 1.8 | 2.19 | 1.85 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 21.6% | 23.2% | 20.4% | 20.2% | 18.4% | 18.4% | 19.9% | 15.9% | 13.7% | — | — |
| Capex / operating cash flow | 91.1% | 81.2% | 68.6% | 78.1% | 67.6% | 70% | 76.3% | 67.3% | 59.1% | — | — |
| Payout ratio | 86.6% | 68.6% | 70.3% | 64.7% | 73.8% | 61.5% | 69.2% | 151.7% | 166.5% | 209.5% | 278.2% |
| Dividend yield | 3.91% | 3.32% | 3.97% | 3.39% | 2.54% | 2.27% | 3.03% | — | — | — | 6.54% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.136 |
| Jun 10, 2026 | $0.30 |
| Mar 11, 2026 | $0.308 |
| — |
| FY21 | — | $1.23 | — | — | $16.8B | — |
| FY20 | — | $0.95 | — | — | $15.3B | — |
| FY19 | — | $1.45 | — | — | $14.6B | — |
| FY18 | — | $1.34 | — | — | $14.1B | — |
| FY17 | — | $1.23 | — | — | $13.3B | — |
| FY16 | — | $1.03 | — | — | $12.7B | — |
| 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 | $5B | $5.2B | $4.9B | $4.9B | $3.6B | $3.9B | $5B | $5B | $5.1B | $5.2B | $5B | $4.9B |
| YoY change | +7.54% | +2.65% | -1.2% | -0.69% | -28% | -23.6% | +3.12% | +2.67% | +41.1% | +32.8% | -0.58% | -2.21% |
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 | — | — | — | — | — | — | — | — | — | — |
| Receivables | 1.3B | 1.3B | 1.4B | 1.7B | 2.1B | 2.4B | 3B | 3.3B | 2.5B | 3.3B |
| Inventory | 320M | 380M | 376M | 437M | 407M | 448M | 537M | 484M | 464.5M | 482M |
| Total current assets | 3.4B | 3.9B | 3.8B | 4.4B | 4.7B | 5B | 6.1B | 6.3B | 4.9B | 8.4B |
| Property, plant & equipment | 35.8B | 37B | 38.8B | 10.9B | 11.6B | 12.4B | 13.3B | 13.4B | 9.8B | 13.4B |
| Goodwill & intangibles | 28.3B | 29.8B | 31.4B | 36.3B | 44.4B | 49.5B | 56.7B | 59.6B | 46B | 61.6B |
| Total assets | 29.1B | 31.1B | 33.1B | 38B | 43.3B | 48B | 54.1B | 56.1B | 42.8B | 59.6B |
| Accounts payable | 2.3B | 717M | 686M | 892M | 855M | 1.2B | 1.4B | 996M | 831.5M | 982M |
| Short-term debt | 1.4B | 1.5B | 936M | 1.4B | 1.5B | 3B | 2.6B | 4.1B | 3.1B | 4B |
| Total current liabilities | 4.8B | 5B | 4.8B | 5.6B | 5.9B | 8.3B | 8.3B | 9.5B | 7.3B | 9.7B |
| Long-term debt | 11.6B | 12.3B | 13.3B | 17.1B | 18.9B | 17.9B | 22.5B | 23.4B | 18.9B | 27.4B |
| Total liabilities | 20B | 21.6B | 22.7B | 27.3B | 30.7B | 31.9B | 36.4B | 38.8B | 30.4B | 43B |
| Shareholders' equity | 9B | 9.5B | 10.3B | 10.7B | 12.6B | 16.1B | 17.7B | 17.3B | 12.4B | 16.6B |
| Total debt | 13B | 13.8B | 14.2B | 18.6B | 20.4B | 21B | 25.1B | 27.5B | 22B | 31.5B |
| Net debt | — | — | — | — | — | — | — | — | — | — |
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 | — | — | — | — | — | — | — | — | — | — | — | — |
| Receivables | 3.1B | 3.3B | 3.2B | 3.2B | 2.3B | 2.5B | 3.1B | 3.2B | 3.2B | 3.3B | 2.6B | 2.5B |
| Inventory | 550M | 484M | 539M | 530M | 350.5M | 464.5M | 566M | 485M | 455M | 482M | 458M | 461M |
| Total current assets | 6.5B | 6.3B | 7.6B | 6.4B | 4.4B | 4.9B | 6.7B | 9.3B | 7.4B | 8.4B | 7.2B | 7.1B |
| Property, plant & equipment | 13.6B | 13.4B | 13.4B | 13.5B | 9.6B | 9.8B | 13.3B | 13.5B | 13.6B | 13.4B | 13.5B | 13.7B |
| Goodwill & intangibles | 59.7B | 59.6B | 59.7B | 61.7B | 44B | 46B | 62.1B | 61.9B | 61.9B | 61.6B | 62.1B | 57.6B |
| Total assets | 56.5B | 56.1B | 57.6B | 57.3B | 40.6B | 42.8B | 58B | 60.6B | 58.9B | 59.6B | 58.9B | 56.8B |
| Accounts payable | 965M | 996M | 964M | 998M | 723.8M | 831.5M | 1.1B | 913M | 1.1B | 982M | 994M | 1.1B |
| Short-term debt | 4.5B | 4.1B | 5B | 4.4B | 2.5B | 3.1B | 5.1B | 5.4B | 4.1B | 4B | 5B | 5B |
| Total current liabilities | 9.8B | 9.5B | 10.1B | 9.7B | 6.3B | 7.3B | 10.5B | 10.9B | 9.8B | 9.7B | 10.7B | 10.7B |
| Long-term debt | 23.5B | 23.4B | 24.4B | 24.8B | 18.1B | 18.9B | 24.9B | 27.7B | 25.8B | 27.4B | 26B | 26.4B |
| Total liabilities | 39B | 38.8B | 40.4B | 40.3B | 28.5B | 30.4B | 41.2B | 44.5B | 41.3B | 43B | 42.5B | 42.7B |
| Shareholders' equity | 17.5B | 17.3B | 17.2B | 17B | 12.1B | 12.4B | 16.8B | 16.1B | 17.5B | 16.6B | 16.4B | 14.1B |
| Total debt | 27.9B | 27.5B | 29.5B | 29.2B | 20.6B | 22B | 30B | 33.1B | 29.9B | 31.5B | 31.1B | 31.5B |
| Net debt | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 1.2B | 1.6B | 1.6B | 1.8B | 1.3B | 1.7B | 1.7B | 867M | 692.7M | 777M |
| Depreciation & amortization | 2B | 2.2B | 2.3B | 2.6B | 3B | 3.2B | 3.5B | 4.1B | 3B | 4B |
| Stock-based compensation | -2M | 17M | 16M | -2M | 27M | 139M | 122M | 117M | 111.5M | 144M |
| Change in working capital | -177M | -295M | 313M | -405M | 2M | -331M | -310M | 2M | -140.3M | 30M |
| Operating cash flow | 3B | 3.8B | 4.2B | 3.8B | 4.2B | 4.4B | 4.8B | 4.7B | 3.4B | 4.9B |
| Capital expenditure | -2.8B | -3.1B | -2.9B | -3B | -2.8B | -3.1B | -3.6B | -3.2B | -2B | — |
| Investing cash flow | -2.8B | -3.6B | -3B | -4.1B | -6.2B | -3.2B | -5.4B | -4.7B | -2.3B | -525M |
| Dividends paid | -1.1B | -1.1B | -1.1B | -1.1B | -930M | -1B | -1.2B | -1.3B | -1.2B | -1.6B |
| Share repurchases | -179M | 0 | -100M | 0 | — | — | — | — | — | -40M |
| Financing cash flow | -87M | -227M | -1.2B | 1.2B | 1.9B | 953M | 848M | 139M | -843.3M | -74M |
| Net change in cash | 155M | -77M | 38M | 916M | -86M | 2.1B | 219M | 149M | 332.3M | 4.3B |
| Free cash flow | 322M | 866M | 1.2B | 33M | 1.8B | -928M | 1.2B | 1.3B | 1.1B | 2.4B |
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 | 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 | 137M | 310M | 140M | 221M | 183.1M | 236.3M | 301M | -245M | 431M | 290M | 144M | -1.8B |
| Depreciation & amortization | 1B | 1B | 1.1B | 994M | 689.6M | 746.6M | 992M | 1B | 1B | 1B | 988M | 1B |
| Stock-based compensation | 27M | 17M | 27M | 39M | 31.3M | 30.3M | 42M | 37M | 42M | 23M | 31M | 52M |
| Change in working capital | 69M | -239M | 147M | 87M | 79.8M | -414.3M | 107M | 187M | -70M | -190M | 97M | 228M |
| Operating cash flow | 1.1B | 1.1B | 1.2B | 1.2B | 868.4M | 679.4M | 1.4B | 1.2B | 1.5B | 1.1B | 1.1B | 1.3B |
| Capital expenditure | -745M | -684M | -812M | -666M | -483.7M | -437.9M | -654M | — | — | — | — | — |
| Investing cash flow | -767M | -716M | -868M | -759M | -557.1M | -483M | -602M | -495M | -26M | -54M | -69M | -20M |
| Dividends paid | -338M | -339M | -359M | -431M | -273.6M | -286.5M | -402M | -405M | -408M | -413M | -430M | -434M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 39M | -938M | 1.3B | -1.4B | -543.5M | -259.2M | -330M | 2.6B | -2.7B | 389M | -1.2B | -585M |
| Net change in cash | 410M | -565M | 1.7B | -895M | -232.2M | -62.8M | 488M | 3.3B | -1.2B | 1.5B | -244M | 737M |
| Free cash flow | 538M | 630M | 14M | 226M | 536.4M | 344.9M | 423M | 568M | 859M | 501M | -25M | 690M |
| Jun 10, 2025 |
| $0.304 |
| Mar 11, 2025 | $0.2808 |
| Dec 11, 2024 | $0.284 |
| Sep 10, 2024 | $0.2879 |
| Jun 10, 2024 | $0.2842 |
| Date | Ratio |
|---|---|
| Mar 18, 2020 | 2:1 |
| Apr 17, 2013 | 2:1 |