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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $0.48 | $0.7 | +45.8% | — | — | — |
| Q2 26 | $0.24 | $0.33 | +37.5% | — | — | — |
| Q1 26 | $0.44 | $0.69 | +56.8% | — | — | — |
| Q4 25 | $0.43 | $0.51 | +18.6% | — | — | — |
| Q3 25 | $0.16 | $0.22 | +37.5% | — | — | — |
| Q2 25 | $0.09 | $0.09 | 0.0% | — | — | — |
| Q1 25 | $0.38 | $0.43 | +13.2% | — | — | — |
| Q4 24 | $0.5 | $0.49 | -2.0% | — | — | — |
| Q3 24 | $0.23 | $0.27 | +17.4% | — | — | — |
| Q2 24 | $0.13 | $0.24 | +84.6% | — | — | — |
| Q1 24 | $0.41 | $0.48 | +17.1% | — | — | — |
| Q4 23 | $0.53 | $0.54 | +1.9% | — | — | — |
| Q3 23 | $0.21 | $0.26 | +23.8% | — | — | — |
| Q2 23 | $0.17 | $0.18 | +5.9% | — | — | — |
| Q1 23 | $0.7 | $0.67 | -4.3% | — | — | — |
| Q4 22 | $0.93 | $1.24 | +33.3% | — | — | — |
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 | — | $1.51 | — | — | $6.7B | — |
| FY24 | — | $1.44 | — | — | $6.3B | — |
| FY23 | — | $1.46 | — | — | $6.5B | — |
| FY22 | — | $3.13 | — | — | $7.1B |
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 | $3.9B | $4.2B | $4.3B | $4.1B | $5.1B | $6.1B | $7.1B | $6.5B | $6.3B | $6.7B |
| YoY change | +36.2% | +7.11% | +2.6% | -6.11% | +24.6% | +21.5% | +15.5% | -8.3% | -2.85% | +6.18% |
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 | 3.9B | 4.2B | 4.3B | 4.1B | 5.1B | 6.1B | 7.1B | 6.5B | 6.3B | 6.7B |
| Cost of revenue | 3.2B | 3.4B | 3.6B | 3.4B | 4.1B | 4.9B | 5.8B | 5.6B | 5.4B | 5.8B |
| Gross profit | 709.9M | 761.1M | 710.6M | 649.4M | 900.8M | 1.2B | 1.3B | 943.2M | 933.2M | 938.6M |
| Gross margin | 18.1% | 18.1% | 16.5% | 16% | 17.8% | 20% | 18.8% | 14.5% | 14.8% | 14% |
| Research & development | 117.2M | 166.6M | 157.2M | 137.6M | 140.7M | 166M | 149.4M | 177.5M | 163M | 166.7M |
| Selling, general & administrative | 284.1M | 297M | 295.2M | 278.6M | 302.8M | 296.1M | 283.4M | 295.4M | 331.8M | 304.5M |
| Operating expenses | 401.3M | 463.6M | 452.4M | 416.3M | 443.6M | 462.1M | 432.8M | 472.9M | 494.8M | 471.2M |
| Operating income | 308.6M | 297.4M | 258.1M | 233.2M | 457.2M | 763.4M | 897.2M | 470.3M | 438.5M | 467.4M |
| Operating margin | 7.86% | 7.07% | 5.98% | 5.75% | 9.05% | 12.4% | 12.7% | 7.23% | 6.94% | 6.97% |
| Non-operating income, net | 4.4M | 92.4M | 2.5M | -8.4M | -11.8M | 2.1M | 5.5M | -15.9M | -8M | -9.7M |
| Pretax income | 229.7M | 307.5M | 185.8M | 159.8M | 386.7M | 715.1M | 856.9M | 443.8M | 431M | 444.6M |
| Income tax | 51M | 39.8M | 56.3M | 37.2M | 46.2M | 69.5M | 89.9M | 81.7M | 75.5M | 68.5M |
| Net income | 178.7M | 267.7M | 129.6M | 122.6M | 340.5M | 645.6M | 767M | 362.1M | 355.5M | 376.1M |
| Net margin | 4.55% | 6.36% | 3% | 3.03% | 6.74% | 10.5% | 10.8% | 5.57% | 5.63% | 5.61% |
| EBITDA | 865.9M | 883.5M | 839.7M | 766.1M | 973.9M | 1.3B | 1.5B | 1.2B | 1.1B | 1.2B |
| EPS | 0.69 | 1.09 | 0.53 | 0.5 | 1.4 | 2.64 | 3.13 | 1.46 | 1.44 | 1.51 |
| Diluted EPS | 0.69 | 1.09 | 0.53 | 0.5 | 1.4 | 2.62 | 3.11 | 1.46 | 1.43 | 1.5 |
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 | 1.8B | 1.8B | 1.4B | 1.5B | 1.9B | 1.6B | 1.3B | 1.5B | 2B | 1.9B | 1.7B | 1.9B |
| Cost of revenue | 1.5B | 1.5B | 1.2B | 1.2B | 1.6B | 1.4B | 1.2B | 1.3B | 1.7B | 1.6B | 1.4B | 1.6B |
| Gross profit | 282.8M | 279.1M | 201.6M | 212.4M | 272.5M | 246.7M | 157.6M | 181.9M | 284.5M | 314.6M | 239M | 318.6M |
| Gross margin | 15.5% | 15.9% | 14.8% | 14.5% | 14.6% | 15.1% | 11.9% | 12% | 14.3% | 16.7% | 14.2% | 16.8% |
| Research & development | 43.1M | 41.6M | 38.2M | 39.6M | 42.4M | 42.8M | 45.7M | 42M | 42.4M | 36.7M | 41.8M | 39.8M |
| Selling, general & administrative | 73M | 78.8M | 90.3M | 91.3M | 80.8M | 69.4M | 80.4M | 47.9M | 83.2M | 92.9M | 97M | 78.9M |
| Operating expenses | 116.2M | 120.4M | 128.5M | 130.8M | 123.1M | 112.3M | 126.1M | 89.9M | 125.6M | 129.7M | 138.7M | 118.7M |
| Operating income | 166.6M | 158.7M | 73.1M | 81.5M | 149.4M | 134.4M | 31.5M | 92M | 158.9M | 185M | 100.3M | 199.9M |
| Operating margin | 9.14% | 9.06% | 5.36% | 5.58% | 8.02% | 8.25% | 2.39% | 6.08% | 8% | 9.8% | 5.95% | 10.5% |
| Non-operating income, net | -3.4M | -5.5M | -1.5M | -1.9M | -7.7M | 3M | -3.4M | -6.9M | -408K | 1M | -2.5M | 120K |
| Pretax income | 162.4M | 151.5M | 72M | 81.6M | 141.9M | 135.6M | 25.8M | 83.2M | 154.4M | 181.2M | 96.3M | 203.2M |
| Income tax | 28.9M | 32.5M | 12.2M | 14.3M | 19.2M | 29.8M | 3.9M | 28.2M | 27.7M | 8.7M | 12.3M | 28.3M |
| Net income | 133.5M | 119M | 59.8M | 67.3M | 122.7M | 105.8M | 21.9M | 55.1M | 126.7M | 172.5M | 84M | 174.9M |
| Net margin | 7.33% | 6.79% | 4.38% | 4.6% | 6.59% | 6.49% | 1.65% | 3.64% | 6.38% | 9.14% | 4.98% | 9.21% |
| EBITDA | 338.8M | 332M | 234.9M | 249.2M | 316.1M | 299.3M | 200.2M | 265.9M | 339.6M | 369M | 287.4M | 399.9M |
| EPS | 0.54 | 0.48 | 0.24 | 0.27 | 0.5 | 0.43 | 0.09 | 0.22 | 0.51 | 0.69 | 0.34 | 0.7 |
| Diluted EPS | 0.54 | 0.48 | 0.24 | 0.27 | 0.49 | 0.43 | 0.09 | 0.22 | 0.51 | 0.69 | 0.33 | 0.7 |
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 | 2.5B | 2.4B | 1.6B | 3.1B | 3.6B | 6B | 5.9B | 8.2B | 6.3B | 9.8B | 13.2B |
| Enterprise value | 3.4B | 3.2B | 2.2B | 3.8B | 4.1B | 6.3B | 6.1B | 7.9B | 6B | 9.3B | 13.5B |
| Shares outstanding | 237.4M | 238.9M | 239.3M | 239.7M | 241.5M | 243.9M | 244.7M | 245.6M | 246.3M | 247.1M | 247.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14 | 8.97 | 12.1 | 25.4 | 10.7 | 9.36 | 7.65 | 22.6 | 17.8 | 25.9 | 23.5 |
| P/S | 0.64 | 0.57 | 0.36 | 0.77 | 0.72 | 0.98 | 0.83 | 1.26 | 1 | 1.45 | 1.74 |
| P/B | 1.78 | 1.4 | 0.85 | 1.57 | 1.55 | 2.03 | 1.59 | 2.05 | 1.51 | 2.16 | 2.8 |
| EV/EBITDA | 3.96 | 3.59 | 2.65 | 4.97 | 4.22 | 4.72 | 3.97 | 6.88 | 5.44 | 7.94 | 10.2 |
| EV/Sales | 0.87 | 0.75 | 0.52 | 0.94 | 0.81 | 1.02 | 0.85 | 1.22 | 0.95 | 1.39 | 1.81 |
| Earnings yield | 7.13% | 11.1% | 8.25% | 3.93% | 9.35% | 10.7% | 13.1% | 4.43% | 5.62% | 3.86% | 4.25% |
| FCF yield | 3.17% | 2.8% | 7.41% | 2.93% | 5.96% | 5.65% | 3.25% | 6.37% | 5.45% | 1.96% | -2.87% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.11 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.1% | 18.1% | 16.5% | 16% | 17.8% | 20% | 18.8% | 14.5% | 14.8% | 14% | 16.8% |
| Operating margin | 7.86% | 7.07% | 5.98% | 5.75% | 9.05% | 12.4% | 12.7% | 7.23% | 6.94% | 6.97% | 10.5% |
| Net margin | 4.55% | 6.36% | 3% | 3.03% | 6.74% | 10.5% | 10.8% | 5.57% | 5.63% | 5.61% | 7.45% |
| ROE | 12.7% | 15.6% | 6.98% | 6.16% | 14.5% | 21.7% | 20.7% | 9.06% | 8.5% | 8.35% | 12.5% |
| ROA | 4.37% | 5.94% | 2.88% | 2.61% | 6.78% | 10.7% | 11.2% | 5.35% | 5.12% | 4.62% | 4.62% |
| ROIC | 10.3% | 10.4% | 7.16% | 6.68% | 14.3% | 21.5% | 20.6% | 10.2% | 9.43% | 9.7% | 11.9% |
| Return on tangible assets | 4.48% | 6.08% | 2.95% | 2.64% | 6.85% | 10.8% | 11.3% | 5.38% | 5.15% | 4.64% | 5.76% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.4 | 1.25 | 1.44 | 1.89 | 1.62 | 1.7 | 1.99 | 2.31 | 2.11 | 2.27 | 2.17 |
| Quick ratio | 1.14 | 1.09 | 1.24 | 1.68 | 1.39 | 1.41 | 1.61 | 2.02 | 1.9 | 2.01 | 1.91 |
| Debt / equity | 1.05 | 0.79 | 0.72 | 0.8 | 0.55 | 0.44 | 0.39 | 0.34 | 0.31 | 0.35 | 0.57 |
| Debt / assets | 0.36 | 0.3 | 0.3 | 0.34 | 0.26 | 0.22 | 0.21 | 0.2 | 0.19 | 0.19 | 0.27 |
| Net debt / EBITDA | 1.07 | 0.87 | 0.78 | 0.9 | 0.48 | 0.18 | 0.13 | -0.21 | -0.32 | -0.37 | 0.05 |
| Interest coverage | 3.71 | 4.59 | 3.35 | 3.23 | 7.03 | 14.9 | 15.6 | 8.52 | 7.64 | 6.89 | 9.3 |
| Effective tax rate | 22.2% | 12.9% | 30.3% | 23.3% | 11.9% | 9.71% | 10.5% | 18.4% | 17.5% | 15.4% | 12.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 16.5 | 17.6 | 18 | 16.9 | 20.9 | 25.2 | 29 | 26.5 | 25.6 | 27.1 | 30.1 |
| EPS (basic) | 0.69 | 1.09 | 0.53 | 0.5 | 1.4 | 2.64 | 3.13 | 1.46 | 1.44 | 1.51 | 1.51 |
| EPS (diluted) | 0.69 | 1.09 | 0.53 | 0.5 | 1.4 | 2.62 | 3.11 | 1.46 | 1.43 | 1.5 | 2.23 |
| Book value per share | 5.91 | 7.2 | 7.75 | 8.3 | 9.75 | 12.2 | 15.1 | 16.3 | 17 | 18.2 | 18.8 |
| FCF per share | 0.33 | 0.28 | 0.49 | 0.38 | 0.9 | 1.4 | 0.78 | 2.12 | 1.4 | 0.77 | -0.69 |
| Cash per share | 2.31 | 2.5 | 2.85 | 3.76 | 3.44 | 4.42 | 5.07 | 6.49 | 6.68 | 8.06 | 10.1 |
| Capex per share | 2.55 | 1.71 | 2.27 | 1.93 | 2.27 | 3.18 | 3.7 | 3.02 | 3 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 15.4% | 9.73% | 12.6% | 11.4% | 10.9% | 12.7% | 12.8% | 11.4% | 11.7% | — | — |
| Capex / operating cash flow | 88.9% | 58.9% | 74.1% | 78% | 78.4% | 76.6% | 79.2% | 56.1% | 67.9% | — | — |
| Payout ratio | — | — | — | 0% | 0% | 7.93% | 7.19% | 20.6% | 50.2% | 21.8% | 14.9% |
| Dividend yield | — | — | — | 0% | 0% | 0.85% | 0.94% | 0.91% | 2.82% | 0.84% | 0.63% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 2, 2026 | $0.0835 |
| Jun 3, 2026 | $0.0835 |
| Mar 12, 2026 | $0.0835 |
| Dec 3, 2025 | $0.0835 |
| Sep 3, 2025 | $0.0827 |
| Jun 5, 2025 | $0.0827 |
| Mar 13, 2025 | $0.0827 |
| Dec 4, 2024 | $0.4881 |
| — |
| FY21 | — | $2.64 | — | — | $6.1B | — |
| FY20 | — | $1.4 | — | — | $5.1B | — |
| FY19 | — | $0.5 | — | — | $4.1B | — |
| FY18 | — | $0.53 | — | — | $4.3B | — |
| FY17 | — | $1.09 | — | — | $4.2B | — |
| FY16 | — | $0.69 | — | — | $3.9B | — |
| 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 | $1.8B | $1.8B | $1.4B | $1.5B | $1.9B | $1.6B | $1.3B | $1.5B | $2B | $1.9B | $1.7B | $1.9B |
| YoY change | -12.6% | -8.1% | -7.21% | +0.24% | +2.18% | -7% | -3.22% | +3.42% | +6.74% | +15.9% | +27.5% | +25.6% |
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 | 549.5M | 596.4M | 681.6M | 901.3M | 831.8M | 1.1B | 1.2B | 1.6B | 1.6B | 2B |
| Receivables | 563.1M | 798.3M | 724.5M | 850.8M | 962.6M | 1.3B | 1.4B | 1.1B | 1.1B | 1.4B |
| Inventory | 268M | 213.6M | 230.6M | 220.6M | 297.3M | 485M | 629.6M | 393.1M | 310.9M | 437.8M |
| Total current assets | 1.4B | 1.6B | 1.7B | 2B | 2.1B | 2.9B | 3.3B | 3.2B | 3.1B | 3.9B |
| Property, plant & equipment | 1.2B | 1.3B | 1.1B | 981.7M | 1.1B | 1.3B | 1.5B | 1.3B | 1.4B | 1.6B |
| Goodwill & intangibles | 101.9M | 103.8M | 105.1M | 52M | 54.6M | 49M | 43M | 40M | 35.9M | 36M |
| Total assets | 4.1B | 4.5B | 4.5B | 4.7B | 5B | 6B | 6.8B | 6.8B | 6.9B | 8.1B |
| Accounts payable | 487.4M | 569.1M | 530.4M | 571.1M | 636.4M | 828.7M | 899.2M | 754.5M | 712.9M | 912.8M |
| Short-term debt | 35.2M | 123.8M | 120.6M | 194.6M | 211.4M | 248.2M | 271.4M | 223M | 318.5M | 229.6M |
| Total current liabilities | 1B | 1.3B | 1.2B | 1.1B | 1.3B | 1.7B | 1.7B | 1.4B | 1.5B | 1.7B |
| Long-term debt | 1.4B | 1.2B | 1.2B | 1.4B | 1.1B | 1.1B | 1.2B | 1.1B | 981.4M | 1.3B |
| Total liabilities | 2.7B | 2.8B | 2.6B | 2.7B | 2.7B | 3.1B | 3.1B | 2.8B | 2.8B | 3.6B |
| Shareholders' equity | 1.4B | 1.7B | 1.9B | 2B | 2.4B | 3B | 3.7B | 4B | 4.2B | 4.5B |
| Total debt | 1.5B | 1.4B | 1.3B | 1.6B | 1.3B | 1.3B | 1.4B | 1.4B | 1.3B | 1.6B |
| Net debt | 925.3M | 768.1M | 656.8M | 696.5M | 603.1M | 490.3M | 476.6M | 231.9M | 166.3M | 182.6M |
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 | 1.2B | 1.6B | 1.6B | 1.5B | 1.5B | 1.6B | 1.6B | 2B | 2.1B | 2B | 1.8B | 2.5B |
| Receivables | 1.4B | 1.1B | 1.1B | 1.1B | 1.4B | 1.1B | 1.1B | 1.1B | 1.4B | 1.4B | 1.3B | 1.4B |
| Inventory | 477.9M | 393.1M | 331.1M | 379.3M | 349.5M | 310.9M | 326.2M | 375.2M | 399.9M | 437.8M | 494.6M | 560.7M |
| Total current assets | 3.1B | 3.2B | 3B | 3.1B | 3.2B | 3.1B | 3B | 3.6B | 4B | 3.9B | 3.8B | 4.6B |
| Property, plant & equipment | 1.6B | 1.3B | 1.3B | 1.4B | 1.5B | 1.4B | 1.5B | 1.6B | 1.6B | 1.6B | 1.9B | 2.2B |
| Goodwill & intangibles | 37.8M | 40M | 37.3M | 35.1M | 39.3M | 35.9M | 37.6M | 39.2M | 38.2M | 36M | 35.5M | 34.7M |
| Total assets | 6.7B | 6.8B | 6.7B | 6.9B | 7B | 6.9B | 6.9B | 7.7B | 8.2B | 8.1B | 8.3B | 9.7B |
| Accounts payable | 827.9M | 754.5M | 618.4M | 734.8M | 811.9M | 712.9M | 608.5M | 760.1M | 925.3M | 912.8M | 832.1M | 880.7M |
| Short-term debt | 255.9M | 223M | 192.8M | 235.5M | 293.3M | 318.5M | 315.5M | 451M | 646.9M | 229.6M | 221.5M | 212.6M |
| Total current liabilities | 1.6B | 1.4B | 1.3B | 1.5B | 1.6B | 1.5B | 1.5B | 1.9B | 2.3B | 1.7B | 1.9B | 2.1B |
| Long-term debt | 1B | 1.1B | 1.1B | 1B | 956.3M | 981.4M | 967.4M | 1.2B | 1.3B | 1.3B | 1.3B | 2.4B |
| Total liabilities | 2.9B | 2.8B | 2.7B | 2.8B | 2.8B | 2.8B | 2.7B | 3.5B | 3.8B | 3.6B | 3.7B | 5B |
| Shareholders' equity | 3.9B | 4B | 4B | 4.1B | 4.2B | 4.2B | 4.2B | 4.2B | 4.3B | 4.5B | 4.6B | 4.7B |
| Total debt | 1.3B | 1.4B | 1.3B | 1.2B | 1.2B | 1.3B | 1.3B | 1.7B | 2B | 1.6B | 1.5B | 2.6B |
| Net debt | 526.4M | 231.9M | 166.1M | 159.7M | 290.5M | 166.3M | 225.4M | 173.4M | 470.1M | 182.6M | 401.7M | 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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 178.7M | 267.7M | 129.6M | 122.6M | 340.5M | 645.6M | 767M | 362.1M | 355.5M | 376.1M |
| Depreciation & amortization | 555.2M | 581.9M | 572M | 524.2M | 510.4M | 563.6M | 612.7M | 631.5M | 594.7M | 642M |
| Stock-based compensation | 3.3M | 5.1M | 5M | 6.9M | 8M | 11M | 13.6M | 8.3M | 18.4M | 20.1M |
| Change in working capital | -47.8M | -110.9M | 37.6M | -92.6M | -162.6M | -232.6M | -240.8M | 285.1M | 109.7M | 78.4M |
| Operating cash flow | 679.9M | 694.8M | 734.7M | 593.1M | 700.7M | 1B | 1.1B | 1.3B | 1.1B | 1.1B |
| Capital expenditure | -604.4M | -409.4M | -544.3M | -462.3M | -549.2M | -776.6M | -905.1M | -741M | -739.8M | — |
| Investing cash flow | -589.4M | -454.8M | -537.4M | -462.5M | -638.7M | -943.9M | -1B | -951.9M | -800.3M | -90.7M |
| Dividends paid | — | — | — | 0 | 0 | -51.2M | -55.1M | -74.7M | -178.6M | -81.9M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -416.7M | -195.1M | -162.3M | -217.1M | -753.1M | -62.8M | 22.8M | -172.2M | -275.2M | 96.4M |
| Net change in cash | -326.3M | 44.8M | 35.1M | -86.5M | -691.1M | 7.8M | 157.8M | 196.5M | 13.7M | 1.1B |
| Free cash flow | 79.4M | 67.3M | 116.3M | 91.4M | 217M | 341.5M | 190.5M | 520.6M | 345.1M | 191M |
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 | 133.5M | 119M | 59.8M | 67.3M | 122.7M | 105.8M | 21.9M | 55.1M | 126.7M | 172.5M | 84M | 174.9M |
| Depreciation & amortization | 157.7M | 159.1M | 144.9M | 149.9M | 150.6M | 149.2M | 153.8M | 158.8M | 163.6M | 165.7M | 170.9M | 179.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 317.1M | 267.6M | 218.8M | 221.1M | 277.9M | 244.1M | 181.6M | 258.5M | 168.5M | 644.5M | 145.1M | 236.5M |
| Capital expenditure | -228.9M | -230.9M | -92.7M | -165M | -195.2M | -286.8M | -75.7M | — | — | — | — | — |
| Investing cash flow | -278M | -255M | -86.1M | -189M | -226.7M | -298.6M | -63.1M | 2.9M | -102.7M | -3.6M | -117.3M | -237.9M |
| Dividends paid | -18.5M | -19.4M | -19.4M | -19.4M | -19.4M | -120.4M | 0 | -40.9M | -20.4M | -20.6M | -20.7M | -20.7M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -436.1M | 416.8M | -75.5M | -71M | -70.5M | -58.1M | -42.3M | -149.5M | 210.6M | -422.4M | -67M | -160.8M |
| Net change in cash | -397M | 429.4M | 57.2M | -38.9M | -19.3M | -112.5M | 76.3M | 111.8M | 276.5M | 218.5M | -39.3M | -162.2M |
| Free cash flow | 44.3M | 336M | 66.1M | 58.4M | -31.3M | 251.9M | -55.7M | 112.3M | -77.9M | 212.4M | -79.5M | -227.3M |