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 | $3.49 | $3.56 | +2.0% | — | $1.4B | — |
| Q1 26 | $3.37 | $3.7 | +9.8% | — | $1.3B | — |
| Q4 25 | $2.95 | $3.06 | +3.7% | — | $1.2B | — |
| Q3 25 | $2.53 | $2.67 | +5.5% | — | $1.1B | — |
| Q2 25 | $2.43 | $2.46 | +1.2% | — | $1.2B | — |
| Q1 25 | $2.36 | $2.5 | +5.9% | — | $1.2B | — |
| Q4 24 | $2.12 | $2.1 | -0.9% | — | $1.1B | — |
| Q3 24 | $2.19 | $2.22 | +1.4% | — | $1.1B | — |
| Q2 24 | $2.1 | $2.15 | +2.4% | — | $974M | — |
| Q1 24 | $2.04 | $2.15 | +5.4% | — | $957.2M | — |
| Q4 23 | $2.03 | $2.06 | +1.5% | — | $968.7M | — |
| Q3 23 | $1.86 | $2.06 | +10.8% | — | $908.8M | — |
| Q2 23 | $1.77 | $1.78 | +0.6% | — | $907.8M | — |
| Q1 23 | $1.87 | $1.9 | +1.6% | — | $988.2M | — |
| Q4 22 | $1.76 | $1.8 | +2.3% | — | $1B | — |
| Q3 22 | $1.65 | $1.74 | +5.5% | — | $993.5M | — |
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 | — | $10.5 | — | — | $4.7B | — |
| FY24 | — | $7.24 | — | — | $4.1B | — |
| FY23 | — | $7.16 | — | — | $3.8B | — |
| FY22 | — | $2.2 | — | — | $4B |
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 | $703.1M | $2.2B | $2.8B | $2.5B | $3.4B | $3.5B | $4B | $3.8B | $4.1B | $4.7B |
| YoY change | +5.92% | +217% | +24.2% | -9.85% | +37.3% | +1.98% | +13.3% | -4.67% | +8.51% | +15.1% |
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 | 703.1M | 2.2B | 2.8B | 2.5B | 3.4B | 3.5B | 4B | 3.8B | 4.1B | 4.7B |
| Cost of revenue | 249.9M | 1.4B | 1.8B | 1.6B | 2.2B | 2.3B | 2.6B | 2.3B | 2B | 2.8B |
| Gross profit | 453.2M | 794.2M | 988.1M | 937.9M | 1.3B | 1.2B | 1.4B | 1.5B | 2.1B | 1.9B |
| Gross margin | 64.5% | 35.6% | 35.7% | 37.6% | 36.6% | 34% | 34.8% | 39.5% | 50.6% | 40.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 53.1M | 66M | 68.3M | 68.3M | 292.1M | 93.4M | 112.7M | 129.6M | 603M | 133.6M |
| Operating expenses | 97M | 145.7M | 154.7M | 175.6M | 388.4M | 198.7M | 241.5M | 268.9M | 758.7M | 291.8M |
| Operating income | 311.8M | 456.3M | 629.4M | 585.7M | 707.4M | 821.5M | 970.4M | 1.1B | 1.2B | 1.5B |
| Operating margin | 44.3% | 20.5% | 22.7% | 23.5% | 20.6% | 23.5% | 24.5% | 28.2% | 28.8% | 32.1% |
| Non-operating income, net | 500K | -80.6M | -20M | -48.4M | -9.4M | -18M | -481.1M | 32.7M | -72.7M | 55.4M |
| Pretax income | 306.6M | 334.4M | 571.2M | 501.4M | 660.4M | 756.1M | 432.9M | 1B | 1.1B | 1.6B |
| Income tax | 120.9M | -66.2M | 146M | 130.6M | 192.2M | 227.1M | 197.9M | 286.2M | 318.9M | 466.6M |
| Net income | 185.7M | 400.6M | 425.2M | 370.8M | 468.2M | 529M | 235M | 761.4M | 764.9M | 1.1B |
| Net margin | 26.4% | 18% | 15.4% | 14.9% | 13.7% | 15.1% | 5.94% | 20.2% | 18.7% | 23.3% |
| EBITDA | 370.3M | 650.6M | 843.2M | 764.3M | 902.8M | 986.1M | 1.1B | 1.2B | 1.3B | 1.7B |
| EPS | 2.27 | 3.7 | 3.78 | 3.35 | 4.28 | 4.93 | 2.2 | 7.16 | 7.24 | 10.5 |
| Diluted EPS | 2.27 | 3.69 | 3.76 | 3.34 | 4.27 | 4.92 | 2.19 | 7.13 | 7.21 | 10.4 |
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 | 908.8M | 968.7M | 957.2M | 974M | 1.1B | 1.1B | 1.2B | 1.2B | 1.1B | 1.2B | 1.3B | 1.4B |
| Cost of revenue | 524.4M | 582.5M | 455.1M | 460.2M | 523.7M | 583.1M | 746M | 714.1M | 665.4M | 660.4M | 671.8M | 865.9M |
| Gross profit | 384.4M | 386.2M | 502.1M | 513.8M | 532M | 524.5M | 449M | 459.4M | 476.3M | 543.6M | 601M | 576.9M |
| Gross margin | 42.3% | 39.9% | 52.5% | 52.8% | 50.4% | 47.4% | 37.6% | 39.1% | 41.7% | 45.1% | 47.2% | 40% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 33.3M | 32.3M | 150.8M | 151.2M | 153.6M | 153.9M | 33.4M | 33M | 33.6M | 39.8M | 26.3M | 22.4M |
| Operating expenses | 73.6M | 54.7M | 181.8M | 190.3M | 192.8M | 193.8M | 64.6M | 73.3M | 70.4M | 83.5M | 65.9M | 72.8M |
| Operating income | 272M | 293.5M | 283M | 291.7M | 307.4M | 298.6M | 354.1M | 356.2M | 375M | 428.8M | 505.6M | 476M |
| Operating margin | 29.9% | 30.3% | 29.6% | 29.9% | 29.1% | 27% | 29.6% | 30.4% | 32.8% | 35.6% | 39.7% | 33% |
| Non-operating income, net | 10M | 3.5M | 18M | -80.5M | 3M | -13.2M | 500K | -20M | 54.1M | 20.8M | 5.5M | 13.7M |
| Pretax income | 270.1M | 287.5M | 292.1M | 203M | 309M | 279.7M | 350.2M | 334.6M | 430.1M | 451.7M | 515.5M | 494.7M |
| Income tax | 61.9M | 75.5M | 82.6M | 62.6M | 90.5M | 83.2M | 99.6M | 99.5M | 129.3M | 138.2M | 129.8M | 141.6M |
| Net income | 208.2M | 212M | 209.5M | 140.4M | 218.5M | 196.5M | 250.6M | 235.1M | 300.8M | 313.5M | 385.7M | 353.1M |
| Net margin | 22.9% | 21.9% | 21.9% | 14.4% | 20.7% | 17.7% | 21% | 20% | 26.3% | 26% | 30.3% | 24.5% |
| EBITDA | 325.1M | 298.7M | 329M | 315M | 352.6M | 325M | 396.8M | 395.6M | 426.3M | 476.8M | 559M | 523.2M |
| EPS | 1.96 | 1.99 | 1.97 | 1.33 | 2.08 | 1.87 | 2.38 | 2.23 | 2.86 | 2.98 | 3.67 | 3.36 |
| Diluted EPS | 1.95 | 1.98 | 1.96 | 1.33 | 2.07 | 1.86 | 2.37 | 2.23 | 2.85 | 2.97 | 3.66 | 3.35 |
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 | 6B | — | 10.9B | 13.4B | 10.2B | 14B | 13.3B | 18.9B | 20.5B | 26.3B | 26.4B |
| Enterprise value | 5.9B | — | 11.8B | 14B | 11.2B | 15B | 14.7B | 19.9B | 21.1B | 25.6B | 26.2B |
| Shares outstanding | 81.4M | 107.2M | 111.8M | 111.4M | 109.1M | 107M | 106.3M | 105.8M | 105.1M | 104.7M | 104.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 32.4 | — | 25.7 | 36.1 | 21.7 | 26.4 | 56.8 | 24.8 | 26.8 | 23.9 | 20.1 |
| P/S | 8.56 | — | 3.95 | 5.36 | 2.96 | 3.99 | 3.37 | 5.01 | 5.02 | 5.57 | 5.32 |
| P/B | 18.9 | — | 3.37 | 3.98 | 3.03 | 3.87 | 3.85 | 4.74 | 4.8 | 5.11 | 4.8 |
| EV/EBITDA | 16 | — | 14 | 18.3 | 12.4 | 15.2 | 13 | 16.1 | 16 | 15.1 | 13.6 |
| EV/Sales | 8.42 | — | 4.28 | 5.6 | 3.26 | 4.29 | 3.71 | 5.27 | 5.15 | 5.43 | 5.17 |
| Earnings yield | 3.09% | — | 3.89% | 2.77% | 4.61% | 3.79% | 1.76% | 4.03% | 3.72% | 4.19% | 4.97% |
| FCF yield | 3.08% | — | 4.56% | 4.47% | 13.9% | 3.91% | 4.43% | 5.46% | 5.06% | 6.4% | 2.56% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.4 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.5% | 35.6% | 35.7% | 37.6% | 36.6% | 34% | 34.8% | 39.5% | 50.6% | 40.9% | 40% |
| Operating margin | 44.3% | 20.5% | 22.7% | 23.5% | 20.6% | 23.5% | 24.5% | 28.2% | 28.8% | 32.1% | 34.6% |
| Net margin | 26.4% | 18% | 15.4% | 14.9% | 13.7% | 15.1% | 5.94% | 20.2% | 18.7% | 23.3% | 26.7% |
| ROE | 58.4% | 12.9% | 13.1% | 11.1% | 14% | 14.7% | 6.78% | 19.1% | 17.9% | 21.4% | 26.3% |
| ROA | 39% | 7.61% | 7.99% | 7.25% | 7.18% | 7.76% | 3.36% | 10.2% | 9.82% | 11.8% | 11.6% |
| ROIC | 85.6% | 11% | 11.3% | 10.9% | 11.5% | 12.3% | 10.9% | 15.5% | 17.2% | 23.7% | 26.5% |
| Return on tangible assets | 66.2% | -9.93% | -11.9% | -10.6% | -16.7% | -20% | -8.77% | -38% | -58.5% | 348.4% | 67.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.62 | 1.3 | 1.15 | 2.16 | 1.19 | 1.31 | 1.05 | 1.43 | 1.78 | 1.87 | 1.56 |
| Quick ratio | 2.62 | 1.3 | 1.15 | 2.16 | 1.19 | 1.31 | 1.05 | 1.43 | 1.78 | 1.87 | 1.57 |
| Debt / equity | — | 0.4 | 0.38 | 0.27 | 0.4 | 0.4 | 0.54 | 0.4 | 0.37 | 0.31 | 0.28 |
| Debt / assets | — | 0.24 | 0.23 | 0.18 | 0.21 | 0.21 | 0.27 | 0.22 | 0.21 | 0.17 | 0.15 |
| Net debt / EBITDA | — | 1.61 | 1.07 | 0.8 | 1.11 | 1.06 | 1.19 | 0.82 | 0.43 | -0.39 | -0.41 |
| Interest coverage | 54.8 | 9.44 | 16 | 14.3 | 18.1 | 16.8 | 8.21 | 17.8 | 22 | 31 | 36.6 |
| Effective tax rate | 39.4% | 0% | 25.6% | 26% | 29.1% | 30% | 45.7% | 27.3% | 29.4% | 29.8% | 28.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.63 | 20.8 | 24.8 | 22.4 | 31.4 | 32.7 | 37.2 | 35.7 | 39 | 45 | 48.3 |
| EPS (basic) | 2.27 | 3.7 | 3.78 | 3.35 | 4.28 | 4.93 | 2.2 | 7.16 | 7.24 | 10.5 | 10.5 |
| EPS (diluted) | 2.27 | 3.69 | 3.76 | 3.34 | 4.27 | 4.92 | 2.19 | 7.13 | 7.21 | 10.4 | 12.8 |
| Book value per share | 3.9 | 29 | 29 | 30.1 | 30.7 | 33.7 | 32.6 | 37.7 | 40.7 | 49.1 | 53.8 |
| FCF per share | 2.27 | 3.14 | 4.46 | 5.37 | 12.9 | 5.1 | 5.56 | 9.74 | 9.89 | 16.1 | 17.9 |
| Cash per share | 1.19 | 1.78 | 2.78 | 2.7 | 3.1 | 3.54 | 4.93 | 5.68 | 9.81 | 21.5 | 22.5 |
| Capex per share | 0.55 | 0.35 | 0.32 | 0.32 | 0.43 | 0.48 | 0.56 | 0.43 | 0.57 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.31% | 1.68% | 1.31% | 1.41% | 1.38% | 1.46% | 1.51% | 1.19% | 1.47% | — | — |
| Capex / operating cash flow | 20.2% | 8.31% | 6.48% | 6.15% | 3.44% | 7.3% | 68.4% | 3.73% | 6.84% | — | — |
| Payout ratio | 42.3% | 29.5% | 30.6% | 40.5% | 36.4% | 36.5% | 89.1% | 29.4% | 32.6% | 25.8% | 22.4% |
| Dividend yield | 1.3% | — | 1.19% | 1.12% | 1.68% | 1.39% | 1.57% | 1.18% | 1.21% | 1.08% | 1.36% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.86 |
| May 29, 2026 | $0.72 |
| Feb 27, 2026 | $0.72 |
| — |
| FY21 | — | $4.93 | — | — | $3.5B | — |
| FY20 | — | $4.28 | — | — | $3.4B | — |
| FY19 | — | $3.35 | — | — | $2.5B | — |
| FY18 | — | $3.78 | — | — | $2.8B | — |
| FY17 | — | $3.7 | — | — | $2.2B | — |
| FY16 | — | $2.27 | — | — | $703.1M | — |
| 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 | $908.8M | $968.7M | $957.2M | $974M | $1.1B | $1.1B | $1.2B | $1.2B | $1.1B | $1.2B | $1.3B | $1.4B |
| YoY change | -8.53% | -3.58% | -3.14% | +7.29% | +16.2% | +14.3% | +24.8% | +20.5% | +8.15% | +8.7% | +6.51% | +22.9% |
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 | 97.3M | 190.8M | 310.8M | 300.3M | 337.8M | 379M | 524.4M | 600.7M | 1B | 2.3B |
| Receivables | 76.7M | 217.3M | 287.3M | 234.7M | 337.3M | 326.9M | 369.8M | 337.3M | 444.6M | 391.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 235.1M | 434.7M | 683.7M | 607.6M | 1.6B | 1.5B | 1.6B | 2B | 2.5B | 4.4B |
| Property, plant & equipment | -16.2M | 1.4M | -5.1M | 100.4M | 193.6M | 148.8M | 153.4M | 245.8M | 242.5M | 244.1M |
| Goodwill & intangibles | 196.2M | 9.3B | 8.9B | 8.6B | 9.3B | 9.5B | 9.7B | 9.5B | 9.1B | 9B |
| Total assets | 476.7M | 5.3B | 5.3B | 5.1B | 6.5B | 6.8B | 7B | 7.5B | 7.8B | 9.3B |
| Accounts payable | 6.5M | 43.2M | 12.8M | 21M | 28.5M | 19.5M | 27.5M | 24.7M | 17.9M | 16.1M |
| Short-term debt | — | — | 299.8M | — | 68.7M | — | 304.7M | 20.8M | 19.9M | 26.9M |
| Total current liabilities | 89.9M | 334M | 595.9M | 281.6M | 1.3B | 1.2B | 1.5B | 1.4B | 1.4B | 2.4B |
| Long-term debt | — | 1.2B | 915.6M | 914.3M | 1.3B | 1.4B | 1.6B | 1.6B | 1.6B | 1.6B |
| Total liabilities | 158.8M | 2.2B | 2.1B | 1.8B | 3.2B | 3.2B | 3.5B | 3.5B | 3.5B | 4.2B |
| Shareholders' equity | 317.9M | 3.1B | 3.2B | 3.4B | 3.3B | 3.6B | 3.5B | 4B | 4.3B | 5.1B |
| Total debt | — | 1.2B | 1.2B | 914.3M | 1.3B | 1.4B | 1.9B | 1.6B | 1.6B | 1.6B |
| Net debt | — | 1.1B | 940.3M | 685M | 1.1B | 1.1B | 1.4B | 1.1B | 679M | -625.8M |
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 | 437.1M | 600.7M | 595.1M | 698.3M | 802.6M | 1B | 1.2B | 1.5B | 1.5B | 2.3B | 2.2B | 2.4B |
| Receivables | 359.1M | 337.3M | 370.2M | 372.7M | 376.2M | 444.6M | 493M | 444.3M | 437.3M | 391.4M | 514.6M | 570.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.3B | 2B | 2.7B | 3.9B | 3.3B | 2.5B | 3.4B | 3.7B | 3.7B | 4.4B | 6.2B | 5.9B |
| Property, plant & equipment | 217.5M | 245.8M | 236.6M | 230.4M | 239.4M | 242.5M | 244.9M | 250.1M | 242.2M | 244.1M | 242.5M | 238.3M |
| Goodwill & intangibles | 9.5B | 9.5B | 9.4B | 9.2B | 9.2B | 9.1B | 9.1B | 9.1B | 9.1B | 9B | 8.8B | 8.6B |
| Total assets | 7.7B | 7.5B | 8.2B | 9.3B | 8.7B | 7.8B | 8.7B | 9B | 9.1B | 9.3B | 11B | 10.6B |
| Accounts payable | 13.5M | 24.7M | 11.3M | 24.7M | 17.3M | 17.9M | 15.1M | 22.6M | 14.7M | 16.1M | 19.4M | 16.3M |
| Short-term debt | 92.8M | 20.8M | 21M | 21.6M | 20.4M | 19.9M | 24.1M | 25M | 25.1M | 26.9M | 676.1M | 674.6M |
| Total current liabilities | 1.8B | 1.4B | 2B | 3.2B | 2.4B | 1.4B | 2.1B | 2.4B | 2.2B | 2.4B | 4.5B | 3.8B |
| Long-term debt | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 908.5M | 905.7M |
| Total liabilities | 3.9B | 3.5B | 4.1B | 5.2B | 4.5B | 3.5B | 4.2B | 4.4B | 4.2B | 4.2B | 5.7B | 5B |
| Shareholders' equity | 3.8B | 4B | 4B | 4B | 4.2B | 4.3B | 4.5B | 4.7B | 4.9B | 5.1B | 5.4B | 5.6B |
| Total debt | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B |
| Net debt | 1.3B | 1.1B | 1.1B | 973.4M | 841.7M | 679M | 556.4M | 344.5M | 98M | -625.8M | -549.8M | -695.9M |
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 | 185.7M | 400.6M | 425.2M | 370.8M | 468.2M | 529M | 235M | 761.4M | 764.9M | 1.1B |
| Depreciation & amortization | 44.4M | 192.2M | 204M | 176.6M | 158.5M | 167.4M | 166.8M | 158M | 133M | 122.4M |
| Stock-based compensation | 14.5M | 52.6M | 35.1M | 21.8M | 21.7M | 26.6M | 30.7M | 41.3M | 41.8M | 50.4M |
| Change in working capital | -14.2M | 39.8M | -62.7M | 34.1M | 790.6M | -5.4M | -186.6M | 273.6M | -33.8M | 661.9M |
| Operating cash flow | 220.2M | 451.4M | 560.3M | 570.9M | 1.4B | 698.2M | 87.4M | 1.2B | 880.5M | 1.8B |
| Capital expenditure | -44.4M | -37.5M | -36.3M | -35.1M | -47.4M | -51M | -59.8M | -45M | -60.2M | — |
| Investing cash flow | -84.8M | -1.4B | -25.6M | -15.9M | -430.5M | -352.7M | -835.1M | -55.9M | -145.2M | 519.6M |
| Dividends paid | -78.5M | -118.1M | -130.3M | -150M | -170.6M | -193.3M | -209.4M | -223.5M | -249.4M | -284.3M |
| Share repurchases | -64.6M | -26.1M | -140.9M | -156.9M | -349.1M | -81.3M | -100.9M | -83.9M | -204.8M | -66.7M |
| Financing cash flow | -150.2M | 1.1B | -391.8M | -661.2M | -257.7M | -213.7M | -128.8M | -930.5M | -474.1M | -351M |
| Net change in cash | -14.8M | 112.6M | 142.9M | -106.2M | 689.3M | 131.8M | -876.5M | 220.9M | 261.2M | 1.9B |
| Free cash flow | 185.2M | 336.9M | 498.4M | 597.7M | 1.4B | 545.8M | 591.3M | 1B | 1B | 1.7B |
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 | 208.2M | 212M | 209.5M | 140.4M | 218.5M | 196.5M | 250.6M | 235.1M | 300.8M | 313.5M | 385.7M | 353.1M |
| Depreciation & amortization | 38.8M | 38M | 37.3M | 31.8M | 31.8M | 32.1M | 30.3M | 29.9M | 30.9M | 31.3M | 29.5M | 28.1M |
| Stock-based compensation | 9.1M | 6.2M | 11.7M | 10.3M | 10.1M | 9.7M | 12.4M | 13.3M | 13M | 11.7M | 12.9M | 15.6M |
| Change in working capital | 578.3M | -463.6M | 660.3M | 1.2B | -757.2M | -1.1B | 648.6M | -32.6M | 101M | -55.1M | 1.5B | -1B |
| Operating cash flow | 845.4M | -229.4M | 917.3M | 1.3B | -499.2M | -870M | 930M | 234.4M | 153.9M | 352.1M | 2B | -503.2M |
| Capital expenditure | -6.9M | -17.9M | -7.3M | -17.1M | -11.9M | -23.9M | -14.7M | -19.5M | — | — | — | — |
| Investing cash flow | 26.7M | -39.3M | -13.3M | -40.4M | 35.4M | -126.9M | -20M | -116.6M | 173.2M | 439.3M | 1.5M | -73.8M |
| Dividends paid | -58.5M | -58.5M | -58.5M | -58.2M | -66.3M | -66.4M | -66.4M | -66.4M | -75.7M | -75.8M | -75.8M | -75.7M |
| Share repurchases | 0 | -5.8M | -76.6M | -101.3M | -26.4M | -500K | -30M | -36.7M | 0 | 0 | -40.9M | -34.4M |
| Financing cash flow | -149.2M | -141.5M | -138.1M | -175.5M | -93.6M | -66.9M | -96.4M | -103.1M | -75.7M | -75.8M | -116.7M | -110.1M |
| Net change in cash | 722.9M | -410.2M | 765.9M | 1.1B | -557.4M | -1.1B | 813.6M | 14.7M | 251.4M | 715.6M | 1.8B | -687.1M |
| Free cash flow | 729.2M | -206.1M | 888.3M | 1.5B | -590.5M | -734.2M | 898.2M | 313.4M | 137.9M | 332.1M | 1.9B | -536.3M |
| May 30, 2025 |
| $0.63 |
| Feb 28, 2025 | $0.63 |
| Nov 29, 2024 | $0.63 |
| Aug 30, 2024 | $0.63 |
| May 31, 2024 | $0.55 |