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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $1.52 | $1.61 | +5.9% | — | — | — |
| Q3 26 | $1.23 | $1.35 | +9.8% | — | — | — |
| Q2 26 | $1.13 | $1.23 | +8.8% | — | — | — |
| Q1 26 | $1.3 | $1.4 | +7.7% | — | — | — |
| Q4 25 | $1.16 | $1.29 | +11.2% | — | — | — |
| Q3 25 | $1.05 | $1.17 | +11.4% | — | — | — |
| Q2 25 | $1.11 | $1.21 | +9.0% | — | — | — |
| Q1 25 | $1.15 | $1.28 | +11.3% | — | — | — |
| Q4 24 | $0.96 | $1.15 | +19.8% | — | — | — |
| Q3 24 | $0.63 | $0.86 | +36.5% | — | — | — |
| Q2 24 | $0.81 | $0.5 | -38.3% | — | — | — |
| Q1 24 | $0.82 | $0.84 | +2.4% | — | — | — |
| Q4 23 | $0.91 | $0.9 | -1.1% | — | — | — |
| Q3 23 | $0.99 | $0.98 | -1.0% | — | — | — |
| Q2 23 | $1.38 | $1.03 | -25.4% | — | — | — |
| Q1 23 | $2.17 | $1.78 | -18.0% | — | — | — |
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 | — | $4.88 | — | — | $16.2B | — |
| FY24 | — | $3.89 | — | — | $17.7B | — |
| FY23 | — | $2.74 | — | — | $17.6B | — |
| FY22 | — | $7.48 | — | — | $24.7B |
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 | $13.1B | $14.9B | $16.6B | $15.3B | $16.2B | $23.1B | $24.7B | $17.6B | $17.7B | $16.2B |
| YoY change | -2.46% | +13.1% | +11.8% | -7.95% | +5.86% | +42.5% | +6.9% | -28.7% | +0.73% | -8.42% |
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 | 13.1B | 14.9B | 16.6B | 15.3B | 16.2B | 23.1B | 24.7B | 17.6B | 17.7B | 16.2B |
| Cost of revenue | 11.9B | 13.7B | 15.3B | 14B | 15B | 21.5B | 22.8B | 16.5B | 16.4B | 14.9B |
| Gross profit | 1.2B | 1.2B | 1.4B | 1.3B | 1.2B | 1.6B | 1.9B | 1.1B | 1.3B | 1.4B |
| Gross margin | 9.23% | 7.99% | 8.19% | 8.41% | 7.22% | 6.96% | 7.57% | 6.47% | 7.38% | 8.37% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 375.1M | 413.4M | 449.6M | 497.8M | 496.1M | 526.4M | 603.4M | 624.3M | 639.6M | 564.3M |
| Operating expenses | 375.1M | 413.4M | 449.6M | 497.8M | 496.1M | 526.4M | 603.4M | 624.3M | 639.6M | 564.3M |
| Operating income | 837.5M | 775.1M | 912.1M | 790M | 673.3M | 1.1B | 1.3B | 514.6M | 669.1M | 795M |
| Operating margin | 6.37% | 5.21% | 5.48% | 5.16% | 4.15% | 4.68% | 5.13% | 2.92% | 3.78% | 4.9% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 812M | 728.5M | 880.3M | 742.3M | 628.3M | 1B | 1.2B | 409.2M | 579.2M | 722.5M |
| Income tax | 298.6M | 223.6M | 215.8M | 165.3M | 121.9M | 178M | 226.2M | 84.1M | 113.5M | 135.4M |
| Net income | 513.4M | 504.9M | 664.5M | 577M | 506.4M | 844.2M | 940.5M | 325.1M | 465.7M | 587.1M |
| Net margin | 3.91% | 3.4% | 4% | 3.77% | 3.12% | 3.65% | 3.81% | 1.85% | 2.63% | 3.62% |
| EBITDA | 912.2M | 868.1M | 1B | 890.4M | 775M | 1.2B | 1.4B | 613.6M | 766.3M | 897.8M |
| EPS | 3.6 | 3.59 | 4.78 | 4.21 | 3.74 | 6.37 | 7.48 | 2.74 | 3.89 | 4.88 |
| Diluted EPS | 3.59 | 3.57 | 4.73 | 4.19 | 3.72 | 6.31 | 7.4 | 2.72 | 3.86 | 4.83 |
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 | 4.3B | 4.2B | 4.4B | 4.5B | 4.6B | 4.2B | 4B | 4.1B | 4.1B | 3.9B | 4B | — |
| Cost of revenue | 4B | 4B | 4.1B | 4.2B | 4.3B | 3.9B | 3.7B | 3.8B | 3.8B | 3.6B | 3.7B | — |
| Gross profit | 291.3M | 256.8M | 278.6M | 326.2M | 373.7M | 330.2M | 324.5M | 357.9M | 356.8M | 320M | 307.8M | — |
| Gross margin | 6.71% | 6.08% | 6.32% | 7.28% | 8.05% | 7.89% | 8.02% | 8.65% | 8.62% | 8.18% | 7.67% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 177.8M | 149.4M | 151.5M | 148.1M | 193.6M | 146.4M | 147.7M | 142M | 135.9M | 138.7M | 132.1M | — |
| Operating expenses | 177.8M | 149.4M | 151.5M | 148.1M | 193.6M | 146.4M | 147.7M | 142M | 135.9M | 138.7M | 132.1M | — |
| Operating income | 113.5M | 107.4M | 127.1M | 178.1M | 180.1M | 183.8M | 176.9M | 215.9M | 220.8M | 181.4M | 175.7M | — |
| Operating margin | 2.62% | 2.54% | 2.88% | 3.97% | 3.88% | 4.39% | 4.37% | 5.22% | 5.34% | 4.64% | 4.38% | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 92.8M | 69.3M | 110.4M | 156.6M | 143.8M | 168.4M | 156.8M | 193.9M | 205.2M | 166.5M | 166.7M | — |
| Income tax | 10.8M | 38.3M | 17.4M | 30.3M | 46.6M | 19.1M | 21.5M | 41.4M | 42.2M | 30.2M | 19.4M | — |
| Net income | 81.9M | 31M | 92.9M | 126.3M | 97.2M | 149.3M | 135.3M | 152.5M | 163M | 136.3M | 147.2M | — |
| Net margin | 1.89% | 0.73% | 2.11% | 2.82% | 2.09% | 3.57% | 3.34% | 3.69% | 3.94% | 3.48% | 3.67% | — |
| EBITDA | 139.1M | 130.5M | 151M | 203.1M | 204.1M | 208.1M | 202.5M | 240.8M | 246.7M | 207.8M | 200.5M | — |
| EPS | 0.69 | 0.26 | 0.78 | 1.06 | 0.81 | 1.24 | 1.12 | 1.27 | 1.36 | 1.14 | 1.23 | 1.58 |
| Diluted EPS | 0.68 | 0.26 | 0.78 | 1.05 | 0.8 | 1.22 | 1.11 | 1.26 | 1.34 | 1.12 | 1.22 | 1.56 |
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 | 10.5B | 12.5B | 11.7B | 10.7B | 12.7B | 14.3B | 11.5B | 10.2B | 12.4B | 19.3B | 17.1B |
| Enterprise value | 11.4B | 13.7B | 12.7B | 11.8B | 13.9B | 16.2B | 13.7B | 12B | 14B | 20.6B | 19.8B |
| Shares outstanding | 142.7M | 140.6M | 139M | 137M | 135.5M | 132.5M | 125.7M | 118.6M | 119.8M | 120.2M | 120.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.4 | 24.8 | 17.6 | 18.6 | 25.1 | 16.9 | 12.2 | 31.5 | 26.6 | 32.9 | 28 |
| P/S | 0.8 | 0.84 | 0.7 | 0.7 | 0.78 | 0.62 | 0.47 | 0.58 | 0.7 | 1.19 | 1.01 |
| P/B | 8.31 | 8.79 | 7.33 | 6.41 | 6.77 | 7.05 | 8.51 | 7.22 | 7.19 | 10.5 | 10.6 |
| EV/EBITDA | 12.5 | 15.7 | 12.5 | 13.3 | 17.9 | 13.8 | 10 | 19.6 | 18.2 | 22.9 | 21.2 |
| EV/Sales | 0.87 | 0.92 | 0.76 | 0.77 | 0.86 | 0.7 | 0.55 | 0.68 | 0.79 | 1.27 | 1.16 |
| Earnings yield | 4.91% | 4.03% | 5.68% | 5.39% | 3.98% | 5.92% | 8.17% | 3.17% | 3.76% | 3.04% | 3.57% |
| FCF yield | 4.19% | 2.6% | 6.24% | 7.14% | 3.5% | 0.17% | 13.2% | 6.33% | 3.51% | 4.37% | 2.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.15 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.23% | 7.99% | 8.19% | 8.41% | 7.22% | 6.96% | 7.57% | 6.47% | 7.38% | 8.37% | 8.29% |
| Operating margin | 6.37% | 5.21% | 5.48% | 5.16% | 4.15% | 4.68% | 5.13% | 2.92% | 3.78% | 4.9% | 5.34% |
| Net margin | 3.91% | 3.4% | 4% | 3.77% | 3.12% | 3.65% | 3.81% | 1.85% | 2.63% | 3.62% | 3.73% |
| ROE | 40.8% | 35.4% | 41.7% | 34.5% | 26.9% | 41.8% | 69.5% | 22.9% | 27% | 31.8% | 37.1% |
| ROA | 13.9% | 11.9% | 15% | 12.4% | 9.84% | 12.1% | 15.9% | 6.24% | 8.78% | 11.6% | 9.96% |
| ROIC | 23.5% | 21% | 26.9% | 22.1% | 17.7% | 22.4% | 29.2% | 12.7% | 16.2% | 21% | 20.4% |
| Return on tangible assets | 61.7% | 38% | 41% | 32.6% | 27.8% | 22.7% | 35.1% | 16.5% | 21.3% | 30.5% | 26.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.09 | 1.26 | 1.92 | 1.7 | 1.6 | 1.44 | 1.08 | 1.4 | 1.28 | 1.53 | 1.58 |
| Quick ratio | 1.09 | 1.26 | 1.92 | 1.7 | 1.6 | 1.44 | 1.08 | 1.4 | 1.28 | 1.53 | 1.59 |
| Debt / equity | 0.99 | 1.03 | 0.84 | 0.93 | 0.76 | 1.1 | 1.74 | 1.38 | 1.01 | 0.76 | 1.21 |
| Debt / assets | 0.34 | 0.35 | 0.3 | 0.34 | 0.28 | 0.32 | 0.4 | 0.37 | 0.33 | 0.28 | 0.31 |
| Net debt / EBITDA | 1.09 | 1.3 | 0.96 | 1.24 | 1.53 | 1.68 | 1.58 | 2.94 | 2.08 | 1.38 | 1.66 |
| Interest coverage | 32.7 | 16.6 | 28.7 | 16.6 | 15 | 18.1 | 12.7 | 4.88 | 7.44 | 11 | 11 |
| Effective tax rate | 36.8% | 30.7% | 24.5% | 22.3% | 19.4% | 17.4% | 19.4% | 20.5% | 19.6% | 18.7% | 18.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 92.1 | 105.7 | 119.6 | 111.8 | 119.6 | 174.4 | 196.4 | 148.4 | 147.9 | 135 | 142.2 |
| EPS (basic) | 3.6 | 3.59 | 4.78 | 4.21 | 3.74 | 6.37 | 7.48 | 2.74 | 3.89 | 4.88 | 4.88 |
| EPS (diluted) | 3.59 | 3.57 | 4.73 | 4.19 | 3.72 | 6.31 | 7.4 | 2.72 | 3.86 | 4.83 | 5.24 |
| Book value per share | 8.81 | 10.1 | 11.5 | 12.2 | 13.9 | 15.3 | 10.8 | 12 | 14.4 | 15.3 | 13.9 |
| FCF per share | 3.07 | 2.32 | 5.24 | 5.59 | 3.28 | 0.18 | 12.1 | 5.46 | 3.63 | 7.02 | 6.67 |
| Cash per share | 1.74 | 2.37 | 2.72 | 3.27 | 1.8 | 1.94 | 1.73 | 1.23 | 1.22 | 1.34 | 1.32 |
| Capex per share | 0.51 | 0.29 | 0.32 | 0.26 | 0.17 | 0.26 | 0.01 | 0.24 | 0.19 | — | 0.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.56% | 0.27% | 0.27% | 0.24% | 0.14% | 0.15% | 0.01% | 0.16% | 0.13% | — | 0.12% |
| Capex / operating cash flow | 13.8% | 10.6% | 6.71% | 3.9% | 7.25% | -18.4% | 0.09% | 3.04% | 6.79% | — | 2.18% |
| Payout ratio | 47.8% | 51.1% | 39.9% | 48.1% | 41.5% | 32.8% | 30.3% | 89.7% | 63.3% | 51.3% | 50.6% |
| Dividend yield | 2.35% | 2.06% | 2.27% | 2.59% | 1.65% | 1.94% | 2.48% | 2.85% | 2.38% | 1.56% | 1.72% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.63 |
| Jun 5, 2026 | $0.63 |
| Mar 6, 2026 | $0.63 |
| — |
| FY21 | — | $6.37 | — | — | $23.1B | — |
| FY20 | — | $3.74 | — | — | $16.2B | — |
| FY19 | — | $4.21 | — | — | $15.3B | — |
| FY18 | — | $4.78 | — | — | $16.6B | — |
| FY17 | — | $3.59 | — | — | $14.9B | — |
| FY16 | — | $3.6 | — | — | $13.1B | — |
| 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 | $4.3B | $4.2B | $4.4B | $4.5B | $4.6B | $4.2B | $4B | $4.1B | $4.1B | $3.9B | $4B | — |
| YoY change | -27.8% | -16.7% | -4.32% | +1.39% | +6.99% | -0.88% | -8.29% | -7.74% | -10.9% | -6.5% | -0.84% | — |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 247.7M | 333.9M | 378.6M | 447.9M | 243.8M | 257.4M | 217.5M | 145.5M | 145.8M | 160.9M |
| Receivables | 1.7B | 2.1B | 2.2B | 2B | 2.4B | 4B | 3B | 2.4B | 2.4B | 2.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2B | 2.5B | 2.8B | 2.6B | 2.9B | 4.8B | 3.6B | 2.9B | 3B | 2.8B |
| Property, plant & equipment | 102.9M | 99.6M | 97.3M | 406.9M | 405.2M | 372.3M | 470.8M | 440M | 410M | 333M |
| Goodwill & intangibles | 2.9B | 2.9B | 2.8B | 2.9B | 3.3B | 3.3B | 3.2B | 3.2B | 3.1B | 3.1B |
| Total assets | 3.7B | 4.2B | 4.4B | 4.6B | 5.1B | 7B | 5.9B | 5.2B | 5.3B | 5.1B |
| Accounts payable | 839.7M | 1B | 971M | 984.6M | 1.2B | 1.8B | 1.5B | 1.3B | 1.2B | 1.2B |
| Short-term debt | 740M | 715M | 5M | 204.2M | 66.2M | 591.3M | 1.1B | 234.5M | 528.6M | 72.2M |
| Total current liabilities | 1.8B | 2B | 1.4B | 1.6B | 1.8B | 3.3B | 3.3B | 2.1B | 2.3B | 1.8B |
| Long-term debt | 500M | 750M | 1.3B | 1.4B | 1.4B | 1.6B | 1.2B | 1.7B | 1.2B | 1.3B |
| Total liabilities | 2.4B | 2.8B | 2.8B | 3B | 3.3B | 5B | 4.6B | 3.8B | 3.6B | 3.2B |
| Shareholders' equity | 1.3B | 1.4B | 1.6B | 1.7B | 1.9B | 2B | 1.4B | 1.4B | 1.7B | 1.8B |
| Total debt | 1.2B | 1.5B | 1.3B | 1.6B | 1.4B | 2.2B | 2.4B | 2B | 1.7B | 1.4B |
| Net debt | 992.3M | 1.1B | 967.7M | 1.1B | 1.2B | 2B | 2.1B | 1.8B | 1.6B | 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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 210.2M | 174.7M | 145.5M | 121.8M | 113.2M | 131.7M | 145.8M | 129.9M | 156M | 136.8M | 160.9M | 159.7M |
| Receivables | 2.5B | 2.4B | 2.4B | 2.6B | 2.7B | 2.6B | 2.4B | 2.5B | 2.5B | 2.5B | 2.4B | 2.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.1B | 3B | 2.9B | 3.1B | 3.2B | 3.3B | 3B | 2.9B | 3B | 3B | 2.8B | 3B |
| Property, plant & equipment | 503M | 501.8M | 440M | 510.1M | 491.5M | 466.6M | 410M | 434.1M | 432.3M | 411.8M | 333M | 385.9M |
| Goodwill & intangibles | 3B | 3B | 3.2B | 3B | 3B | 3B | 3.1B | 2.9B | 2.9B | 2.9B | 3.1B | 3B |
| Total assets | 5.4B | 5.3B | 5.2B | 5.5B | 5.5B | 5.6B | 5.3B | 5.2B | 5.3B | 5.2B | 5.1B | 5.2B |
| Accounts payable | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B |
| Short-term debt | 888.1M | 736.6M | 234.5M | 354.8M | 262.1M | 224.5M | 528.6M | 537.8M | 504.6M | 72.2M | 72.2M | 71.7M |
| Total current liabilities | 2.8B | 2.6B | 2.1B | 2.3B | 2.2B | 2.2B | 2.3B | 2.3B | 2.3B | 1.9B | 1.8B | 1.9B |
| Long-term debt | 1.2B | 1.2B | 1.7B | 1.7B | 1.7B | 1.7B | 1.2B | 1.2B | 1.2B | 1.4B | 1.3B | 1.6B |
| Total liabilities | 4B | 3.9B | 3.8B | 4B | 4B | 4B | 3.6B | 3.5B | 3.5B | 3.4B | 3.2B | 3.5B |
| Shareholders' equity | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.6B | 1.7B | 1.7B | 1.8B | 1.9B | 1.8B | 1.7B |
| Total debt | 2.1B | 2B | 2B | 2.1B | 2B | 1.9B | 1.7B | 1.7B | 1.7B | 1.5B | 1.4B | 1.6B |
| Net debt | 1.9B | 1.8B | 1.8B | 2B | 1.9B | 1.8B | 1.6B | 1.6B | 1.5B | 1.4B | 1.2B | 1.5B |
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 | 513.4M | 504.9M | 664.5M | 577M | 506.4M | 844.2M | 940.5M | 325.1M | 465.7M | 587.1M |
| Depreciation & amortization | 74.7M | 93M | 96.7M | 100.4M | 101.7M | 91.3M | 92.8M | 99M | 97.2M | 102.8M |
| Stock-based compensation | 37.6M | 41.8M | 87.8M | 39.1M | 44M | 130M | 90.7M | 58.2M | 84.6M | 80.1M |
| Change in working capital | -108.8M | -239.2M | -164.5M | 220.7M | -315.3M | -1.1B | 806.9M | 494.1M | -254.6M | 145.8M |
| Operating cash flow | 533.7M | 376.8M | 671.1M | 931M | 318.9M | -186.2M | 1.9B | 944.2M | 333.5M | 914.5M |
| Capital expenditure | -73.5M | -40.1M | -45M | -36.3M | -23.1M | -34.2M | 1.7M | -28.7M | -22.7M | — |
| Investing cash flow | -295M | -89.7M | -53.9M | -78.9M | -240.8M | -48.9M | 1.7M | -28.7M | -22.7M | 15.9M |
| Dividends paid | -245.4M | -258.2M | -265.2M | -277.8M | -210M | -277.3M | -285.3M | -291.6M | -294.8M | -301.4M |
| Share repurchases | -172.9M | -185.5M | -301M | -309.4M | -177.5M | -581.8M | -1.5B | -63.9M | 0 | -354.7M |
| Financing cash flow | -6.5B | -9B | -4.1B | -804.3M | -2.1B | -3.3B | -6.4B | -5.1B | -3.9B | -2.6B |
| Net change in cash | -6.2B | -8.8B | -3.5B | 47.8M | -2B | -3.5B | -4.5B | -4.1B | -3.6B | -1.7B |
| Free cash flow | 438M | 326.1M | 729M | 765M | 445.2M | 24M | 1.5B | 647.8M | 434.8M | 844M |
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 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 97.3M | 81.9M | 31M | 92.9M | 126.3M | 97.2M | 149.3M | 135.3M | 152.5M | 163M | 136.3M | 147.2M |
| Depreciation & amortization | 26M | 25.5M | 23.1M | 23.9M | 25.1M | 23.9M | 24.3M | 25.6M | 24.9M | 25.8M | 26.5M | 24.9M |
| Stock-based compensation | 6M | 15.7M | 20.9M | 22.7M | 19.6M | 22M | 20.3M | 23.1M | 20.9M | 18.7M | 17.3M | 28.3M |
| Change in working capital | 145.1M | 12.4M | 33.2M | -185.2M | -50.7M | -170.3M | 151.6M | -15.9M | 34.2M | -9.9M | 137.4M | -100.7M |
| Operating cash flow | 265M | 122.8M | 107.4M | -46.9M | 118.8M | -19.7M | 281.4M | 190.6M | 227.1M | 275.4M | 305.4M | 68.6M |
| Capital expenditure | -10.3M | -2.9M | -4.1M | -8.6M | -6.6M | -4.7M | -2.7M | -3.3M | — | — | — | — |
| Investing cash flow | -10.3M | -2.9M | -4.1M | -8.6M | -6.6M | -4.7M | -2.7M | 24.4M | 0 | 0 | -11.9M | 11.7M |
| Dividends paid | -72.8M | -72.7M | -72.6M | -74.6M | -72.7M | -73M | -74.5M | -77.5M | -74.9M | -74.7M | -74.3M | -79M |
| Share repurchases | -31.6M | -1.1M | 0 | 0 | 0 | 0 | 0 | -47.7M | -81.1M | -111.5M | -114.4M | -212.7M |
| Financing cash flow | -1.5B | -1.3B | -1.2B | -762.7M | -1B | -971.6M | -1.2B | -833M | -791.5M | -1B | -301.7M | -106.8M |
| Net change in cash | -1.2B | -1.2B | -1.1B | -818.3M | -889.2M | -996M | -923.1M | -618.1M | -564.4M | -740.1M | -8.1M | -26.5M |
| Free cash flow | 200.5M | 188.6M | 31.2M | -55.8M | 147.1M | 90.8M | 252.7M | 90.4M | 207M | 256.8M | 289.7M | 53.6M |
| Dec 5, 2025 |
| $0.63 |
| Sep 5, 2025 | $0.62 |
| Jun 6, 2025 | $0.62 |
| Mar 7, 2025 | $0.62 |
| Dec 6, 2024 | $0.62 |
| Date | Ratio |
|---|---|
| Oct 17, 2005 | 2:1 |
| Dec 4, 2000 | 2:1 |