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 27 | $6.82 | $7.37 | +8.1% | — | — | — |
| Q1 27 | $3.31 | $4.37 | +32.0% | — | — | — |
| Q4 26 | $2.99 | $3.49 | +16.7% | — | — | — |
| Q3 26 | $5.2 | $5.53 | +6.3% | — | — | — |
| Q2 26 | $5 | $5.77 | +15.4% | — | — | — |
| Q1 26 | $1.92 | $2.63 | +37.0% | — | — | — |
| Q4 25 | $2.09 | $2.33 | +11.5% | — | — | — |
| Q3 25 | $4.27 | $4.85 | +13.6% | — | — | — |
| Q2 25 | $4.51 | $4.83 | +7.1% | — | — | — |
| Q1 25 | $1.7 | $2.34 | +37.6% | — | — | — |
| Q4 24 | $2.14 | $2.33 | +8.9% | — | — | — |
| Q3 24 | $3.8 | $4.24 | +11.6% | — | — | — |
| Q2 24 | $3.37 | $4.52 | +34.1% | — | — | — |
| Q1 24 | $1.65 | $1.49 | -9.7% | — | — | — |
| Q4 23 | $1.99 | $2.67 | +34.2% | — | — | — |
| Q3 23 | $3.16 | $3.69 | +16.8% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $19.3 | — | — | $17.6B | — |
| FY25 | — | $14.7 | — | — | $15.9B | — |
| FY24 | — | $13.5 | — | — | $14.9B | — |
| FY23 | — | $12 | — | — | $15.1B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.5B | $8.4B | $9.4B | $9.2B | $8.7B | $13B | $15.1B | $14.9B | $15.9B | $17.6B |
| YoY change | +5.4% | +11.8% | +11.5% | -1.9% | -5.1% | +48.8% | +16.5% | -1.53% | +7.25% | +10.2% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.5B | 8.4B | 9.4B | 9.2B | 8.7B | 13B | 15.1B | 14.9B | 15.9B | 17.6B |
| Cost of revenue | 5.8B | 6.6B | 7.4B | 7B | 6.4B | 10.2B | 12B | 11.5B | 12.2B | 13.2B |
| Gross profit | 1.7B | 1.8B | 2B | 2.1B | 2.4B | 2.8B | 3.1B | 3.3B | 3.8B | 4.3B |
| Gross margin | 22.4% | 21.1% | 20.9% | 23.4% | 27.1% | 21.3% | 20.4% | 22.5% | 23.5% | 24.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 2B | 2.1B | 2.3B | 2.6B | 2.8B |
| Operating income | 311.2M | 265.4M | 319.1M | 395.5M | 454M | 497.7M | 639.3M | 709.6M | 796.4M | 1B |
| Operating margin | 4.15% | 3.16% | 3.41% | 4.31% | 5.21% | 3.84% | 4.24% | 4.77% | 5% | 5.89% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 269.7M | 214.4M | 263.4M | 342M | 407.4M | 440.7M | 587.5M | 656.2M | 712.4M | 937M |
| Income tax | 92.2M | -103.5M | 59.5M | 78.2M | 94.5M | 100.9M | 140.8M | 154.2M | 165.9M | 222.6M |
| Net income | 177.5M | 317.9M | 203.9M | 263.8M | 312.9M | 339.8M | 446.7M | 502M | 546.5M | 714.4M |
| Net margin | 2.36% | 3.79% | 2.18% | 2.88% | 3.59% | 2.62% | 2.96% | 3.38% | 3.43% | 4.07% |
| EBITDA | 508.8M | 486.3M | 563.4M | 646.6M | 719.2M | 801.2M | 952.5M | 1.1B | 1.2B | 1.5B |
| EPS | 4.54 | 8.41 | 5.55 | 7.14 | 8.44 | 9.14 | 12 | 13.5 | 14.7 | 19.3 |
| Diluted EPS | 4.48 | 8.34 | 5.51 | 7.1 | 8.38 | 9.1 | 11.9 | 13.4 | 14.6 | 19.2 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.1B | 3.3B | 3.6B | 4.1B | 3.9B | 3.9B | 4B | 4.6B | 4.5B | 3.9B | 4.6B | 5.7B |
| Cost of revenue | 3.2B | 2.5B | 2.8B | 3.1B | 3B | 3B | 3.1B | 3.5B | 3.4B | 2.9B | 3.5B | 4.4B |
| Gross profit | 885.6M | 786.5M | 798.1M | 955.3M | 958.6M | 912.6M | 926M | 1.1B | 1.1B | 1B | 1.1B | 1.2B |
| Gross margin | 21.8% | 23.6% | 22.2% | 23.3% | 24.3% | 23.4% | 23.2% | 24.4% | 24.9% | 25.7% | 23.6% | 21.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 579.7M | 568.9M | 579M | 609.5M | 609.7M | 670.2M | 663M | 698.2M | 711.6M | 697.6M | 730M | 754.1M |
| Operating income | 220.3M | 128.7M | 126.7M | 251.4M | 252.3M | 137.2M | 155.6M | 305.3M | 298.7M | 194.8M | 234.8M | 369.1M |
| Operating margin | 5.42% | 3.86% | 3.52% | 6.13% | 6.39% | 3.51% | 3.9% | 6.68% | 6.63% | 4.98% | 5.14% | 6.5% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 208M | 114.5M | 112.2M | 237.3M | 239.7M | 107.8M | 127.7M | 278.5M | 274M | 171.4M | 213.1M | 347M |
| Income tax | 49.2M | 27.6M | 25.2M | 57.1M | 58.8M | 20.7M | 29.4M | 63.1M | 67.7M | 41.4M | 50.4M | 73.3M |
| Net income | 158.8M | 86.9M | 87M | 180.2M | 180.9M | 87.1M | 98.3M | 215.4M | 206.3M | 130.1M | 162.7M | 273.7M |
| Net margin | 3.91% | 2.61% | 2.42% | 4.4% | 4.58% | 2.23% | 2.46% | 4.72% | 4.58% | 3.32% | 3.56% | 4.82% |
| EBITDA | 305.9M | 217.6M | 219M | 345.8M | 348.9M | 242.4M | 263M | 414.3M | 410.1M | 308.9M | 350.3M | 485.1M |
| EPS | 4.27 | 2.34 | 2.35 | 4.86 | 4.87 | 2.35 | 2.65 | 5.8 | 5.56 | 3.51 | 4.4 | 7.4 |
| Diluted EPS | 4.24 | 2.33 | 2.34 | 4.83 | 4.85 | 2.33 | 2.63 | 5.77 | 5.53 | 3.49 | 4.37 | 7.37 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 4.4B | 3.6B | 4.9B | 5.6B | 8.2B | 7.5B | 8.5B | 11.9B | 17.2B | 30.5B | 22.4B |
| Enterprise value | 5.2B | 4.9B | 6.2B | 6.9B | 9.3B | 9B | 9.8B | 13.3B | 19.8B | 32.9B | 24.5B |
| Shares outstanding | 39.1M | 37.8M | 36.7M | 37M | 37.1M | 37.2M | 37.3M | 37.2M | 37.1M | 37.1M | 37.1M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.7 | 11.5 | 23.8 | 21.2 | 26.3 | 22 | 19.1 | 23.7 | 31.4 | 42.7 | 29.3 |
| P/S | 0.58 | 0.43 | 0.52 | 0.61 | 0.95 | 0.58 | 0.56 | 0.8 | 1.08 | 1.74 | 1.2 |
| P/B | 3.68 | 2.87 | 3.45 | 3.41 | 4.26 | 3.34 | 3.2 | 3.94 | 4.89 | 7.71 | 5.49 |
| EV/EBITDA | 10.3 | 10.2 | 11 | 10.7 | 12.9 | 11.2 | 10.3 | 12.6 | 16.5 | 22.1 | 15.7 |
| EV/Sales | 0.7 | 0.59 | 0.66 | 0.75 | 1.06 | 0.7 | 0.65 | 0.9 | 1.24 | 1.87 | 1.31 |
| Earnings yield | 4.05% | 8.71% | 4.2% | 4.72% | 3.8% | 4.54% | 5.24% | 4.23% | 3.18% | 2.34% | 3.42% |
| FCF yield | 0.59% | -4.32% | 2.8% | 1.17% | 4.4% | 6.18% | 4.75% | 3.12% | 3.41% | 2.37% | 2.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.06 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.4% | 21.1% | 20.9% | 23.4% | 27.1% | 21.3% | 20.4% | 22.5% | 23.5% | 24.6% | 21.8% |
| Operating margin | 4.15% | 3.16% | 3.41% | 4.31% | 5.21% | 3.84% | 4.24% | 4.77% | 5% | 5.89% | 6.5% |
| Net margin | 2.36% | 3.79% | 2.18% | 2.88% | 3.59% | 2.62% | 2.96% | 3.38% | 3.43% | 4.07% | 4.14% |
| ROE | 14.9% | 25% | 14.5% | 16.1% | 16.2% | 15.2% | 16.8% | 16.6% | 15.6% | 18.1% | 20% |
| ROA | 5.88% | 9.16% | 5.46% | 6.69% | 7.02% | 6.17% | 7.52% | 7.91% | 6.66% | 8% | 7.91% |
| ROIC | 10.1% | 10.3% | 9.08% | 10.3% | 11.8% | 10.2% | 12.3% | 12.2% | 9.95% | 12.4% | 13.1% |
| Return on tangible assets | 6.44% | 9.97% | 5.97% | 7.29% | 7.56% | 7.94% | 9.48% | 9.96% | 9.56% | 11.2% | 11.8% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.82 | 0.78 | 0.69 | 0.36 | 1.18 | 0.8 | 0.99 | 0.87 | 0.92 | 1.01 | 1.02 |
| Quick ratio | 0.35 | 0.31 | 0.23 | 0.14 | 0.71 | 0.36 | 0.59 | 0.42 | 0.48 | 0.6 | 0.61 |
| Debt / equity | 0.78 | 1.06 | 0.98 | 0.85 | 0.71 | 0.75 | 0.63 | 0.54 | 0.84 | 0.74 | 0.71 |
| Debt / assets | 0.31 | 0.39 | 0.37 | 0.36 | 0.31 | 0.31 | 0.28 | 0.26 | 0.36 | 0.33 | 0.32 |
| Net debt / EBITDA | 1.66 | 2.66 | 2.33 | 2.05 | 1.43 | 1.91 | 1.36 | 1.35 | 2.19 | 1.61 | 1.52 |
| Effective tax rate | 34.2% | 0% | 22.6% | 22.9% | 23.2% | 22.9% | 24% | 23.5% | 23.3% | 23.8% | 23.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 191.9 | 222.1 | 254.8 | 248.3 | 234.7 | 348.6 | 405 | 399.9 | 429.5 | 473.8 | 504.4 |
| EPS (basic) | 4.54 | 8.41 | 5.55 | 7.14 | 8.44 | 9.14 | 12 | 13.5 | 14.7 | 19.3 | 19.3 |
| EPS (diluted) | 4.48 | 8.34 | 5.51 | 7.1 | 8.38 | 9.1 | 11.9 | 13.4 | 14.6 | 19.2 | 20.8 |
| Book value per share | 30.4 | 33.6 | 38.4 | 44.5 | 52.1 | 60.3 | 71.4 | 81.1 | 94.5 | 106.6 | 110.7 |
| FCF per share | 0.66 | -4.17 | 3.7 | 1.77 | 9.78 | 12.4 | 10.9 | 9.98 | 15.8 | 19.5 | 17.5 |
| Cash per share | 1.96 | 1.42 | 1.72 | 2.12 | 9.07 | 4.28 | 10.2 | 5.56 | 8.8 | 14.1 | 14.2 |
| Capex per share | 11 | 15.1 | 10.6 | 11.7 | 11.7 | 6.9 | 12.3 | 13.3 | 13.1 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 5.72% | 6.82% | 4.17% | 4.73% | 5% | 1.98% | 3.04% | 3.33% | 3.06% | — | — |
| Capex / operating cash flow | 95.7% | 143.7% | 77.9% | 91% | 59.6% | 33.2% | 53.5% | 56.6% | 46.3% | — | — |
| Payout ratio | 20.7% | 12.2% | 20.3% | 17.4% | 15.3% | 15.1% | 12.5% | 12.5% | 13.2% | 11.6% | 11.4% |
| Dividend yield | 0.84% | 1.06% | 0.85% | 0.82% | 0.58% | 0.68% | 0.65% | 0.53% | 0.42% | 0.27% | 0.43% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 30, 2026upcoming | $0.65 |
| Jul 31, 2026 | $0.65 |
| May 1, 2026 | $0.57 |
| — |
| FY22 | — | $9.14 | — | — | $13B | — |
| FY21 | — | $8.44 | — | — | $8.7B | — |
| FY20 | — | $7.14 | — | — | $9.2B | — |
| FY19 | — | $5.55 | — | — | $9.4B | — |
| FY18 | — | $8.41 | — | — | $8.4B | — |
| FY17 | — | $4.54 | — | — | $7.5B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.1B | $3.3B | $3.6B | $4.1B | $3.9B | $3.9B | $4B | $4.6B | $4.5B | $3.9B | $4.6B | $5.7B |
| YoY change | +2.16% | -0.1% | +8.15% | +5.91% | -2.89% | +17.3% | +10.9% | +11.5% | +14.2% | +0.32% | +14.5% | +24.3% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 76.7M | 53.7M | 63.3M | 78.3M | 336.5M | 158.9M | 378.9M | 206.5M | 326.7M | 523M |
| Receivables | 43.2M | 45M | 37.9M | 48.5M | 79.7M | 108M | 120.5M | 151.8M | 180.7M | 243.5M |
| Inventory | 201.6M | 241.7M | 273M | 236M | 286.6M | 396.2M | 376.1M | 428.7M | 480M | 557.2M |
| Total current assets | 350.7M | 396.8M | 410.6M | 387.3M | 723.6M | 725M | 921M | 829.9M | 1B | 1.4B |
| Property, plant & equipment | 1.1B | 1.3B | 1.4B | 1.4B | 1.3B | 1.5B | 1.6B | 1.7B | 2.3B | 2.4B |
| Goodwill & intangibles | 265.6M | 280.5M | 314.4M | 322.1M | 322.1M | 1.2B | 1.2B | 1.3B | 2.5B | 2.5B |
| Total assets | 3B | 3.5B | 3.7B | 3.9B | 4.5B | 5.5B | 5.9B | 6.3B | 8.2B | 8.9B |
| Accounts payable | 293.9M | 321.4M | 335.2M | 184.8M | 355.5M | 588.8M | 560.5M | 569.5M | 620.4M | 823.8M |
| Short-term debt | 16.3M | 55M | 92.2M | 690.3M | 2.4M | 24.5M | 52.9M | 53.2M | 109.6M | 115.6M |
| Total current liabilities | 427.4M | 507.9M | 590.9M | 1.1B | 612.7M | 904.7M | 927.1M | 953.5M | 1.1B | 1.4B |
| Long-term debt | 907.4M | 1.3B | 1.3B | 714.5M | 1.4B | 1.7B | 1.6B | 1.6B | 2.8B | 2.8B |
| Total liabilities | 1.8B | 2.2B | 2.3B | 2.3B | 2.5B | 3.3B | 3.3B | 3.3B | 4.7B | 5B |
| Shareholders' equity | 1.2B | 1.3B | 1.4B | 1.6B | 1.9B | 2.2B | 2.7B | 3B | 3.5B | 4B |
| Total debt | 923.7M | 1.3B | 1.4B | 1.4B | 1.4B | 1.7B | 1.7B | 1.6B | 3B | 2.9B |
| Net debt | 847M | 1.3B | 1.3B | 1.3B | 1B | 1.5B | 1.3B | 1.4B | 2.6B | 2.4B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 409.9M | 177.9M | 206.5M | 305M | 351.7M | 394.8M | 326.7M | 458.1M | 492M | 465M | 523M | 524.1M |
| Receivables | 147M | 136.7M | 151.8M | 164.9M | 156.4M | 166.2M | 180.7M | 195.5M | 192.5M | 186.8M | 243.5M | 245.8M |
| Inventory | 418.9M | 414.7M | 428.7M | 452M | 432.3M | 482.1M | 480M | 478.9M | 452.1M | 440.8M | 557.2M | 558M |
| Total current assets | 1B | 781M | 829.9M | 955M | 978.7M | 1.1B | 1B | 1.2B | 1.2B | 1.1B | 1.4B | 1.4B |
| Property, plant & equipment | -2.8B | -2.8B | 1.7B | -2.9B | -3B | 5.8B | 2.3B | 5.8B | 6B | 6B | 2.4B | 6.3B |
| Goodwill & intangibles | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.6B |
| Total assets | 6.2B | 6.2B | 6.3B | 6.5B | 7.7B | 8.2B | 8.2B | 8.4B | 8.6B | 8.6B | 8.9B | 9.1B |
| Accounts payable | 601.3M | 521.9M | 569.5M | 597.1M | 573.3M | 585.9M | 620.4M | 673.9M | 666.1M | 603.3M | 823.8M | 853.7M |
| Short-term debt | 53.2M | 53.3M | 53.2M | 208.2M | 245.6M | 243.8M | 109.6M | 98.1M | 101.3M | 101.5M | 115.6M | 104.3M |
| Total current liabilities | 949.8M | 880.9M | 953.5M | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.4B | 1.4B |
| Long-term debt | 1.6B | 1.6B | 1.6B | 1.4B | 2.5B | 2.9B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B | 2.8B |
| Total liabilities | 3.3B | 3.3B | 3.3B | 3.3B | 4.4B | 4.8B | 4.7B | 4.7B | 4.8B | 4.7B | 5B | 5B |
| Shareholders' equity | 2.9B | 2.9B | 3B | 3.2B | 3.3B | 3.4B | 3.5B | 3.6B | 3.8B | 3.9B | 4B | 4.1B |
| Total debt | 1.6B | 1.6B | 1.6B | 1.6B | 2.7B | 3.1B | 3B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B |
| Net debt | 1.2B | 1.5B | 1.4B | 1.3B | 2.4B | 2.7B | 2.6B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 177.5M | 317.9M | 203.9M | 263.8M | 312.9M | 339.8M | 446.7M | 502M | 546.5M | 714.4M |
| Depreciation & amortization | 197.6M | 221M | 244.4M | 251.2M | 265.2M | 303.5M | 313.1M | 349.8M | 403.6M | 450M |
| Stock-based compensation | 10.7M | 18.8M | 16.4M | 18.1M | 32M | 38M | 47M | 41.4M | 47.7M | 63.4M |
| Change in working capital | 17.4M | -61.4M | -10M | -106.2M | 114.5M | -15.4M | 3M | -84.2M | -18.4M | -8.5M |
| Operating cash flow | 448.4M | 398.1M | 500M | 476.7M | 730.3M | 772.7M | 859M | 875.8M | 1.1B | 1.4B |
| Capital expenditure | -429.3M | -572.2M | -389.6M | -433.9M | -435M | -256.4M | -459.5M | -495.3M | -487.4M | — |
| Investing cash flow | -454.7M | -609.3M | -457.8M | -466.6M | -444.3M | -1.2B | -545M | -825.4M | -1.7B | -141.6M |
| Dividends paid | -36.8M | -38.8M | -41.4M | -46M | -48M | -51.2M | -55.6M | -62.9M | -72.3M | -83.1M |
| Share repurchases | -47.9M | -214.7M | -37.5M | 0 | 0 | 0 | 0 | -104.9M | -734K | -200.5M |
| Financing cash flow | -6M | 165.1M | -65.5M | -25.7M | -223.3M | 191.5M | -116.9M | -240M | 756M | -425.8M |
| Net change in cash | -12.3M | -46.1M | -23.3M | -15.6M | 62.7M | -193.8M | 197.1M | -189.5M | 82.6M | 810.2M |
| Free cash flow | 25.9M | -157.6M | 135.9M | 65.3M | 362.8M | 462.3M | 405.4M | 370.9M | 584.6M | 721.6M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 158.8M | 86.9M | 87M | 180.2M | 180.9M | 87.1M | 98.3M | 215.4M | 206.3M | 130.1M | 162.7M | 273.7M |
| Depreciation & amortization | 85.6M | 89M | 92.3M | 94.4M | 96.6M | 105.2M | 107.4M | 109M | 111.4M | 114.1M | 115.5M | 116M |
| Stock-based compensation | 9M | 9.9M | 12M | 11M | 12.6M | 11.8M | 12.2M | 15.2M | 15.4M | 12.3M | 20.4M | 16.9M |
| Change in working capital | -20.2M | -85.9M | 52M | 29.4M | -27.8M | -78.3M | 58.3M | 21.8M | -21.8M | -52.6M | 44M | 22.3M |
| Operating cash flow | 260.4M | 108.8M | 253.4M | 324.9M | 271.5M | 168.5M | 288.4M | 372.4M | 347.1M | 259.5M | 398.5M | 384.1M |
| Capital expenditure | -107.1M | -149.8M | -169.6M | -100.6M | -110.7M | -114.3M | -161.9M | — | — | — | — | — |
| Investing cash flow | -230.6M | -295.2M | -202.8M | -112M | -133.9M | -1.3B | -189.6M | 8M | -71.1M | 15M | -53.7M | -40.3M |
| Dividends paid | -16M | -16M | -15.9M | -16.6M | -18.6M | -18.6M | -18.6M | -19.7M | -21.2M | -21.2M | -21.1M | -22.3M |
| Share repurchases | -29.6M | -30.3M | -15.1M | 0 | -734K | 0 | 0 | -31.3M | -31.3M | -74.8M | -63.2M | -44.9M |
| Financing cash flow | -51.3M | -59.7M | -36.6M | -70.9M | -30M | -45.3M | -197.9M | -139M | -70.9M | -117.8M | -98M | -148.3M |
| Net change in cash | -21.5M | -246M | 14M | 142.1M | 107.6M | -1.2B | -99.1M | 241.5M | 205M | 156.7M | 246.8M | 195.5M |
| Free cash flow | 145.6M | -27M | 92.1M | 180.8M | 160M | 90.7M | 153.1M | 262.4M | 176M | 75.8M | 207.4M | 189.7M |
| Jan 30, 2026 | $0.57 |
| Oct 31, 2025 | $0.57 |
| Aug 1, 2025 | $0.57 |
| May 1, 2025 | $0.50 |
| Feb 3, 2025 | $0.50 |
| Date | Ratio |
|---|---|
| Feb 17, 1998 | 2:1 |
| Feb 16, 1994 | 2:1 |
| Aug 5, 1986 | 2:1 |
| Jun 25, 1985 | 3:2 |