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 | $0.32 | $0.35 | +9.4% | — | $410.7M | — |
| Q1 26 | $0.36 | $0.38 | +5.6% | — | $424.2M | — |
| Q4 25 | $0.26 | $0.27 | +3.8% | — | $391.6M | — |
| Q2 25 | $0.29 | $0.32 | +10.3% | — | $364.1M | — |
| Q4 24 | $0.22 | $0.21 | -4.5% | — | $349.8M | — |
| Q3 24 | $0.24 | $0.24 | 0.0% | — | $335.2M | — |
| Q2 24 | $0.23 | $0.31 | +34.8% | — | $330.3M | — |
| Q1 24 | $0.26 | $0.31 | +19.2% | — | $337.8M | — |
| Q4 23 | $0.18 | $0.2 | +11.1% | — | $310.6M | — |
| Q3 23 | $0.19 | $0.22 | +15.8% | — | $306.6M | — |
| Q2 23 | $0.19 | $0.24 | +26.3% | — | $296.7M | — |
| Q1 23 | $0.21 | $0.25 | +19.0% | — | $314.4M | — |
| Q4 22 | $0.18 | $0.19 | +5.6% | — | $286.9M | — |
| Q3 22 | $0.17 | $0.19 | +11.8% | — | $268.3M | — |
| Q2 22 | $0.18 | $0.22 | +22.2% | — | $268.3M | — |
| Q1 22 | $0.2 | $0.24 | +20.0% | — | $275.5M | — |
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 | — | $0.88 | — | — | $1.5B | — |
| FY24 | — | $0.75 | — | — | $1.4B | — |
| FY23 | — | $1.05 | — | — | $1.2B | — |
| FY22 | — | $0.57 | — | — | $1.1B | — |
| FY21 |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $691.7M | $736.7M | $801.5M | $965M | $1.1B | $1.2B | $1.4B | $1.5B |
| YoY change | — | +6.5% | +8.81% | +20.4% | +13.9% | +11.8% | +10.1% | +11% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 691.7M | 736.7M | 801.5M | 965M | 1.1B | 1.2B | 1.4B | 1.5B |
| Cost of revenue | 131.3M | 144.2M | 167.2M | 216.5M | 237M | 266.1M | 257.8M | 277.5M |
| Gross profit | 560.4M | 592.5M | 634.4M | 748.5M | 862.1M | 962.3M | 1.1B | 1.2B |
| Gross margin | 81% | 80.4% | 79.1% | 77.6% | 78.4% | 78.3% | 80.9% | 81.5% |
| Research & development | 175M | 183.6M | 185.5M | 220.9M | 257.9M | 274.6M | 281.2M | 307.6M |
| Selling, general & administrative | 250M | 252.9M | 257.2M | 407.4M | 354.5M | 418.7M | 477.9M | 521.3M |
| Operating expenses | 425M | 436.4M | 442.8M | 628.3M | 612.3M | 693.3M | 759.2M | 828.9M |
| Operating income | 121.4M | 141.9M | 176.3M | 94.6M | 208.6M | 230.5M | 302.1M | 362.6M |
| Operating margin | 17.5% | 19.3% | 22% | 9.8% | 19% | 18.8% | 22.3% | 24.1% |
| Non-operating income, net | 236K | -5.6M | 24.3M | 10M | 24.3M | -7.2M | 12.9M | 547K |
| Pretax income | 112.9M | 128.1M | 167.6M | 93.3M | 198.3M | 183.5M | 293.1M | 350.7M |
| Income tax | -29.3M | 23.7M | 38.6M | -3.4M | 21.3M | -143.2M | 58.7M | 73M |
| Net income | 142.1M | 103.1M | 126.5M | 93.2M | 174.8M | 326.8M | 234.4M | 277.8M |
| Net margin | 20.5% | 14% | 15.8% | 9.66% | 15.9% | 26.6% | 17.3% | 18.5% |
| EBITDA | 152.1M | 175.6M | 187M | 148.9M | 282.3M | 290.5M | 372.2M | 432.2M |
| EPS | 0.54 | 0.39 | 0.44 | 0.3 | 0.57 | 1.05 | 0.75 | 0.88 |
| Diluted EPS | 0.54 | 0.39 | 0.42 | 0.3 | 0.55 | 1 | 0.72 | 0.85 |
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 | 306.6M | 310.6M | 337.8M | 330.3M | 335.2M | 349.8M | 370.5M | 364.1M | 375.5M | 391.6M | 424.2M | 410.7M |
| Cost of revenue | 64.7M | 67.8M | 61.8M | 63.2M | 64.8M | 67.9M | 65.7M | 68.8M | 72.2M | 70.9M | 73.8M | 74M |
| Gross profit | 241.9M | 242.8M | 275.9M | 267.1M | 270.3M | 281.9M | 304.9M | 295.3M | 303.4M | 320.7M | 350.4M | 336.7M |
| Gross margin | 78.9% | 78.2% | 81.7% | 80.9% | 80.7% | 80.6% | 82.3% | 81.1% | 80.8% | 81.9% | 82.6% | 82% |
| Research & development | 65.5M | 71.2M | 68.4M | 65.7M | 70.1M | 77.1M | 72.5M | 75.4M | 78.8M | 81M | 83M | 82.1M |
| Selling, general & administrative | 93.3M | 124.9M | 106.7M | 112.9M | 123.3M | 135.1M | 109M | 127.3M | 132M | 153M | 132.7M | 157.7M |
| Operating expenses | 158.7M | 196.1M | 175M | 178.6M | 193.3M | 212.2M | 181.5M | 202.7M | 210.7M | 234M | 215.7M | 239.8M |
| Operating income | 73.7M | 37.8M | 91.9M | 80.2M | 68.6M | 61.4M | 115.2M | 84.4M | 84.5M | 78.5M | 126.3M | 88.6M |
| Operating margin | 24% | 12.2% | 27.2% | 24.3% | 20.5% | 17.6% | 31.1% | 23.2% | 22.5% | 20% | 29.8% | 21.6% |
| Non-operating income, net | 6M | -14.4M | 7.1M | 2.3M | -5.1M | 8.6M | 449K | -1.6M | 1.9M | -243K | 497K | 15.6M |
| Pretax income | 69.6M | 14.2M | 92.5M | 77.4M | 58.9M | 64.3M | 111.8M | 79.3M | 83.7M | 75.9M | 118.6M | 95.1M |
| Income tax | 16.5M | -165.3M | 22.2M | 5.3M | 16.5M | 14.6M | 20.5M | 8.9M | 26.3M | 17.4M | 23.2M | 16.6M |
| Net income | 53M | 179.6M | 70.3M | 72M | 42.3M | 49.7M | 91.3M | 70.5M | 57.3M | 58.7M | 95.3M | 78.5M |
| Net margin | 17.3% | 57.8% | 20.8% | 21.8% | 12.6% | 14.2% | 24.6% | 19.4% | 15.3% | 15% | 22.5% | 19.1% |
| EBITDA | 91.8M | 51.9M | 108.7M | 97.7M | 83M | 84.6M | 131.6M | 98.3M | 103M | 101.2M | 141.8M | 118M |
| EPS | 0.17 | 0.57 | 0.22 | 0.23 | 0.13 | 0.16 | 0.29 | 0.22 | 0.18 | 0.19 | 0.31 | 0.25 |
| Diluted EPS | 0.16 | 0.54 | 0.22 | 0.22 | 0.13 | 0.16 | 0.28 | 0.22 | 0.18 | 0.18 | 0.3 | 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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 14.8B | 11.4B | 16.3B | 14.7B | 12B | 9.5B |
| Enterprise value | — | — | — | 15.9B | 13.2B | 17.8B | 16.1B | 13.2B | 10.8B |
| Shares outstanding | 261.2M | 261.2M | 289.9M | 305.7M | 309.2M | 312.4M | 314.9M | 314.7M | 314.7M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 158.5 | 65.4 | 49.9 | 62.7 | 43.2 | 35.2 |
| P/S | — | — | — | 15.3 | 10.4 | 13.3 | 10.9 | 8 | 5.9 |
| P/B | — | — | — | 36.1 | 19.9 | 18.4 | 14.1 | 10.1 | 8.07 |
| EV/EBITDA | — | — | — | 107 | 46.7 | 61.3 | 43.2 | 30.5 | 23.2 |
| EV/Sales | — | — | — | 16.5 | 12 | 14.5 | 11.9 | 8.77 | 6.76 |
| Earnings yield | — | — | — | 0.63% | 1.53% | 2% | 1.59% | 2.31% | 2.84% |
| FCF yield | — | — | — | 1.83% | 2.24% | 2.4% | 2.86% | 4.33% | 4.21% |
| PEG | — | — | — | — | — | — | — | — | 2.58 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 81% | 80.4% | 79.1% | 77.6% | 78.4% | 78.3% | 80.9% | 81.5% | 82% |
| Operating margin | 17.5% | 19.3% | 22% | 9.8% | 19% | 18.8% | 22.3% | 24.1% | 25% |
| Net margin | 20.5% | 14% | 15.8% | 9.66% | 15.9% | 26.6% | 17.3% | 18.5% | 18.1% |
| ROE | 96.4% | 30.8% | 37% | 22.8% | 30.5% | 37% | 22.5% | 23.4% | 24.5% |
| ROA | 15.4% | 10.4% | 11.2% | 3.5% | 5.52% | 9.84% | 6.9% | 7.81% | 7.2% |
| ROIC | 37.4% | 25.8% | 26.4% | 6.03% | 8.01% | 9.66% | 10.1% | 12.2% | 12.6% |
| Return on tangible assets | -184.5% | -177.3% | -99.2% | -9.23% | -9.23% | -19% | -13.3% | -15.5% | -17.1% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.65 | 0.9 | 0.73 | 1.04 | 0.66 | 0.55 | 0.54 | 0.56 | 0.59 |
| Quick ratio | 0.65 | 0.9 | 0.73 | 1.04 | 0.66 | 0.55 | 0.54 | 0.56 | 0.59 |
| Debt / equity | 1.76 | 0.7 | 0.86 | 3.64 | 3.18 | 1.78 | 1.37 | 1.08 | 1.05 |
| Debt / assets | 0.28 | 0.24 | 0.26 | 0.56 | 0.58 | 0.47 | 0.42 | 0.36 | 0.35 |
| Net debt / EBITDA | 1.17 | 0.64 | 0.92 | 7.79 | 6.2 | 5.17 | 3.66 | 2.69 | 2.42 |
| Interest coverage | 12.7 | 14.2 | 24.2 | 9.1 | 6.66 | 5.44 | 12.8 | 23.9 | 14.9 |
| Effective tax rate | 0% | 18.5% | 23% | 0% | 10.7% | 0% | 20% | 20.8% | 22.3% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.65 | 2.82 | 2.77 | 3.16 | 3.55 | 3.93 | 4.3 | 4.77 | 5.11 |
| EPS (basic) | 0.54 | 0.39 | 0.44 | 0.3 | 0.57 | 1.05 | 0.75 | 0.88 | 0.88 |
| EPS (diluted) | 0.54 | 0.39 | 0.42 | 0.3 | 0.55 | 1 | 0.72 | 0.85 | 0.89 |
| Book value per share | 0.56 | 1.28 | 1.18 | 1.34 | 1.85 | 2.83 | 3.31 | 3.78 | 3.88 |
| FCF per share | 0.54 | 0.59 | 0.83 | 0.88 | 0.83 | 1.25 | 1.34 | 1.65 | 1.56 |
| Cash per share | 0.31 | 0.46 | 0.42 | 1.08 | 0.23 | 0.22 | 0.2 | 0.39 | 0.47 |
| Capex per share | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.08 | 0.04 | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.69% | 2.26% | 2.05% | 1.82% | 1.47% | 2.04% | 1.04% | — | — |
| Capex / operating cash flow | 13.6% | 9.84% | 5.98% | 8.58% | 5.45% | 6.5% | 3.18% | — | — |
| Payout ratio | 14.1% | 24.2% | 334.1% | 35.8% | 19.7% | 18% | 30.8% | 30.6% | 31.1% |
| Dividend yield | — | — | — | 0.23% | 0.3% | 0.36% | 0.49% | 0.71% | 0.89% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 22, 2026 | $0.07 |
| Jun 2, 2026 | $0.07 |
| Mar 10, 2026 | $0.07 |
| Dec 4, 2025 | $0.07 |
| Sep 23, 2025 | $0.07 |
| Jun 3, 2025 | $0.07 |
| Mar 19, 2025 | $0.07 |
| Dec 3, 2024 | $0.06 |
| — |
| $0.3 |
| — |
| — |
| $965M |
| — |
| FY20 | — | $0.44 | — | — | $801.5M | — |
| FY19 | — | $0.39 | — | — | $736.7M | — |
| FY18 | — | $0.54 | — | — | $691.7M | — |
| 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 | $306.6M | $310.6M | $337.8M | $330.3M | $335.2M | $349.8M | $370.5M | $364.1M | $375.5M | $391.6M | $424.2M | $410.7M |
| YoY change | +14.3% | +8.26% | +7.43% | +11.3% | +9.32% | +12.6% | +9.7% | +10.2% | +12% | +11.9% | +14.5% | +12.8% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 81.2M | 121.1M | 122M | 329.3M | 71.7M | 68.4M | 64M | 123.3M |
| Receivables | 184.6M | 204.5M | 190M | 235.3M | 287.1M | 293.5M | 314.5M | 342.7M |
| Inventory | — | — | — | — | — | — | — | — |
| Total current assets | 283.2M | 353.6M | 340.3M | 615.8M | 415.9M | 419.6M | 442.1M | 539M |
| Property, plant & equipment | -1.2M | -2M | 41.4M | 47.5M | 36.8M | 47.6M | 34M | 32.7M |
| Goodwill & intangibles | 1B | 1.1B | 1.3B | 3.7B | 5.1B | 5B | 5.2B | 5.4B |
| Total assets | 923.6M | 994.6M | 1.1B | 2.7B | 3.2B | 3.3B | 3.4B | 3.6B |
| Accounts payable | 8.6M | 17.7M | 16.5M | 16.5M | 15.2M | 18.1M | 16.5M | 27M |
| Short-term debt | — | — | 16.6M | 22.5M | 19.7M | 21.6M | 11.7M | 13.7M |
| Total current liabilities | 435.7M | 392.4M | 465.6M | 593.9M | 628.4M | 760.4M | 814.3M | 960.2M |
| Long-term debt | 258.8M | 233.8M | 277.8M | 1.5B | 1.8B | 1.5B | 1.4B | 1.3B |
| Total liabilities | 776.2M | 660M | 784.4M | 2.3B | 2.6B | 2.4B | 2.4B | 2.4B |
| Shareholders' equity | 147.4M | 334.6M | 341.6M | 409.2M | 573.5M | 884M | 1B | 1.2B |
| Total debt | 258.8M | 233.8M | 294.4M | 1.5B | 1.8B | 1.6B | 1.4B | 1.3B |
| Net debt | 177.6M | 112.6M | 172.4M | 1.2B | 1.8B | 1.5B | 1.4B | 1.2B |
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 | 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 | 67M | 68.4M | 141.6M | 51.3M | 72.2M | 64M | 83.6M | 89.6M | 165.4M | 123.3M | 105.2M | 147M |
| Receivables | 235.2M | 293.5M | 274.5M | 273.8M | 262.8M | 314.5M | 303.6M | 291.1M | 286.2M | 342.7M | 336M | 359.2M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 374.2M | 419.6M | 473.7M | 386.7M | 403.8M | 442.1M | 446.1M | 439.5M | 526.8M | 539M | 518.2M | 587.9M |
| Property, plant & equipment | 43.5M | 47.6M | 44.1M | 40.5M | 39.3M | 34M | 32.3M | 32.2M | 32.7M | 32.7M | 47.1M | 42.4M |
| Goodwill & intangibles | 5B | 5B | 5B | 5B | 5.2B | 5.2B | 5.2B | 5.2B | 5.2B | 5.4B | 5.3B | 5.3B |
| Total assets | 3.1B | 3.3B | 3.4B | 3.3B | 3.4B | 3.4B | 3.4B | 3.4B | 3.5B | 3.6B | 3.5B | 3.6B |
| Accounts payable | 26.4M | 18.1M | 23.6M | 23.9M | 30.5M | 16.5M | 24.5M | 24.5M | 17.8M | 27M | 21.3M | 22.8M |
| Short-term debt | 20.2M | 21.6M | 21.2M | 11.4M | 12.1M | 11.7M | 11.7M | 11.9M | 11.8M | 13.7M | 13.3M | 19.4M |
| Total current liabilities | 680.7M | 760.4M | 837.8M | 785.8M | 782.2M | 814.3M | 906M | 858.4M | 860.5M | 960.2M | 1B | 988.1M |
| Long-term debt | 1.6B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B |
| Total liabilities | 2.4B | 2.4B | 2.4B | 2.3B | 2.4B | 2.4B | 2.3B | 2.3B | 2.3B | 2.4B | 2.3B | 2.4B |
| Shareholders' equity | 692.2M | 884M | 932.6M | 984.5M | 1B | 1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Total debt | 1.6B | 1.6B | 1.5B | 1.4B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B |
| Net debt | 1.6B | 1.5B | 1.3B | 1.3B | 1.4B | 1.4B | 1.2B | 1.2B | 1.1B | 1.2B | 1.1B | 1.1B |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Net income | 142.1M | 103.1M | 126.5M | 93.2M | 174.8M | 326.8M | 234.4M | 277.8M |
| Depreciation & amortization | 29.2M | 32.2M | 36.1M | 52.8M | 71.5M | 71.9M | 64.6M | 65.9M |
| Stock-based compensation | 7.9M | 8.1M | 32.1M | 49M | 75.2M | 73M | 74.4M | 72.6M |
| Change in working capital | 16.7M | 24.5M | 63M | 17.8M | -29.5M | 83.5M | 41.1M | -18M |
| Operating cash flow | 136.7M | 169.1M | 275.1M | 204.4M | 296.8M | 384.6M | 442.3M | 538.5M |
| Capital expenditure | -18.6M | -16.6M | -16.4M | -17.5M | -16.2M | -25M | -14M | — |
| Investing cash flow | -153.9M | -53.7M | -117.3M | -1.1B | -781.1M | -60.5M | -143.3M | -94.1M |
| Dividends paid | -20.1M | -25M | -422.6M | -33.4M | -34.5M | -58.8M | -72.1M | -85M |
| Share repurchases | -46.5M | -24.2M | -84M | -120.5M | -71.8M | -58.9M | -76.9M | -157.2M |
| Financing cash flow | -72.8M | -116.7M | -133.4M | 727.1M | 224.4M | -380.8M | -305.1M | -387.8M |
| Net change in cash | -90M | -1.2M | 24.4M | -129.2M | -259.9M | -56.7M | -6.1M | 56.6M |
| Free cash flow | 142M | 154.1M | 241.9M | 270.5M | 255.8M | 391.7M | 421.2M | 520.2M |
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 | 53M | 179.6M | 70.3M | 72M | 42.3M | 49.7M | 91.3M | 70.5M | 57.3M | 58.7M | 95.3M | 78.5M |
| Depreciation & amortization | 17.5M | 19.1M | 16.4M | 16M | 16M | 16.2M | 15.6M | 15.7M | 18.7M | 15.8M | 16.1M | 16.1M |
| Stock-based compensation | 18.5M | 16.9M | 19.7M | 22.1M | 16.1M | 16.6M | 17.4M | 19.6M | 18M | 17.5M | 20.2M | 22.7M |
| Change in working capital | -17.5M | 11.7M | 90.3M | 36.7M | 62.3M | 1.7M | -548K | -5.5M | -14.5M | 2.5M | -16.2M | -20.5M |
| Operating cash flow | 86.5M | 63.4M | 204.9M | 149.3M | 136.9M | 101M | 124.7M | 61.1M | 116.4M | 141.6M | 193.4M | 71.5M |
| Capital expenditure | -7.7M | -6.1M | -3.6M | -3.1M | -1.8M | -5.5M | -3M | — | — | — | — | — |
| Investing cash flow | -23.6M | -9.3M | -3.8M | -8.4M | -124.7M | -7.6M | -3M | 0 | -938K | -93.3M | — | — |
| Dividends paid | -14.8M | -14.8M | -17.9M | -18M | -18.1M | -18.1M | -21.2M | -21.3M | -21.3M | -21.2M | -21.2M | -21.2M |
| Share repurchases | -6.3M | -1.4M | -23.1M | -24M | -9.8M | -19.9M | -39.5M | -35.4M | -18.6M | -63.8M | -54.2M | -100.5M |
| Financing cash flow | -70.4M | -80.2M | -136M | -144.6M | 52.1M | -76.6M | -206.1M | -56.7M | -39.9M | -85.1M | -209.9M | -20.5M |
| Net change in cash | -7.4M | -26.1M | 65M | -3.7M | 64.3M | 16.8M | -84.5M | 4.4M | 75.5M | -36.8M | -16.5M | 51M |
| Free cash flow | 65.2M | 81M | 201.4M | 59.5M | 84.3M | 76.1M | 216.4M | 57M | 110.7M | 136.2M | 187.9M | 63.8M |