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 | $6.52 | $6.44 | -1.2% | — | $2.2B | — |
| Q1 26 | $1.56 | $2.05 | +31.4% | — | $1.7B | — |
| Q4 25 | $1.24 | $1.28 | +3.2% | — | $1.2B | — |
| Q3 25 | $2.29 | $2.35 | +2.6% | — | $1.3B | — |
| Q2 25 | $1.88 | $1.79 | -4.8% | — | $1.2B | — |
| Q1 25 | $3.54 | $4.04 | +14.1% | — | $1.2B | — |
| Q4 24 | $2.81 | $3.49 | +24.2% | — | $1.5B | — |
| Q3 24 | $3.78 | $3.41 | -9.8% | — | $1.5B | — |
| Q2 24 | $5.09 | $4.69 | -7.9% | — | $1.3B | — |
| Q1 24 | $4.76 | $5.1 | +7.1% | — | $1.1B | — |
| Q4 23 | $5.11 | $5.25 | +2.7% | — | $964.7M | — |
| Q3 23 | $4.97 | $5.04 | +1.4% | — | $1.1B | — |
| Q2 23 | $3.83 | $3.65 | -4.7% | — | $912.1M | — |
| Q1 23 | $4.29 | $6.13 | +42.9% | — | $896.5M | — |
| Q4 22 | $6.09 | $5.28 | -13.3% | — | $1B | — |
| Q3 22 | $8.78 | $7.2 | -18.0% | — | $1.2B | — |
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 | — | $0.74 | — | — | $4.9B | — |
| FY24 | — | $16.3 | — | — | $5.3B | — |
| FY23 | — | $24.6 | — | — | $3.9B | — |
| FY22 | — | $60.9 | — | — | $3.6B |
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 | — | — | $2.3B | $1.9B | $1.1B | $1.6B | $3.6B | $3.9B | $5.3B | $4.9B |
| YoY change | — | — | — | -16.8% | -43.9% | +45.8% | +130.8% | +6.85% | +34.8% | -7.12% |
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 | — | — | 2.3B | 1.9B | 1.1B | 1.6B | 3.6B | 3.9B | 5.3B | 4.9B |
| Cost of revenue | — | — | 1.7B | 1.9B | 843.3M | 909.8M | 1.9B | 2.5B | 3.9B | 4B |
| Gross profit | — | — | 623.4M | 80.2M | 240M | 670.1M | 1.8B | 1.4B | 1.3B | 866.4M |
| Gross margin | — | — | 26.8% | 4.15% | 22.2% | 42.4% | 49.1% | 36.9% | 24.9% | 17.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | 121.3M | 128.6M | 159.5M | 80.7M | 209.3M | 126.3M | 205.6M | 126.3M |
| Operating expenses | — | — | 148.8M | 135.3M | 162.3M | 83.5M | 211.5M | 161.6M | 222.6M | 677.7M |
| Operating income | — | — | 474.7M | -55.1M | 77.8M | 586.6M | 1.6B | 1.3B | 1.1B | 188.7M |
| Operating margin | — | — | 20.4% | -2.85% | 7.18% | 37.1% | 43.3% | 32.7% | 20.6% | 3.87% |
| Non-operating income, net | — | — | -340.9M | -136.5M | -3.9B | -367.8M | -166M | 91.7M | 86M | 134.9M |
| Pretax income | — | — | -25.3M | -350.9M | -4B | 188M | 1.4B | 1.3B | 1.1B | 243.5M |
| Income tax | — | — | -5.8M | -32.7M | -266.4M | -973K | -46.9M | 315.2M | 263.8M | 199M |
| Net income | — | — | -19.5M | -128.2M | -3.8B | 319.6M | 1.9B | 1B | 848.6M | 44.5M |
| Net margin | — | — | -0.84% | -6.64% | -348.1% | 20.2% | 50.9% | 26.3% | 16.2% | 0.91% |
| EBITDA | — | — | 1.1B | 724.8M | 377.9M | 743.9M | 2B | 1.9B | 2.2B | 1.7B |
| EPS | -1.32 | 0.53 | -1.77 | -6.42 | -184.6 | 16.1 | 60.9 | 24.6 | 16.3 | 0.74 |
| Diluted EPS | -1.32 | 0.52 | -1.77 | -6.42 | -184.6 | 15.5 | 57.5 | 23.5 | 16 | 0.74 |
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 | 1.1B | 964.7M | 1.1B | 1.3B | 1.5B | 1.5B | 1.2B | 1.2B | 1.3B | 1.2B | 1.7B | 2.2B |
| Cost of revenue | 743.8M | 587.2M | 781.8M | 903.6M | 1.1B | 1.1B | 842.2M | 1B | 1.1B | 1B | 1.3B | 1.5B |
| Gross profit | 379.6M | 377.5M | 303.5M | 357.1M | 335.3M | 309.7M | 372.8M | 171.8M | 195.1M | 126.7M | 372.9M | 635.3M |
| Gross margin | 33.8% | 39.1% | 28% | 28.3% | 23.1% | 21.3% | 30.7% | 14.6% | 14.9% | 10.8% | 22.4% | 29.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 26.1M | 25.5M | 25.7M | 82.1M | 52.1M | 45.7M | 38.4M | 32.5M | 21.9M | 33.5M | 37.5M | 29.9M |
| Operating expenses | 27.7M | 27.6M | 31.9M | 83.6M | 59.4M | 47.8M | 40.4M | 32.5M | 23.9M | 39M | 40.1M | 29.9M |
| Operating income | 351.8M | 349.9M | 271.6M | 273.5M | 275.9M | 261.9M | 332.5M | 139.2M | 171.2M | 87.8M | 332.9M | 605.4M |
| Operating margin | 31.3% | 36.3% | 25% | 21.7% | 19% | 18% | 27.4% | 11.8% | 13% | 7.51% | 20% | 27.9% |
| Non-operating income, net | -69.1M | 46.2M | -7.2M | 30M | 48.2M | 14.9M | -23.7M | -456.1M | 17.9M | 54.9M | -212M | 108.5M |
| Pretax income | 274.8M | 389.7M | 256.9M | 291.4M | 304.9M | 259.3M | 293M | -335.7M | 170.3M | 115.9M | 94.3M | 687.3M |
| Income tax | 65.7M | 88M | 57.5M | 78M | 79.6M | 48.7M | 73.2M | 54.2M | 40.2M | 31.5M | -14.3M | 162.1M |
| Net income | 209.1M | 301.6M | 199.4M | 213.4M | 225.3M | 210.6M | 219.8M | -389.9M | 130.1M | 84.4M | 108.6M | 525.2M |
| Net margin | 18.6% | 31.3% | 18.4% | 16.9% | 15.5% | 14.5% | 18.1% | -33% | 9.92% | 7.22% | 6.52% | 24.2% |
| EBITDA | 527.3M | 518M | 459.7M | 511.4M | 634.5M | 641.5M | 676.9M | 520.3M | 543.6M | 462.1M | 746.3M | 1B |
| EPS | 5.01 | — | 4.79 | 4.36 | 3.63 | 3.45 | 3.67 | -6.71 | 2.26 | 1.48 | 1.9 | 9.3 |
| Diluted EPS | 4.77 | — | 4.65 | 4.25 | 3.59 | 3.43 | 3.66 | -6.77 | 2.26 | 1.48 | 1.9 | 9.28 |
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 | — | — | — | 65.2M | 740.9M | 2.5B | — | — | — | — | 7.4B |
| Enterprise value | — | — | — | 2.8B | 1B | 2.8B | — | — | — | — | 8.3B |
| Shares outstanding | 183.6M | 235M | 20M | 20M | 20M | 19.8M | 30.5M | 41.5M | 51.8M | 57.8M | 57.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | 7.8 | — | — | — | — | 9.21 |
| P/S | — | — | — | 0.03 | 0.68 | 1.58 | — | — | — | — | 1.25 |
| P/B | — | — | — | 0.02 | 0.73 | 2.04 | — | — | — | — | 0.9 |
| EV/EBITDA | — | — | — | 3.88 | 2.68 | 3.71 | — | — | — | — | 3.13 |
| EV/Sales | — | — | — | 1.46 | 0.93 | 1.75 | — | — | — | — | 1.4 |
| Earnings yield | — | — | — | — | — | 12.8% | — | — | — | — | 10.9% |
| FCF yield | — | — | — | 36.3% | -5.89% | 28.1% | — | — | — | — | 13% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.04 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | — | 26.8% | 4.15% | 22.2% | 42.4% | 49.1% | 36.9% | 24.9% | 17.8% | 29.2% |
| Operating margin | — | — | 20.4% | -2.85% | 7.18% | 37.1% | 43.3% | 32.7% | 20.6% | 3.87% | 34.7% |
| Net margin | — | — | -0.84% | -6.64% | -348.1% | 20.2% | 50.9% | 26.3% | 16.2% | 0.91% | 14.2% |
| ROE | — | — | — | -3.34% | -372.3% | 26.2% | 39.7% | 20.2% | 9.75% | 0.55% | 10.3% |
| ROA | — | — | — | -1.71% | -174.6% | 10.6% | 28% | 14.8% | 6.51% | 0.34% | 5.37% |
| ROIC | — | — | — | -0.84% | 6.06% | 39.5% | 34.5% | 18.4% | 8.51% | 0.36% | 10.1% |
| Return on tangible assets | — | — | — | -1.71% | -195.3% | 10.6% | 28% | 14.8% | 7.09% | 0.34% | 6.18% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | 0.73 | 0.8 | 1.32 | 1.09 | 1.22 | 0.94 | 1.06 | 1.22 |
| Quick ratio | — | — | — | 0.67 | 0.73 | 1.29 | 1.05 | 1.16 | 0.88 | 0.98 | 1.15 |
| Debt / equity | — | — | — | 0.72 | 0.28 | 0.36 | 0.1 | 0.11 | 0.12 | 0.2 | 0.18 |
| Debt / assets | — | — | — | 0.37 | 0.13 | 0.14 | 0.07 | 0.08 | 0.08 | 0.12 | 0.12 |
| Net debt / EBITDA | — | — | — | 3.79 | 0.72 | 0.36 | -0.05 | 0.11 | 0.45 | 0.86 | 0.37 |
| Interest coverage | — | — | 0.83 | -1.32 | -21.9 | 7.1 | 48.1 | 47.8 | 20.7 | 4.04 | 11.8 |
| Effective tax rate | — | — | 0% | 0% | 0% | 0% | 0% | 23.5% | 23.7% | 81.7% | 20.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | — | — | 116.1 | 96.6 | 54.2 | 79.8 | 119.6 | 93.9 | 101.4 | 84.4 | 104.9 |
| EPS (basic) | -1.32 | 0.53 | -1.77 | -6.42 | -184.6 | 16.1 | 60.9 | 24.6 | 16.3 | 0.74 | 0.74 |
| EPS (diluted) | -1.32 | 0.52 | -1.77 | -6.42 | -184.6 | 15.5 | 57.5 | 23.5 | 16 | 0.74 | 14.8 |
| Book value per share | — | — | — | 191.9 | 50.7 | 61.7 | 153.5 | 122.4 | 168 | 139.8 | 151.4 |
| FCF per share | — | — | -7.77 | 1.18 | -2.18 | 35.4 | 45.7 | 22 | 17.7 | 12 | 21 |
| Cash per share | — | — | — | 1 | 0.54 | 8.7 | 19.4 | 7.66 | 0.71 | 3.28 | 11.2 |
| Capex per share | — | — | 16.5 | 2.12 | 0.76 | 18.9 | — | — | — | 23.3 | 24.7 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | 14.2% | 2.19% | 1.4% | 23.6% | — | — | — | 27.6% | 22.1% |
| Capex / operating cash flow | — | — | 52.3% | 5.86% | -0.35% | 104.5% | — | — | — | 66.1% | 54.1% |
| Payout ratio | — | — | — | 0% | — | 35% | 35.3% | 48.9% | 62.4% | 714.7% | 35.1% |
| Dividend yield | — | — | — | 0% | — | 4.49% | — | — | — | — | 3.85% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 20, 2026 | $1.30 |
| May 20, 2026 | $1.30 |
| Mar 12, 2026 | $1.30 |
| Nov 19, 2025 | $1.30 |
| Aug 21, 2025 | $1.30 |
| May 21, 2025 | $1.30 |
| Mar 11, 2025 | $1.30 |
| Nov 27, 2024 | $1.44 |
| — |
| FY21 | — | $16.1 | — | — | $1.6B | — |
| FY20 | — | -$184.6 | — | — | $1.1B | — |
| FY19 | — | -$6.42 | — | — | $1.9B | — |
| FY18 | — | -$1.77 | — | — | $2.3B | — |
| FY17 | — | $0.53 | — | — | — | — |
| FY16 | — | -$1.32 | — | — | — | — |
| 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 | $1.1B | $964.7M | $1.1B | $1.3B | $1.5B | $1.5B | $1.2B | $1.2B | $1.3B | $1.2B | $1.7B | $2.2B |
| YoY change | -5.51% | -5.01% | +21.1% | +38.2% | +29.1% | +50.8% | +12% | -6.36% | -9.54% | -19.6% | +37.1% | +84% |
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 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 20M | 10.7M | 172.1M | 593.2M | 318M | 37M | 189.5M |
| Receivables | 276.6M | 159.9M | 309.8M | 661.1M | 749.4M | 1B | 894.3M |
| Inventory | 35.3M | 21.6M | 29M | 54.4M | 72.6M | 94.3M | 115.7M |
| Total current assets | 437.4M | 271.6M | 1.6B | 1.5B | 1.4B | 1.6B | 1.5B |
| Property, plant & equipment | 7B | 852.3M | -59.6M | -384.9M | -984.2M | -2B | -3.5B |
| Goodwill & intangibles | 0 | 228.4M | — | — | — | 1.1B | 0 |
| Total assets | 7.5B | 2.2B | 3B | 6.6B | 6.9B | 13B | 13.1B |
| Accounts payable | 17.9M | 2.6M | 2.1M | 29.1M | 34.5M | 68.8M | 41.8M |
| Short-term debt | 40.3M | 20.3M | 37.4M | 83.7M | 120.9M | 186.5M | 136M |
| Total current liabilities | 602.9M | 341.2M | 1.2B | 1.4B | 1.2B | 1.7B | 1.5B |
| Long-term debt | 2.7B | 261.6M | 399.2M | 407.5M | 414.6M | 857.8M | 1.5B |
| Total liabilities | 3.7B | 1.1B | 1.8B | 2B | 1.8B | 4.3B | 5B |
| Shareholders' equity | 3.8B | 1B | 1.2B | 4.7B | 5.1B | 8.7B | 8.1B |
| Total debt | 2.8B | 281.9M | 436.6M | 491.1M | 535.4M | 1B | 1.6B |
| Net debt | 2.7B | 271.2M | 264.5M | -102M | 217.4M | 1B | 1.4B |
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 | 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 | 265M | 318M | 296.4M | 197.4M | 52M | 37M | 35.8M | 40.5M | 629.2M | 189.5M | 225.8M | 611.6M |
| Receivables | 850.1M | 749.4M | 795.3M | 977.2M | 1B | 1B | 1B | 1B | 945.6M | 894.3M | 1.1B | 1.1B |
| Inventory | 64.9M | 72.6M | 78.1M | 79.9M | 77.5M | 94.3M | 103.8M | 102M | 108.5M | 115.7M | 100.2M | 121.4M |
| Total current assets | 1.4B | 1.4B | 1.4B | 1.6B | 1.6B | 1.6B | 1.6B | 1.5B | 2.1B | 1.5B | 1.7B | 2.2B |
| Property, plant & equipment | -816.9M | -984.2M | -1.1B | -1.3B | -1.7B | -2B | -2.4B | -2.8B | -3.1B | -3.5B | -3.9B | -4.3B |
| Goodwill & intangibles | — | — | — | 1.1B | 1.1B | 1.1B | 1.1B | 0 | 0 | 0 | — | — |
| Total assets | 6.9B | 6.9B | 7B | 13.1B | 13B | 13B | 13.1B | 12.5B | 13.1B | 13.1B | 13.2B | 13.7B |
| Accounts payable | 2.6M | 34.5M | 39.5M | 38.2M | 68.4M | 68.8M | 89.9M | 74M | 61.6M | 41.8M | 90.8M | 151.9M |
| Short-term debt | 138.1M | 120.9M | 123.1M | 231.6M | 184.4M | 186.5M | 158.6M | 163.6M | 146M | 136M | 125.4M | 134.3M |
| Total current liabilities | 1.4B | 1.2B | 1.2B | 1.7B | 1.7B | 1.7B | 1.8B | 1.6B | 1.5B | 1.5B | 1.7B | 1.8B |
| Long-term debt | 417.6M | 414.6M | 412.3M | 1B | 888.2M | 857.8M | 809.4M | 927.1M | 1.5B | 1.5B | 1.5B | 1.5B |
| Total liabilities | 2B | 1.8B | 2B | 4.3B | 4.3B | 4.3B | 4.4B | 4.5B | 5B | 5B | 5.2B | 5.4B |
| Shareholders' equity | 4.9B | 5.1B | 5.1B | 8.8B | 8.8B | 8.7B | 8.6B | 8.1B | 8.1B | 8.1B | 8B | 8.4B |
| Total debt | 555.8M | 535.4M | 535.5M | 1.2B | 1.1B | 1B | 968M | 1.1B | 1.6B | 1.6B | 1.6B | 1.6B |
| Net debt | 290.8M | 217.4M | 239.1M | 1B | 1B | 1B | 932.3M | 1.1B | 1B | 1.4B | 1.4B | 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 | -19.5M | -90.6M | -3.8B | 355.3M | 1.9B | 1B | 848.6M | 44.5M |
| Depreciation & amortization | 636.3M | 787.2M | 307.2M | 158.3M | 369.7M | 598.6M | 1.1B | 1.5B |
| Stock-based compensation | 29.3M | 33.6M | 31.6M | 15.5M | 61.3M | 46.1M | 23M | 25.7M |
| Change in working capital | -37.6M | -2M | 151.4M | -183.9M | 81.7M | -168.9M | -75M | 161M |
| Operating cash flow | 631.6M | 722.8M | -4.3B | 357.2M | 2.4B | 1.8B | 2.1B | 2B |
| Capital expenditure | 330.4M | 42.4M | 15.2M | 373.2M | — | — | — | -1.3B |
| Investing cash flow | -251M | 40.5M | 15.2M | -555.7M | -195.1M | -266.6M | -569.3M | -1.9B |
| Dividends paid | — | 0 | — | -111.9M | -654.7M | -500.3M | -529.9M | -317.8M |
| Share repurchases | -6.8M | -4.9M | -2.8M | -100M | -151.9M | -239.3M | -444.2M | -364.9M |
| Financing cash flow | 1.3B | -56.8M | -281.2M | -347.2M | -827.9M | -755.9M | -660.3M | -82.5M |
| Net change in cash | 1.6B | 706.5M | -4.6B | -545.8M | 1.4B | 773.1M | 897.8M | 84.3M |
| Free cash flow | -155.4M | 23.6M | -43.6M | 701.3M | 1.4B | 914.2M | 918.2M | 692.7M |
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 | 209.1M | 301.6M | 199.4M | 213.4M | 225.3M | 210.6M | 219.8M | -389.9M | 130.1M | 84.4M | 108.6M | 525.2M |
| Depreciation & amortization | 160.3M | 167.4M | 168.9M | 227.9M | 360.2M | 350.7M | 349.8M | 377M | 374.9M | 368.4M | 384.2M | 409.2M |
| Stock-based compensation | 10.1M | 8.8M | 4.8M | 5.4M | 5.9M | 6.9M | 6.9M | 6.1M | 6.5M | 6.2M | 8M | 8.8M |
| Change in working capital | -233.8M | 51.7M | -38.7M | 299K | -16.9M | -19.7M | -28.3M | 30.4M | 50.3M | 108.6M | -252M | 22.3M |
| Operating cash flow | 181.6M | 647.9M | 363.9M | 495.4M | 649.8M | 618.3M | 568.2M | 419.8M | 559M | 405M | 507.5M | 1.1B |
| Capital expenditure | — | — | — | — | — | — | — | -395.5M | -340.4M | -303.1M | -351.3M | -404.2M |
| Investing cash flow | -21.7M | 8.4M | 15M | -631.4M | -5.8M | 36.6M | 14.3M | -390M | -392.9M | -782.3M | -326.8M | -407.9M |
| Dividends paid | -56.9M | -105.7M | -152.4M | -129.3M | -156M | -92.2M | -86.5M | -82.4M | -74.6M | -74.3M | -74.2M | -73.5M |
| Share repurchases | -111.3M | -82.2M | -32M | -61.7M | -146.1M | -204.4M | -215.2M | -58.9M | -83.8M | -7M | -67.7M | -149.9M |
| Financing cash flow | -168.9M | -189M | -230.8M | 372.2M | -474.4M | -327.2M | -365.8M | -29.6M | 402.3M | -89.5M | -146.8M | -224.2M |
| Net change in cash | -9M | 467.4M | 148.1M | 236.2M | 169.6M | 327.7M | 216.7M | 290K | 568.4M | -466.8M | 33.8M | 484M |
| Free cash flow | 164.7M | 280.2M | 184.5M | 144.3M | 324.6M | 264.8M | 348M | 24.3M | 218.5M | 101.9M | 156.2M | 711.9M |