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 % |
|---|---|---|---|---|---|---|
| Q1 27 | -$0.22 | -$0.27 | -22.7% | — | $1.7B | — |
| Q4 26 | -$0.02 | -$0.3 | -1400.0% | — | $2.2B | — |
| Q3 26 | $0.44 | $0.56 | +27.3% | — | $2.9B | — |
| Q2 26 | $0.42 | $0.52 | +23.8% | — | $2.8B | — |
| Q1 26 | -$0.34 | -$0.24 | +29.4% | — | $1.8B | — |
| Q4 25 | -$0.14 | -$0.13 | +7.1% | — | $2.1B | — |
| Q3 25 | $0.34 | $0.62 | +82.4% | — | $2.8B | — |
| Q2 25 | $0.37 | $0.6 | +62.2% | — | $2.8B | — |
| Q1 25 | -$0.37 | -$0.33 | +10.8% | — | $1.9B | — |
| Q4 24 | $0.01 | -$0.32 | -3300.0% | — | $2.4B | — |
| Q3 24 | $0.78 | $0.57 | -26.9% | — | $2.8B | — |
| Q2 24 | $0.65 | $0.63 | -3.1% | — | $2.9B | — |
| Q1 24 | -$0.11 | -$0.15 | -36.4% | — | $2.1B | — |
| Q4 23 | $0.14 | $0.17 | +21.4% | — | $2.7B | — |
| Q3 23 | $0.99 | $1.12 | +13.1% | — | $3.5B | — |
| Q2 23 | $0.73 | $0.73 | 0.0% | — | $3.1B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $0.65 | — | — | $9.6B | — |
| FY25 | — | -$0.49 | — | — | $9.5B | — |
| FY24 | — | -$2.49 | — | — | $10.5B | — |
| FY23 | — | $0.31 | — | — | $11.6B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $8.4B | $3B | $10.3B | $10.5B | $9.2B | $11.8B | $11.6B | $10.5B | $9.5B | $9.6B |
| YoY change | -23.9% | -63.7% | +237.1% | +2.16% | -11.9% | +28.2% | -1.94% | -9.97% | -9.09% | +1.06% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.4B | 3B | 10.3B | 10.5B | 9.2B | 11.8B | 11.6B | 10.5B | 9.5B | 9.6B |
| Cost of revenue | 3.8B | 1.5B | 4.7B | 4.7B | 4.4B | 5.4B | 5.5B | 5B | 4.4B | 4.3B |
| Gross profit | 4.5B | 1.5B | 5.6B | 5.8B | 4.9B | 6.5B | 6.1B | 5.4B | 5.1B | 5.3B |
| Gross margin | 54.1% | 50.5% | 54.6% | 55.3% | 52.7% | 54.5% | 52.5% | 52% | 53.5% | 54.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.7B | 1.2B | 4.4B | 4.5B | 4.2B | 4.8B | 5B | 5B | 4.7B | 4.7B |
| Operating expenses | 3.7B | 1.2B | 4.4B | 4.5B | 4.2B | 4.8B | 5B | 5B | 4.7B | 4.7B |
| Operating income | 883.4M | 310.1M | 1.2B | 1.3B | 628M | 1.6B | 1.1B | 473.5M | 393M | 607.3M |
| Operating margin | 10.5% | 10.2% | 11.6% | 11.9% | 6.8% | 13.8% | 9.15% | 4.53% | 4.13% | 6.32% |
| Non-operating income, net | -6.5M | 5.2M | -59.1M | -451.6M | -45M | 22.5M | -854.8M | -483.8M | -98.6M | -117.3M |
| Pretax income | 787.9M | 294.1M | 1B | 727.2M | 456.5M | 1.5B | 43.3M | -233.7M | 145.2M | 341.2M |
| Income tax | 519.8M | 33M | 167.9M | 98.1M | 101.6M | 307M | -75.3M | 735.2M | 75.8M | 86.3M |
| Net income | 614.9M | 252.8M | 1.3B | 679.4M | 407.9M | 1.4B | 118.6M | -968.9M | -189.7M | 254.9M |
| Net margin | 7.33% | 8.3% | 12.3% | 6.48% | 4.41% | 11.7% | 1.02% | -9.27% | -2% | 2.65% |
| EBITDA | 1.1B | 390.1M | 1.4B | 1.5B | 881.6M | 1.9B | 1.2B | 838.1M | 668.2M | 819.2M |
| EPS | 1.54 | 0.64 | 3.19 | 1.72 | 1.05 | 3.55 | 0.31 | -2.49 | -0.49 | 0.65 |
| Diluted EPS | 1.52 | 0.63 | 3.15 | 1.7 | 1.04 | 3.53 | 0.31 | -2.49 | -0.49 | 0.64 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.9B | 2.8B | 2.4B | 1.9B | 2.8B | 2.8B | 2.1B | 1.8B | 2.8B | 2.9B | 2.2B | 1.7B |
| Cost of revenue | 1.4B | 1.3B | 1.2B | 915.6M | 1.3B | 1.2B | 1B | 811.7M | 1.3B | 1.2B | 944.1M | 752.3M |
| Gross profit | 1.5B | 1.5B | 1.1B | 991.7M | 1.4B | 1.6B | 1.1B | 949M | 1.5B | 1.6B | 1.2B | 917M |
| Gross margin | 51% | 54.6% | 48.4% | 52% | 52.2% | 56.3% | 53.3% | 53.9% | 52.2% | 56.6% | 56.4% | 54.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.1B | 1.4B | 1.3B | 1.1B | 1.2B | 1.3B | 1.2B | 1B | 1.1B | 1.3B | 1.2B | 1B |
| Operating expenses | 1.1B | 1.4B | 1.3B | 1.1B | 1.2B | 1.3B | 1.2B | 1B | 1.1B | 1.3B | 1.2B | 1B |
| Operating income | 350.5M | 165.9M | -105.3M | -94.9M | 273.9M | 276.8M | -34.6M | -86.6M | 312.6M | 319.8M | 61.5M | -83.1M |
| Operating margin | 12% | 5.97% | -4.44% | -4.98% | 9.93% | 9.77% | -1.62% | -4.92% | 11.2% | 11.1% | 2.84% | -4.98% |
| Non-operating income, net | -2.2M | -228.1M | -249.6M | -146.9M | -660K | -43.6M | -52.9M | 1.1M | 1.9M | 77.7M | -198M | 791K |
| Pretax income | 307.2M | -111.3M | -409.6M | -297.5M | 230.6M | 196.7M | -116.6M | -126.6M | 268.3M | 362.9M | -163.3M | -106.9M |
| Income tax | 758.9M | -19.6M | 8.7M | -38.6M | 28M | 27.6M | 33.7M | -10.2M | 78.5M | 62M | -44M | -9.7M |
| Net income | -450.7M | -42.5M | -418.3M | -258.9M | 52.2M | 167.8M | -150.8M | -116.4M | 189.8M | 300.8M | -119.3M | -97.2M |
| Net margin | -15.4% | -1.53% | -17.6% | -13.6% | 1.89% | 5.92% | -7.03% | -6.61% | 6.77% | 10.5% | -5.51% | -5.82% |
| EBITDA | 422.8M | 284.2M | -97.3M | -25.5M | 338.7M | 351.1M | 34.9M | -18.6M | 387.7M | 512.2M | -62.1M | -18.7M |
| EPS | -1.16 | -0.11 | — | -0.67 | 0.13 | 0.43 | -0.39 | -0.3 | 0.49 | 0.77 | — | -0.25 |
| Diluted EPS | -1.16 | -0.11 | — | -0.67 | 0.13 | 0.43 | -0.39 | -0.3 | 0.48 | 0.76 | — | -0.25 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 27.8B | 27.6B | 32.3B | 21.4B | 31.1B | 22.2B | 8.9B | 6B | 6B | 6.6B | 5.7B |
| Enterprise value | 30.2B | 30.6B | 34.7B | 25.2B | 37.1B | 27.7B | 16.2B | 12.7B | 11B | 10.8B | 9.8B |
| Shares outstanding | 399.2M | 395.3M | 395.2M | 395.4M | 389.7M | 390.3M | 387.8M | 388.4M | 389.2M | 390.7M | 390.7M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 45.2 | 109.1 | 25.7 | 31.5 | 76.4 | 16 | 74.9 | — | — | 26 | 20.5 |
| P/S | 3.31 | 9.06 | 3.15 | 2.04 | 3.37 | 1.87 | 0.77 | 0.57 | 0.64 | 0.69 | 0.58 |
| P/B | 7.48 | 7.48 | 7.52 | 6.37 | 10.2 | 6.29 | 3.05 | 3.59 | 4.06 | 3.59 | 1.5 |
| EV/EBITDA | 26.7 | 78.6 | 24.8 | 17.2 | 42.1 | 14.4 | 13.3 | 15.2 | 16.4 | 13.2 | 11 |
| EV/Sales | 3.59 | 10.1 | 3.38 | 2.41 | 4.01 | 2.34 | 1.4 | 1.22 | 1.15 | 1.12 | 1.03 |
| Earnings yield | 2.21% | 0.92% | 3.9% | 3.18% | 1.31% | 6.25% | 1.33% | — | — | 3.84% | 4.88% |
| FCF yield | 4.57% | -1.15% | 4.31% | 2.53% | 3.34% | 2.42% | -10.3% | 13.5% | 5.62% | 7.61% | 5.72% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.23 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.1% | 50.5% | 54.6% | 55.3% | 52.7% | 54.5% | 52.5% | 52% | 53.5% | 54.8% | 54.9% |
| Operating margin | 10.5% | 10.2% | 11.6% | 11.9% | 6.8% | 13.8% | 9.15% | 4.53% | 4.13% | 6.32% | -5.53% |
| Net margin | 7.33% | 8.3% | 12.3% | 6.48% | 4.41% | 11.7% | 1.02% | -9.27% | -2% | 2.65% | 2.88% |
| ROE | 16.5% | 6.85% | 29.3% | 20.2% | 13.3% | 39.3% | 4.07% | -58.4% | -12.8% | 13.8% | 17.9% |
| ROA | 6.17% | 2.45% | 12.2% | 6.1% | 2.97% | 10.4% | 0.85% | -8.34% | -2.02% | 2.74% | 3.96% |
| ROIC | 4.94% | 4.08% | 14.9% | 15% | 5.42% | 14.4% | 10.4% | 5.63% | 2.92% | 7.57% | 7.67% |
| Return on tangible assets | 31.9% | 9.42% | 40.4% | 14.4% | 17.6% | 72.2% | 2.93% | -34.2% | -4.47% | 5.38% | 5.11% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.6 | 1.49 | 1.76 | 1.66 | 2.17 | 1.38 | 1.45 | 1.22 | 1.4 | 1.84 | 1.43 |
| Quick ratio | 0.97 | 0.9 | 1.32 | 1.23 | 1.68 | 0.96 | 0.81 | 0.71 | 0.8 | 1.21 | 0.78 |
| Debt / equity | 0.79 | 1.02 | 0.65 | 1.55 | 2.41 | 1.93 | 2.8 | 4.48 | 3.61 | 2.69 | 2.81 |
| Debt / assets | 0.29 | 0.36 | 0.27 | 0.47 | 0.54 | 0.51 | 0.58 | 0.64 | 0.57 | 0.54 | 0.52 |
| Net debt / EBITDA | 2.09 | 7.85 | 1.7 | 2.61 | 6.75 | 2.86 | 6.04 | 8.06 | 7.39 | 5.06 | 5.23 |
| Interest coverage | 8.73 | 13.1 | 10.6 | 8.9 | 4.36 | 12.2 | 1.25 | 0.05 | 1.83 | 3.05 | 3.35 |
| Effective tax rate | 66% | 11.2% | 16.2% | 13.5% | 22.3% | 20.2% | 0% | 0% | 52.2% | 25.3% | 24% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 21 | 7.71 | 26 | 26.5 | 23.7 | 30.3 | 29.9 | 26.9 | 24.4 | 24.6 | 24.3 |
| EPS (basic) | 1.54 | 0.64 | 3.19 | 1.72 | 1.05 | 3.55 | 0.31 | -2.49 | -0.49 | 0.65 | 0.65 |
| EPS (diluted) | 1.52 | 0.63 | 3.15 | 1.7 | 1.04 | 3.53 | 0.31 | -2.49 | -0.49 | 0.64 | 0.69 |
| Book value per share | 9.32 | 9.33 | 10.9 | 8.49 | 7.84 | 9.05 | 7.51 | 4.27 | 3.82 | 4.73 | 9.45 |
| FCF per share | 3.18 | -0.8 | 3.53 | 1.37 | 2.67 | 1.37 | -2.36 | 2.07 | 0.87 | 1.29 | 1.48 |
| Cash per share | 1.41 | 1.72 | 1.02 | 3.46 | 3.63 | 3.27 | 2.1 | 1.74 | 1.1 | 2.14 | 1.7 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.29 | 0.32 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 1.19% | 1.32% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 17.1% | 16.7% |
| Payout ratio | 111.3% | 71.7% | 60.9% | 110.2% | 185.5% | 55.7% | 592.7% | -31.3% | -73.9% | 55.2% | 52.2% |
| Dividend yield | 2.46% | 0.66% | 2.37% | 3.5% | 2.43% | 3.48% | 7.91% | 5.09% | 2.32% | 2.12% | 2.51% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.09 |
| Jun 10, 2026 | $0.09 |
| Mar 10, 2026 | $0.09 |
| — |
| FY22 | — | $3.55 | — | — | $11.8B | — |
| FY21 | — | $1.05 | — | — | $9.2B | — |
| FY20 | — | $1.72 | — | — | $10.5B | — |
| FY19 | — | $3.19 | — | — | $10.3B | — |
| FY18 | — | $0.64 | — | — | $3B | — |
| FY17 | — | $1.54 | — | — | $8.4B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.9B | $2.8B | $2.4B | $1.9B | $2.8B | $2.8B | $2.1B | $1.8B | $2.8B | $2.9B | $2.2B | $1.7B |
| YoY change | -5.21% | -21.3% | -13.4% | -8.58% | -5.55% | +1.93% | -9.69% | -7.69% | +1.62% | +1.48% | +1.04% | -5.18% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 563.5M | 680.8M | 402.2M | 1.4B | 1.4B | 1.3B | 814.9M | 674.6M | 429.4M | 836.2M |
| Receivables | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.5B | 1.6B | 1.3B | 1.3B | 1.4B |
| Inventory | 1.7B | 1.9B | 1.2B | 1.3B | 1.1B | 1.4B | 2.3B | 1.8B | 1.6B | 1.4B |
| Total current assets | 4.4B | 4.7B | 4.7B | 5B | 4.8B | 4.6B | 5.2B | 4.2B | 3.8B | 4B |
| Property, plant & equipment | -56.2M | -64.5M | -14.7M | 1.4B | 1.5B | 1.3B | 1.4B | 1.3B | 1.2B | 1.2B |
| Goodwill & intangibles | 8B | 7.6B | 7.2B | 6.4B | 11.4B | 11.4B | 9.9B | 8.8B | 5.1B | 4.5B |
| Total assets | 10B | 10.3B | 10.4B | 11.1B | 13.8B | 13.3B | 14B | 11.6B | 9.4B | 9.3B |
| Accounts payable | 761M | 583M | 489.6M | 407M | 463.2M | 563M | 936.3M | 817.1M | 789.6M | 826.3M |
| Short-term debt | 735.5M | 1.5B | 664.3M | 1.6B | 416.1M | 1.2B | 1.3B | 1.6B | 861.2M | 343.6M |
| Total current liabilities | 2.7B | 3.1B | 2.7B | 3B | 2.2B | 3.3B | 3.5B | 3.5B | 2.7B | 2.2B |
| Long-term debt | 2.2B | 2.2B | 2.1B | 3.6B | 6.9B | 5.6B | 6.9B | 5.9B | 4.5B | 4.6B |
| Total liabilities | 6.2B | 6.6B | 6.1B | 7.8B | 10.7B | 9.8B | 11.1B | 10B | 7.9B | 7.4B |
| Shareholders' equity | 3.7B | 3.7B | 4.3B | 3.4B | 3.1B | 3.5B | 2.9B | 1.7B | 1.5B | 1.8B |
| Total debt | 2.9B | 3.7B | 2.8B | 5.2B | 7.4B | 6.8B | 8.2B | 7.4B | 5.4B | 5B |
| Net debt | 2.4B | 3.1B | 2.4B | 3.8B | 6.5B | 5.5B | 7.3B | 6.8B | 4.9B | 4.2B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 498.9M | 988M | 674.6M | 637.4M | 492.2M | 1.4B | 429.4M | 642.4M | 419.1M | 1.5B | 836.2M | 670.1M |
| Receivables | 1.9B | 1.3B | 1.3B | 1.1B | 1.8B | 1.3B | 1.3B | 1.2B | 1.9B | 1.4B | 1.4B | 1.2B |
| Inventory | 2.5B | 2.1B | 1.8B | 2.1B | 2.1B | 1.8B | 1.6B | 2.1B | 1.9B | 1.7B | 1.4B | 1.9B |
| Total current assets | 5.2B | 4.9B | 4.2B | 4.3B | 6.5B | 5B | 3.8B | 4.4B | 5.1B | 5B | 4B | 4.2B |
| Property, plant & equipment | 2.2B | 2.2B | 1.3B | 2.1B | 2.1B | 2B | 1.2B | 2B | 2B | 2.1B | 1.2B | 2B |
| Goodwill & intangibles | 9.2B | 8.7B | 8.8B | 7.9B | 4.9B | 4.7B | 5.1B | 4.7B | 4.2B | 4.1B | 4.5B | 4.1B |
| Total assets | 13.1B | 12.6B | 11.6B | 11.5B | 12.2B | 10.6B | 9.4B | 10.2B | 10.6B | 10.4B | 9.3B | 9.5B |
| Accounts payable | 992.9M | 974.8M | 817.1M | 1.2B | 1.1B | 1B | 789.6M | 1.2B | 1.1B | 1B | 826.3M | 1.3B |
| Short-term debt | 1B | 1.5B | 1.6B | 2B | 2.2B | 763.3M | 861.2M | 978.9M | 1.1B | 598.7M | 343.6M | 834.5M |
| Total current liabilities | 3.5B | 4B | 3.5B | 4.4B | 5B | 3.2B | 2.7B | 3.4B | 3.8B | 3.2B | 2.2B | 2.9B |
| Long-term debt | 6.8B | 5.9B | 5.9B | 5.1B | 5.2B | 5B | 4.5B | 4.7B | 4.7B | 4.7B | 4.6B | 4.1B |
| Total liabilities | 10.9B | 10.5B | 10B | 10.2B | 10.8B | 8.9B | 7.9B | 8.9B | 9.2B | 8.6B | 7.4B | 7.7B |
| Shareholders' equity | 2.2B | 2.1B | 1.7B | 1.4B | 1.4B | 1.7B | 1.5B | 1.3B | 1.5B | 1.8B | 1.8B | 1.8B |
| Total debt | 7.8B | 7.3B | 7.4B | 7.1B | 7.4B | 5.8B | 5.4B | 5.7B | 5.8B | 5.3B | 5B | 5B |
| Net debt | 7.3B | 6.4B | 6.8B | 6.5B | 6.9B | 4.4B | 4.9B | 5B | 5.4B | 3.9B | 4.2B | 4.3B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 268.1M | 252.8M | 1.3B | 679.4M | 354.9M | 1.2B | 118.6M | -968.9M | 69.3M | 254.9M |
| Depreciation & amortization | 238.3M | 71.5M | 255.7M | 267.6M | 269.1M | 266.9M | 262.3M | 319.2M | 259.6M | 280.5M |
| Stock-based compensation | 63.9M | 25.4M | 84.3M | 68.2M | 70.8M | 91.4M | 60.4M | 67.3M | 73.2M | 77M |
| Change in working capital | 481.8M | -435.9M | -337.8M | -658M | 19.5M | -1B | -2.1B | 135.2M | -369.6M | -403.9M |
| Operating cash flow | 960M | -93M | 785.4M | 714.8M | 1.1B | 808.4M | -1.4B | -440.4M | 286.5M | 671.3M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -114.7M |
| Investing cash flow | -533M | 17.7M | 91.6M | 48.5M | -2.6B | 1.2B | 73.2M | 38.7M | 1.6B | 458.2M |
| Dividends paid | -684.7M | -181.4M | -767.1M | -748.7M | -756.8M | -773.2M | -702.8M | -303.1M | -140.2M | -140.7M |
| Share repurchases | -1.2B | -250.3M | -150.7M | -1B | 0 | -350M | -2.8M | -2.8M | -2.7M | — |
| Financing cash flow | -1.4B | 406.8M | -1.6B | 309.7M | 1.1B | -1.3B | 463.9M | -959.6M | -2.1B | -737.8M |
| Net change in cash | -936M | 331.5M | -714M | 1.1B | -450.4M | 772.1M | -844.8M | -1.4B | -301M | 391.7M |
| Free cash flow | 1.3B | -316.9M | 1.4B | 540.7M | 1B | 536M | -917M | 803.6M | 339.2M | 505.5M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -457.2M | -91.7M | -418.3M | -258.9M | 202.5M | 169.1M | -150.3M | -116.4M | 189.8M | 300.8M | -119.3M | -97.2M |
| Depreciation & amortization | 69.9M | 85.8M | -195.3M | 67.8M | 61.8M | 60.1M | 73.1M | 64.4M | 69.8M | 78.9M | 67.5M | 57.8M |
| Stock-based compensation | 14M | 13.8M | 15.7M | 14.7M | 17.5M | 22M | 20.6M | 20.7M | 17.7M | 18.7M | 19.9M | 22.8M |
| Change in working capital | -747.5M | 602.2M | 136M | 40.1M | -833.6M | 477.3M | -37.4M | -95.6M | -779.3M | 579.3M | -108.2M | -20.4M |
| Operating cash flow | -1.2B | 866.6M | -186M | -64M | -650.5M | 1B | -75.8M | -32.8M | -227M | 1B | 33.3M | -62.5M |
| Capital expenditure | — | — | — | — | — | — | — | — | -26.5M | -32.6M | -27.4M | -39.6M |
| Investing cash flow | -4.8M | -8.7M | 58.2M | 30.2M | 25M | 2.8M | 14.5M | -3.6M | -32.4M | -41.5M | -36.6M | -30.6M |
| Dividends paid | -116.6M | -35M | -35M | -35M | -35M | -35M | -35.1M | -35.1M | -35.2M | -35.2M | -35.2M | -35.4M |
| Share repurchases | -667K | -211K | -243K | -1.9M | -765K | 61K | -102K | -4.5M | -75K | -548K | — | -5.1M |
| Financing cash flow | -54M | -609.9M | -223.8M | -37.4M | 163.4M | -1.5B | -786.3M | 339M | 62.9M | -527.7M | -617.8M | -40.9M |
| Net change in cash | -1.3B | 248M | -351.7M | -71.2M | -462M | -480M | -847.6M | 302.5M | -196.5M | 441.3M | -621.1M | -134M |
| Free cash flow | -233.2M | 1.1B | -129.6M | -21.5M | -334M | 896.2M | -203.6M | -190.9M | -262.2M | 966.5M | -8M | -115.8M |
| Dec 10, 2025 |
| $0.09 |
| Sep 10, 2025 | $0.09 |
| Jun 10, 2025 | $0.09 |
| Mar 10, 2025 | $0.09 |
| Dec 10, 2024 | $0.09 |
| Date | Ratio |
|---|---|
| May 23, 2019 | 1062:1000 |
| Dec 23, 2013 | 4:1 |
| Nov 25, 1997 | 2:1 |
| May 6, 1986 | 2:1 |
| Dec 20, 1983 | 2:1 |
| Dec 21, 1982 | 2:1 |