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 | $0.81 | $0.91 | +12.3% | — | — | — |
| Q4 26 | $2.3 | $2.45 | +6.5% | — | — | — |
| Q3 26 | $1.39 | $1.42 | +2.2% | — | — | — |
| Q2 26 | $0.81 | $0.83 | +2.5% | — | — | — |
| Q1 26 | $0.71 | $0.76 | +7.0% | — | — | — |
| Q4 25 | $2.18 | $2.27 | +4.1% | — | — | — |
| Q3 25 | $1.42 | $1.43 | +0.7% | — | — | — |
| Q2 25 | $0.7 | $0.82 | +17.1% | — | — | — |
| Q1 25 | $0.63 | $0.67 | +6.3% | — | — | — |
| Q4 24 | $1.91 | $1.97 | +3.1% | — | — | — |
| Q3 24 | $1.09 | $0.69 | -36.7% | — | — | — |
| Q2 24 | $0.91 | $1 | +9.9% | — | — | — |
| Q1 24 | $0.85 | $0.92 | +8.2% | — | — | — |
| Q4 23 | $1.58 | $1.61 | +1.9% | — | — | — |
| Q3 23 | $0.75 | $0.8 | +6.7% | — | — | — |
| Q2 23 | $0.86 | $0.96 | +11.6% | — | — | — |
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 | — | $4.84 | — | — | $9.8B | — |
| FY24 | — | $4.83 | — | — | $8.6B | — |
| FY23 | — | $4.22 | — | — | $8.9B | — |
| FY22 | — | $4.46 | — | — | $9.6B |
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 | $7.5B | $7.6B | $7.7B | $7.5B | $7.2B | $8.3B | $9.6B | $8.9B | $8.6B | $9.8B |
| YoY change | +26.1% | +2.36% | +0.41% | -2.04% | -3.74% | +14.8% | +15.4% | -7.34% | -3.3% | +14% |
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 | 7.5B | 7.6B | 7.7B | 7.5B | 7.2B | 8.3B | 9.6B | 8.9B | 8.6B | 9.8B |
| Cost of revenue | 4.8B | 4.9B | 5.2B | 4.9B | 4.4B | 5.3B | 6.3B | 5.3B | 4.8B | 5.7B |
| Gross profit | 2.7B | 2.8B | 2.5B | 2.7B | 2.9B | 3B | 3.3B | 3.6B | 3.8B | 4.1B |
| Gross margin | 35.5% | 36.2% | 32.7% | 35.4% | 39.9% | 36.1% | 34.4% | 40.5% | 44% | 42.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — |
| Operating income | 1.7B | 1.8B | 1.5B | 1.5B | 1.7B | 1.7B | 1.9B | 2.1B | 2.2B | 2.4B |
| Operating margin | 22.7% | 23.2% | 19.1% | 20.4% | 23.6% | 20.6% | 20% | 23.5% | 25.2% | 24.2% |
| Non-operating income, net | 213.1M | 228M | 207M | 229.8M | 216.9M | 255M | 323.5M | 176.3M | 379.5M | 187.8M |
| Pretax income | 1.5B | 1.6B | 1.2B | 1.3B | 1.4B | 1.5B | 1.7B | 1.5B | 1.7B | 1.7B |
| Income tax | 566.5M | 383.5M | 169.8M | 125M | 227.9M | 200.3M | 322.9M | 204.6M | 222M | 118M |
| Net income | 940.2M | 1.2B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B | 1.3B | 1.5B | 1.6B |
| Net margin | 12.6% | 15.8% | 13.8% | 15.1% | 16.6% | 15.6% | 14.7% | 15% | 17.7% | 15.9% |
| EBITDA | 2.6B | 2.8B | 2.5B | 2.7B | 2.9B | 3B | 3.4B | 3.6B | 3.8B | 4.1B |
| EPS | 2.98 | 3.81 | 3.36 | 3.6 | 3.8 | 4.12 | 4.46 | 4.22 | 4.83 | 4.84 |
| Diluted EPS | 2.96 | 3.79 | 3.34 | 3.58 | 3.79 | 4.11 | 4.45 | 4.22 | 4.83 | 4.81 |
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 | 2.2B | 2.7B | 1.8B | 1.9B | 2.3B | 3.1B | 2B | 2.1B | 2.5B | 3.4B | 2.1B |
| Cost of revenue | 1.1B | 1.3B | 1.5B | 1B | 1.1B | 1.3B | 1.8B | 1.2B | 1.2B | 1.5B | 2B | 1.2B |
| Gross profit | 853.4M | 902.5M | 1.2B | 768.9M | 775.9M | 1B | 1.4B | 842.8M | 890.8M | 1B | 1.4B | 889.4M |
| Gross margin | 43.6% | 40.7% | 45.6% | 43.4% | 41.6% | 44.6% | 43.7% | 41.9% | 42.3% | 40.4% | 41.8% | 43.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating income | 472M | 520.3M | 813.4M | 364.8M | 383.7M | 603M | 937.5M | 404.9M | 449.6M | 582.9M | 980M | 432.8M |
| Operating margin | 24.1% | 23.5% | 30.3% | 20.6% | 20.6% | 26.4% | 29.8% | 20.1% | 21.4% | 23% | 28.5% | 21% |
| Non-operating income, net | 86.5M | -86.7M | 88.9M | 87.4M | 90.7M | 112.5M | 71.7M | 78.4M | 78.6M | -40.9M | 107.7M | 124.1M |
| Pretax income | 376M | 240.1M | 710.3M | 251.6M | 270.2M | 514.2M | 786.2M | 262.5M | 304.6M | 320.2M | 859.2M | 328M |
| Income tax | 60.4M | 21.6M | 87.7M | 41.6M | 31.6M | 61.1M | 60.7M | 19.5M | 34.4M | 3.4M | 53.1M | 27M |
| Net income | 315.6M | 218.5M | 622.6M | 210M | 238.6M | 453.1M | 725.5M | 243M | 270.2M | 316.8M | 806.1M | 301M |
| Net margin | 16.1% | 9.85% | 23.2% | 11.9% | 12.8% | 19.8% | 23% | 12.1% | 12.8% | 12.5% | 23.5% | 14.6% |
| EBITDA | 878.8M | 758.1M | 1.2B | 788.8M | 814.9M | 1.1B | 1.4B | 852.2M | 901.6M | 924.2M | 1.5B | 941.8M |
| EPS | 1 | 0.69 | 1.97 | 0.67 | 0.76 | 1.43 | 2.28 | 0.77 | 0.84 | 0.97 | 2.47 | 0.92 |
| Diluted EPS | 1 | 0.69 | 1.97 | 0.67 | 0.76 | 1.43 | 2.27 | 0.76 | 0.83 | 0.97 | 2.45 | 0.91 |
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 | — | 21B | 21.9B | 29.1B | 29B | 30.6B | 29.6B | 26.5B | 29.7B | 33.9B | 33.1B |
| Enterprise value | — | 32B | 33.6B | 41.8B | 43.3B | 46.2B | 46.8B | 45.3B | 50.1B | 56.2B | 56.5B |
| Shares outstanding | 315.6M | 315.6M | 315.5M | 315.4M | 315.4M | 315.4M | 315.4M | 315.4M | 316.2M | 321.9M | 321.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 17.4 | 20.6 | 25.6 | 24.2 | 23.6 | 21 | 19.9 | 19.5 | 21.8 | 19.7 |
| P/S | — | 2.74 | 2.85 | 3.87 | 4.01 | 3.68 | 3.08 | 2.99 | 3.46 | 3.46 | 3.26 |
| P/B | — | 2.21 | 2.22 | 2.84 | 2.72 | 2.75 | 2.55 | 2.2 | 2.32 | 2.42 | 2.28 |
| EV/EBITDA | — | 11.5 | 13.4 | 15.8 | 14.9 | 15.2 | 14 | 12.5 | 13.1 | 13.8 | 14.2 |
| EV/Sales | — | 4.18 | 4.37 | 5.55 | 5.98 | 5.55 | 4.88 | 5.09 | 5.82 | 5.74 | 5.57 |
| Earnings yield | — | 5.75% | 4.85% | 3.9% | 4.14% | 4.24% | 4.77% | 5.02% | 5.13% | 4.58% | 5.08% |
| FCF yield | — | 0.57% | 1.51% | 0.29% | -0.15% | -0.72% | -0.86% | 1.98% | 1.45% | -3% | -7.12% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.5% | 36.2% | 32.7% | 35.4% | 39.9% | 36.1% | 34.4% | 40.5% | 44% | 42.2% | 43.1% |
| Operating margin | 22.7% | 23.2% | 19.1% | 20.4% | 23.6% | 20.6% | 20% | 23.5% | 25.2% | 24.2% | 21.8% |
| Net margin | 12.6% | 15.8% | 13.8% | 15.1% | 16.6% | 15.6% | 14.7% | 15% | 17.7% | 15.9% | 16.7% |
| ROE | 10.5% | 12.7% | 10.8% | 11.1% | 11.3% | 11.7% | 12.1% | 11% | 11.9% | 11.1% | 12% |
| ROA | 3.12% | 3.81% | 3.17% | 3.25% | 3.24% | 3.33% | 3.37% | 3.03% | 3.22% | 3.02% | 3.03% |
| ROIC | 5.54% | 6.58% | 5.87% | 6.01% | 5.75% | 5.57% | 5.42% | 5.87% | 5.71% | 6.07% | 6.1% |
| Return on tangible assets | 3.91% | 4.73% | 3.87% | 3.93% | 3.89% | 3.95% | 3.94% | 3.52% | 3.69% | 3.43% | 3.63% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.89 | 0.57 | 0.67 | 0.66 | 0.5 | 0.71 | 0.69 | 0.55 | 0.6 | 0.59 | 0.53 |
| Quick ratio | 0.65 | 0.43 | 0.51 | 0.49 | 0.37 | 0.54 | 0.52 | 0.4 | 0.43 | 0.44 | 0.39 |
| Debt / equity | 1.14 | 1.16 | 1.2 | 1.24 | 1.34 | 1.4 | 1.49 | 1.56 | 1.59 | 1.59 | 1.58 |
| Debt / assets | 0.34 | 0.35 | 0.35 | 0.36 | 0.39 | 0.4 | 0.41 | 0.43 | 0.43 | 0.43 | 0.44 |
| Net debt / EBITDA | 3.86 | 3.97 | 4.67 | 4.79 | 4.91 | 5.12 | 5.15 | 5.16 | 5.3 | 5.48 | 5.41 |
| Interest coverage | 4.74 | 4.82 | 3.76 | 3.51 | 3.9 | 4.18 | 4.36 | 3.11 | 3.14 | 2.87 | 2.99 |
| Effective tax rate | 37.6% | 24.1% | 13.8% | 9.92% | 15.9% | 13.4% | 18.6% | 13.3% | 12.7% | 7.05% | 6.51% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 23.7 | 24.2 | 24.3 | 23.9 | 23 | 26.4 | 30.4 | 28.2 | 27.2 | 30.4 | 31.2 |
| EPS (basic) | 2.98 | 3.81 | 3.36 | 3.6 | 3.8 | 4.12 | 4.46 | 4.22 | 4.83 | 4.84 | 4.84 |
| EPS (diluted) | 2.96 | 3.79 | 3.34 | 3.58 | 3.79 | 4.11 | 4.45 | 4.22 | 4.83 | 4.81 | 5.15 |
| Book value per share | 28.4 | 30.1 | 31.2 | 32.5 | 33.8 | 35.2 | 36.8 | 38.3 | 40.5 | 43.7 | 44.7 |
| FCF per share | 2.15 | 0.38 | 1.05 | 0.27 | -0.14 | -0.7 | -0.81 | 1.67 | 1.36 | -3.16 | -4.18 |
| Cash per share | 0.12 | 0.12 | 0.27 | 0.12 | 0.08 | 0.05 | 0.09 | 0.14 | 0.03 | 0.09 | 0.15 |
| Capex per share | 0.53 | 0.08 | 0.04 | 0.12 | — | — | — | — | — | 13.7 | 15 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.23% | 0.31% | 0.16% | 0.5% | — | — | — | — | — | 44.9% | 48.8% |
| Capex / operating cash flow | 7.73% | 1.15% | 0.49% | 1.6% | — | — | — | — | — | 130.1% | 138.4% |
| Payout ratio | 66.5% | 54.5% | 65.8% | 65.6% | 66.4% | 65.8% | 65.1% | 73.9% | 69.3% | 73.8% | 71.7% |
| Dividend yield | — | 3.13% | 3.19% | 2.56% | 2.75% | 2.79% | 3.1% | 3.71% | 3.55% | 3.38% | 3.73% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.953 |
| May 14, 2026 | $0.953 |
| Feb 13, 2026 | $0.953 |
| — |
| FY21 | — | $4.12 | — | — | $8.3B | — |
| FY20 | — | $3.8 | — | — | $7.2B | — |
| FY19 | — | $3.6 | — | — | $7.5B | — |
| FY18 | — | $3.36 | — | — | $7.7B | — |
| FY17 | — | $3.81 | — | — | $7.6B | — |
| FY16 | — | $2.98 | — | — | $7.5B | — |
| 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 | $2.2B | $2.7B | $1.8B | $1.9B | $2.3B | $3.1B | $2B | $2.1B | $2.5B | $3.4B | $2.1B |
| YoY change | -2.28% | -13.3% | -7.2% | -3.17% | -4.8% | +3.01% | +17.5% | +13.4% | +12.9% | +11.1% | +9.04% | +2.62% |
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 | 37.5M | 38.9M | 84.5M | 37.5M | 24.8M | 16.3M | 28.9M | 42.9M | 9.8M | 27.6M |
| Receivables | 1.2B | 1.4B | 1.3B | 1.2B | 1.2B | 1.5B | 1.8B | 1.5B | 1.7B | 2.1B |
| Inventory | 587.6M | 539M | 548.2M | 549.8M | 528.6M | 635.8M | 807.1M | 775.2M | 813.2M | 803.4M |
| Total current assets | 2.2B | 2.2B | 2.2B | 2.1B | 2.1B | 2.7B | 3.2B | 2.8B | 2.9B | 3.3B |
| Property, plant & equipment | -4.3B | -1.8B | -1.7B | -1.9B | -1.5B | -1.4B | 1.2B | 1.9B | 2.7B | 4.1B |
| Goodwill & intangibles | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B | 6.1B |
| Total assets | 30.1B | 31.6B | 33.5B | 35B | 37B | 39B | 41.9B | 43.9B | 47.4B | 51.5B |
| Accounts payable | 861.5M | 859.9M | 876.4M | 908.1M | 880.7M | 1B | 1.2B | 896.6M | 1.1B | 1.1B |
| Short-term debt | 1B | 2.3B | 1.8B | 1.5B | 2.6B | 2.1B | 2.5B | 3.3B | 2.8B | 3.4B |
| Total current liabilities | 2.4B | 3.9B | 3.3B | 3.2B | 4.1B | 3.8B | 4.6B | 5.1B | 4.8B | 5.6B |
| Long-term debt | 9.2B | 8.7B | 10B | 11.2B | 11.7B | 13.5B | 14.8B | 15.5B | 17.5B | 18.9B |
| Total liabilities | 21.2B | 22.1B | 23.6B | 24.7B | 26.4B | 27.9B | 30.3B | 31.9B | 34.6B | 37.5B |
| Shareholders' equity | 9B | 9.5B | 9.8B | 10.3B | 10.7B | 11.1B | 11.6B | 12.1B | 12.8B | 14.1B |
| Total debt | 10.2B | 11B | 11.8B | 12.7B | 14.3B | 15.6B | 17.3B | 18.8B | 20.3B | 22.3B |
| Net debt | 10.1B | 11B | 11.7B | 12.7B | 14.3B | 15.6B | 17.3B | 18.8B | 20.3B | 22.3B |
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 | — | — | — | — | — | — | — | — | 51.1M | 27.6M | 45.6M | 50M |
| Receivables | — | — | — | — | — | — | — | — | 1.3B | 2.1B | 1.9B | 1.5B |
| Inventory | — | — | — | — | — | — | — | — | 842.8M | 803.4M | 612.3M | 744.6M |
| Total current assets | — | — | — | — | — | — | — | — | 2.5B | 3.3B | 3B | 2.8B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | -12.2B | 4.1B | 38.7B | 39.8B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 6.1B | 6.1B | 6.1B | 6.1B |
| Total assets | — | — | — | — | — | — | — | — | 49.8B | 51.5B | 51.7B | 52.8B |
| Accounts payable | — | — | — | — | — | — | — | — | 917M | 1.1B | 830.8M | 1B |
| Short-term debt | 2.3B | 3.3B | 3.2B | 1.9B | 2.4B | 2.8B | 4.1B | 3.1B | 3.2B | 3.4B | 2.6B | 3.3B |
| Total current liabilities | — | — | — | — | — | — | — | — | 5.1B | 5.6B | 4.4B | 5.2B |
| Long-term debt | — | — | — | — | — | — | — | — | 18B | 18.9B | 19.8B | 19.6B |
| Total liabilities | — | — | — | — | — | — | — | — | 35.8B | 37.5B | 37.2B | 38.2B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 14B | 14.1B | 14.6B | 14.6B |
| Total debt | 2.3B | 3.3B | 3.2B | 1.9B | 2.4B | 2.8B | 4.1B | 3.1B | 21.2B | 22.3B | 22.3B | 23B |
| Net debt | — | — | — | — | — | — | — | — | 21.1B | 22.3B | 22.3B | 22.9B |
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 | 940.2M | 1.2B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B | 1.3B | 1.5B | 1.6B |
| Depreciation & amortization | 762.6M | 798.6M | 845.8M | 926.3M | 975.9M | 1.1B | 1.1B | 1.3B | 1.4B | 1.5B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 36.1M | 126.1M | 47.7M | 169.8M | -51.8M | -306.8M | -340.8M | 234.4M | -79.3M | -239.5M |
| Operating cash flow | 2.2B | 2.1B | 2.5B | 2.3B | 2.2B | 2.1B | 2.2B | 2.9B | 3.3B | 3.4B |
| Capital expenditure | 166.3M | 24M | 12.1M | 37.6M | — | — | — | — | — | -4.4B |
| Investing cash flow | 178.3M | -265.6M | -203M | -196.3M | -568M | -59M | -327.5M | -1.1B | -1B | -4.9B |
| Dividends paid | -624.9M | -656.5M | -697.3M | -744.5M | -798M | -854.8M | -917.9M | -984.2M | -1.1B | -1.1B |
| Share repurchases | -108M | -71.3M | -72.4M | -140.1M | -99.2M | -33.1M | -69.2M | -16.6M | -3.2M | -1.3M |
| Financing cash flow | -887.3M | 130.6M | -7.2M | -590.7M | 557.3M | -61.7M | 390.2M | 515.7M | 444M | 1.5B |
| Net change in cash | 1.4B | 1.9B | 2.3B | 1.6B | 2.2B | 1.9B | 2.3B | 2.3B | 2.7B | -10.4M |
| Free cash flow | 680.1M | 119.1M | 329.8M | 84.7M | -42.8M | -220.1M | -254.2M | 525.5M | 430.7M | -1B |
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 | — | — | — | — | — | — | — | — | 270.2M | 316.8M | 806.1M | 301M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 373.4M | 376.3M | 379.8M | 384.9M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | 265.8M | -534.8M | 112.7M | 85M |
| Operating cash flow | — | — | — | — | — | — | — | — | 938.9M | 424.6M | 1.2B | 992.3M |
| Capital expenditure | — | — | — | — | — | — | — | — | -1.6B | -1.3B | -817.9M | -1.3B |
| Investing cash flow | — | — | — | — | — | — | — | — | -1.6B | -1.3B | -886.4M | -1.3B |
| Dividends paid | — | — | — | — | — | — | — | — | -288.7M | -290.4M | -310.1M | -310.2M |
| Share repurchases | — | — | — | — | — | — | — | — | 0 | 0 | — | — |
| Financing cash flow | 600M | 120M | 0 | 2.1B | 598.2M | 1.8B | 0 | 1B | 695.7M | 831.3M | -303M | 308.7M |
| Net change in cash | 600M | 120M | 0 | 2.1B | 598.2M | 1.8B | 0 | 1B | 20M | -31.4M | 29M | -13.1M |
| Free cash flow | — | — | — | — | — | — | — | — | -625.7M | -878.4M | 400.5M | -269.7M |
| Nov 14, 2025 |
| $0.893 |
| Aug 14, 2025 | $0.893 |
| May 14, 2025 | $0.893 |
| Feb 14, 2025 | $0.8925 |
| Nov 14, 2024 | $0.835 |
| Date | Ratio |
|---|---|
| Mar 2, 2011 | 2:1 |
| Jul 1, 1992 | 3:2 |
| Jul 1, 1987 | 2:1 |
| Jul 28, 1982 | 3:2 |