Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
·
·
·
$12.54B
$10.50B
$10.25B
·
·
$10.74B
$10.62B
$11.00B
$11.14B
Operating Expenses
·
·
·
$10.13B
$7.66B
$7.54B
·
·
$8.76B
$8.29B
$8.79B
$9.55B
Operating Income
·
·
·
$2.41B
$2.85B
$2.71B
·
·
$1.98B
$2.33B
$2.21B
$1.59B
Interest Expense
·
·
·
·
·
·
·
·
$1.35B
$1.14B
$1.13B
$1.17B
Other Non-op
·
·
·
$7M
$13M
$36M
·
·
$56M
$43M
$29M
$49M
Net Income
·
·
·
$1.11B
$1.51B
$1.35B
·
·
$685M
$1.23B
$1.11B
$469M
EBITDA
$4.86B
$4.39B
$3.93B
$4.49B
$4.40B
$4.56B
$4.80B
$4.87B
$3.74B
$4.21B
$4.29B
$3.48B
Balance Sheet21
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.58B
·
·
$500M
$499M
·
$299M
$299M
$300M
$300M
$300M
$500M
Receivables
$2.12B
·
·
$2.01B
$1.57B
·
$1.74B
$1.66B
$1.57B
$1.75B
$1.60B
$1.68B
Inventory
$1.19B
·
·
$1.07B
$950M
·
$999M
$961M
$1.06B
$993M
$1.03B
$1.06B
Prepaid Expense
$16M
·
·
$12M
$12M
·
$5M
·
·
·
·
·
Other Current Assets
$162M
·
·
$257M
$287M
·
$85M
$86M
$65M
$68M
$54M
$56M
Current Assets
$5.18B
·
·
$3.97B
$3.50B
·
$3.28B
$3.42B
$3.45B
$3.64B
$3.51B
$3.79B
PP&E (Net)
·
·
·
$36.86B
$36.46B
·
$35.13B
$35.41B
$34.95B
$34.04B
$32.41B
$30.35B
PP&E (Gross)
·
·
·
$66.44B
$66.41B
·
$62.94B
$61.11B
$58.95B
$51.56B
$50.07B
$47.56B
Accum. Depreciation
$38.72B
·
·
$34.24B
$34.66B
·
$31.38B
$29.34B
$28.40B
$27.59B
$26.32B
$24.59B
Other Non-current Assets
$506M
·
·
$394M
$320M
·
$325M
$362M
$323M
$386M
$403M
$483M
Total Assets
$60.88B
·
·
$51.19B
$52.46B
·
$50.47B
$48.67B
$50.02B
$50.49B
$48.74B
$45.60B
Accounts Payable
$3.30B
·
·
$2.47B
$2.21B
·
$1.81B
$1.98B
$1.94B
$2.16B
$2.13B
$2.03B
Short-term Debt
$0
·
·
$1.17B
$780M
·
$922M
$1.22B
$2.00B
$1.41B
$1.03B
$596M
Current Liabilities
$5.61B
·
·
$4.64B
$4.98B
·
$4.31B
$4.85B
$6.40B
$5.86B
$3.94B
$4.45B
Capital Leases
$63M
·
·
$93M
$122M
·
$223M
$263M
$302M
$409M
$537M
$616M
Other Non-current Liabilities
$1.61B
·
·
$1.49B
$2.04B
·
$2.49B
$2.71B
$3.06B
$2.77B
$2.22B
$1.96B
Total Liabilities
·
·
·
·
·
·
$38.84B
$38.38B
$40.88B
$42.07B
$41.54B
$39.49B
Long-term Debt
·
·
·
$18.13B
$19.49B
·
·
·
$23.54B
$24.09B
$23.88B
·
Total Debt
$22.09B
$19.93B
$20.23B
$20.00B
$20.27B
$20.85B
$22.14B
$23.55B
$25.16B
$25.11B
$25.00B
$24.86B
AOCI
$-54M
$-52M
·
$-86M
$-22M
·
$-12M
$57M
$21M
$-12M
$-2M
$5M
Liabilities + Equity
$60.88B
·
·
·
·
·
·
·
·
·
·
·
Cash Flow8
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
$2.08B
$1.55B
$1.85B
·
·
$1.76B
$1.88B
$2.08B
$1.89B
Other Non-cash
$-329M
$-292M
$137M
$-236M
$189M
$436M
$310M
$282M
$288M
$-73M
$127M
$623M
Operating Cash Flow
·
·
·
$2.95B
$3.26B
$3.64B
·
·
$2.74B
$3.04B
$3.31B
$2.98B
CapEx
·
·
·
$2.36B
$1.96B
$1.64B
·
·
$2.15B
$2.71B
$2.85B
$2.38B
Investing Cash Flow
·
·
·
$-2.66B
$-2.34B
$-2.02B
·
·
$-2.54B
$-3.11B
$-3.58B
$-2.76B
Financing Cash Flow
·
·
·
$-283M
$-921M
$-1.42B
·
·
$-200M
$71M
$70M
$-1.33B
Net Change in Cash
·
·
·
$2M
·
·
·
·
$0
$0
$-200M
$-1.10B
Free Cash Flow
$-1.13B
$-278M
$346M
$587M
$1.29B
$1.99B
$2.02B
$2.20B
$583M
$332M
$465M
$596M
Profitability4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
·
·
14.1%
19.2%
27.1%
26.5%
24.8%
20.6%
18.4%
21.9%
20.1%
14.3%
Net Margin
·
·
4.2%
8.8%
14.4%
13.2%
12.5%
10.0%
6.4%
11.6%
10.1%
4.2%
EBITDA Margin
·
·
32.6%
35.8%
41.9%
44.5%
42.4%
43.3%
34.8%
39.6%
39.0%
31.2%
ROA
2.3%
2.1%
0.98%
2.1%
2.9%
2.6%
2.9%
2.3%
1.4%
2.5%
2.4%
1.0%
Liquidity & Solvency3
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.9
0.6
0.8
0.9
0.7
0.7
0.8
0.7
0.5
0.6
0.9
0.9
Quick Ratio
0.7
0.4
0.5
0.5
0.4
0.4
0.5
0.4
0.3
0.3
0.5
0.5
Interest Coverage
·
·
·
·
·
·
·
1.9
1.5
2.0
2.0
1.4
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
·
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
Receivables Turnover
·
·
6.4
7.0
6.8
6.3
6.7
7.0
6.5
6.3
6.7
6.9
Growth Rates2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
·
·
·
19.4%
2.5%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-26.7%
11.8%
·
·
·
·
·
·
·
Valuation (TTM)2
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$11.64B
$11.64B
$12.05B
$12.54B
$10.50B
$10.25B
$11.32B
$11.23B
$10.74B
$10.62B
$11.00B
$11.14B
Net Income TTM
$1.36B
$1.14B
$500M
$1.11B
$1.51B
$1.35B
$1.42B
$1.12B
$685M
$1.23B
$1.11B
$469M
Income Statement6
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue
·
·
·
·
·
·
·
·
·
$2.70B
$2.96B
$3.02B
$4.10B
$2.97B
$2.88B
$2.58B
Operating Expenses
·
$2.83B
·
·
$2.82B
·
·
·
·
$2.46B
$2.61B
$2.62B
$3.14B
$2.38B
$2.35B
$2.26B
Operating Income
·
$714M
·
·
$716M
·
·
·
·
$237M
$346M
$398M
$961M
$590M
$535M
$325M
Other Non-op
·
$11M
·
·
$12M
·
·
·
·
$20M
$21M
$16M
$-4M
$-6M
$3M
$14M
Net Income
·
$392M
·
·
$408M
·
·
·
·
$-58M
$48M
$101M
$632M
$256M
$209M
$11M
EBITDA
·
$714M
$1.13B
$517M
·
$976M
$459M
$581M
$916M
$237M
$346M
$936M
·
·
$535M
$840M
Balance Sheet20
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
·
$501M
·
·
·
·
·
·
·
$500M
$501M
$500M
$500M
·
$501M
$507M
Receivables
·
$1.97B
·
·
·
·
·
·
·
$1.60B
$1.51B
$1.75B
$2.01B
·
$1.35B
$1.38B
Inventory
·
$1.21B
·
·
·
·
·
·
·
$1.19B
$1.18B
$1.21B
$1.07B
·
$988M
$1.02B
Prepaid Expense
·
$27M
·
·
·
·
·
·
·
$22M
$25M
$17M
$12M
·
$12M
$6M
Other Current Assets
·
$243M
·
·
·
·
·
·
·
$161M
$237M
$221M
$257M
·
$304M
$177M
Current Assets
·
$4.38B
·
·
·
·
·
·
·
$3.69B
$3.75B
$4.00B
$3.97B
·
$3.25B
$3.25B
PP&E (Net)
·
·
·
·
·
·
·
·
·
$37.16B
$37.02B
$36.99B
$36.86B
·
$36.57B
$36.46B
PP&E (Gross)
·
·
·
·
·
·
·
·
·
$67.23B
$66.93B
$66.73B
$66.44B
·
$67.00B
$66.56B
Accum. Depreciation
·
$39.15B
·
·
·
·
·
·
·
$35.22B
$34.91B
$34.52B
$34.24B
·
$35.16B
$34.81B
Other Non-current Assets
·
$455M
·
·
·
·
·
·
·
$334M
$335M
$353M
$394M
·
$359M
$307M
Total Assets
·
$59.94B
·
·
·
·
·
·
·
$51.21B
$51.14B
$51.31B
$51.19B
·
$52.16B
$52.28B
Accounts Payable
·
$2.89B
·
·
·
·
·
·
·
$2.43B
$2.25B
$2.36B
$2.47B
·
$2.05B
$1.90B
Short-term Debt
·
$1.35B
·
·
·
·
·
·
·
$722M
$572M
$1.62B
$1.17B
·
$684M
$1.07B
Current Liabilities
·
$6.19B
·
·
·
·
·
·
·
$3.95B
$3.68B
$4.87B
$4.64B
·
$4.79B
$4.83B
Capital Leases
·
$48M
·
·
·
·
·
·
·
$92M
$67M
$85M
$93M
·
$120M
·
Other Non-current Liabilities
·
$1.57B
·
·
·
·
·
·
·
$1.43B
$1.47B
$1.37B
$1.49B
·
$1.80B
$2.00B
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
$18.13B
·
·
·
Total Debt
·
$22.41B
$23.27B
$21.20B
·
$19.52B
$18.88B
$19.60B
$19.84B
$20.53B
$20.39B
$20.45B
·
·
$19.12B
$19.53B
AOCI
·
$-51M
·
·
·
·
·
·
·
$-72M
$-55M
$-49M
$-86M
·
$-16M
$-18M
Liabilities + Equity
·
$59.94B
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Cash Flow8
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
D&A
·
$517M
·
·
·
·
·
·
·
·
·
$538M
$525M
·
$517M
$515M
Other Non-cash
·
·
$-513M
·
·
$-238M
·
·
$-261M
·
·
$-200M
·
·
·
$-33M
Operating Cash Flow
·
$776M
·
·
·
·
·
·
·
·
·
$439M
$1.11B
·
$966M
$493M
CapEx
·
$852M
·
·
·
·
·
·
·
·
·
$605M
$589M
·
$528M
$612M
Investing Cash Flow
·
$-911M
·
·
·
·
·
·
·
·
·
$-876M
$-685M
·
$-556M
$-734M
Financing Cash Flow
·
$135M
·
·
·
·
·
·
·
·
·
$437M
$-430M
·
$-415M
$249M
Net Change in Cash
·
$0
·
·
·
·
·
·
·
·
·
$0
$-1M
·
$-5M
$8M
Free Cash Flow
·
·
$-814M
·
·
$-759M
·
·
$-470M
·
·
$-166M
·
·
·
·
Profitability4
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Operating Margin
·
·
·
·
·
·
·
·
·
8.8%
11.7%
13.2%
·
·
18.6%
·
Net Margin
·
·
·
·
·
·
·
·
·
-2.1%
1.6%
3.4%
·
·
7.2%
·
EBITDA Margin
·
·
·
·
·
·
·
·
·
8.8%
11.7%
31.0%
·
·
18.6%
·
ROA
·
0.66%
0.45%
0.37%
·
0.23%
0.34%
0.59%
0.25%
-0.11%
0.09%
0.20%
·
·
0.40%
·
Liquidity & Solvency2
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Current Ratio
·
0.7
0.8
0.7
·
0.5
0.6
0.7
0.7
0.9
1.0
0.8
·
·
0.7
·
Quick Ratio
·
0.4
0.5
0.4
·
0.3
0.3
0.4
0.4
0.5
0.5
0.5
·
·
0.4
·
Efficiency2
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
·
·
·
·
·
·
·
·
·
0.1
0.1
0.1
·
·
0.1
·
Receivables Turnover
·
·
·
·
·
·
·
·
·
1.6
2.1
1.9
·
·
2.2
·
Valuation (TTM)2
Metric
Trend
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
$12.78B
$12.78B
·
·
$12.78B
·
·
·
·
$12.78B
$13.05B
$12.97B
·
$11.54B
$11.09B
$10.78B
Net Income TTM
$1.58B
$1.49B
·
·
$1.23B
·
·
·
·
$723M
$1.04B
$1.20B
·
$1.08B
$1.09B
$1.34B
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-09-30
2022-09-30
2021-09-30
2020-09-30
2019-09-30
Revenue
·
$12.54B
$10.50B
$10.25B
·
Operating Margin %
·
19.2%
27.1%
26.5%
24.8%
Net Income
·
$1.11B
$1.51B
$1.35B
·
Metric
2025-09-30
2022-09-30
2021-09-30
2020-09-30
2019-09-30
Current Ratio
0.9
0.9
0.7
0.7
0.8
Quick Ratio
0.7
0.5
0.4
0.4
0.5
Metric
2025-09-30
2022-09-30
2021-09-30
2020-09-30
2019-09-30
Free Cash Flow
$-1.13B
$587M
$1.29B
$1.99B
$2.02B
Institutional owners (13F)
1 filer
· $3.3M total
· As of June 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders1
Value held$3.3M
New positions0
Exited positions0
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
0 (0 vs prior Q)
0 (0 vs prior Q)
0 (0 vs prior Q)
0 (0 vs prior Q)
0
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.