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 | $2.64 | $2.63 | -0.4% | — | $2.5B | — |
| Q4 25 | $2.91 | $2.95 | +1.4% | — | $2.6B | — |
| Q3 25 | $2.87 | $2.78 | -3.1% | — | $2.5B | — |
| Q2 25 | $2.75 | $2.7 | -1.8% | — | $2.4B | — |
| Q1 25 | $2.59 | $2.79 | +7.7% | — | $2.4B | — |
| Q4 24 | $3.01 | $3.26 | +8.3% | — | $2.4B | — |
| Q3 24 | $2.93 | $2.87 | -2.0% | — | $2.4B | — |
| Q2 24 | $2.63 | $2.69 | +2.3% | — | $2.4B | — |
| Q1 24 | $2.58 | $2.57 | -0.4% | — | $2.4B | — |
| Q4 23 | $3.07 | $3.36 | +9.4% | — | $2.2B | — |
| Q3 23 | $2.85 | $2.71 | -4.9% | — | $1.6B | — |
| Q2 23 | $2.75 | $2.69 | -2.2% | — | $1.6B | — |
| Q1 23 | $2.6 | $2.56 | -1.5% | — | $1.6B | — |
| Q4 22 | $3.33 | $3.01 | -9.6% | — | $1.6B | — |
| Q3 22 | $2.97 | $2.95 | -0.7% | — | $1.6B | — |
| Q2 22 | $2.82 | $2.93 | +3.9% | — | $1.6B | — |
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 | — | -$20.4 | — | — | $9.8B | — |
| FY24 | — | $3.72 | — | — | $9.6B | — |
| FY23 | — | $5.72 | — | — | $7.1B | — |
| FY22 | — | $8.34 | — | — | $6.3B | — |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2B | $2.5B | $4.7B | $4.7B | $5.6B | $6.3B | $7.1B | $9.6B | $9.8B |
| YoY change | — | +23.8% | +91.1% | +0.25% | +18.4% | +13.2% | +12.5% | +35.2% | +2.15% |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2B | 2.5B | 4.7B | 4.7B | 5.6B | 6.3B | 7.1B | 9.6B | 9.8B |
| Cost of revenue | 1.2B | 1.5B | 3B | 3.1B | 3.6B | 4.1B | 4.5B | 6.2B | 6.4B |
| Gross profit | 749.2M | 937.6M | 1.7B | 1.7B | 2B | 2.3B | 2.6B | 3.4B | 3.4B |
| Gross margin | 37.6% | 38.1% | 37.1% | 35.2% | 35.3% | 35.7% | 36.2% | 35.9% | 35% |
| Research & development | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 634.5M | 792.8M | 1.5B | 1.4B | 1.4B | 1.6B | 1.9B | 2.9B | 2.8B |
| Operating expenses | 634.5M | 792.8M | 1.5B | 1.4B | 1.4B | 1.6B | 1.9B | 2.9B | 2.8B |
| Operating income | 114.6M | 144.8M | 294.3M | 308.8M | 572.4M | 640.2M | 661.3M | 596.4M | 609.5M |
| Operating margin | 5.76% | 5.88% | 6.25% | 6.54% | 10.2% | 10.1% | 9.3% | 6.2% | 6.2% |
| Non-operating income, net | -2.3M | 4.4M | 2.3M | 7.4M | 6.3M | 34.9M | -52.1M | 24.7M | -1.5B |
| Pretax income | 88.3M | 110.9M | 204.4M | 267.9M | 555.7M | 605M | 408.2M | 299.3M | -1.2B |
| Income tax | 16M | 62.6M | 87.3M | 103.1M | 150.1M | 169.4M | 94.4M | 48.1M | 96.7M |
| Net income | 72.3M | 48.3M | 117.2M | 164.8M | 405.6M | 435.6M | 313.8M | 251.2M | -1.3B |
| Net margin | 3.63% | 1.96% | 2.49% | 3.49% | 7.26% | 6.89% | 4.41% | 2.61% | -13% |
| EBITDA | 242.2M | 303.7M | 602.4M | 592.8M | 855.9M | 984.6M | 997.5M | 1.3B | 1.3B |
| EPS | 1.4 | 0.93 | 2.27 | 3.19 | 7.78 | 8.34 | 5.72 | 3.72 | -20.4 |
| Diluted EPS | 1.4 | 0.93 | 2.27 | 3.19 | 7.7 | 8.28 | 5.7 | 3.71 | -20.4 |
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 | 1.6B | 2.2B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.5B | 2.6B | 2.5B | 2.5B |
| Cost of revenue | 1B | 1.4B | 1.5B | 1.5B | 1.5B | 1.6B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.6B |
| Gross profit | 593.7M | 822.9M | 856.5M | 857.6M | 864.2M | 870.6M | 855.9M | 848.1M | 855M | 876M | 849.7M | 823.3M |
| Gross margin | 36.4% | 36.9% | 35.6% | 36% | 36.2% | 35.6% | 36.1% | 35.1% | 34.4% | 34.3% | 34% | 33.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 431.4M | 642.4M | 708.1M | 707.4M | 711M | 726.1M | 687M | 699.8M | 708M | 730.6M | 731.1M | 727.9M |
| Operating expenses | 431.4M | 642.4M | 708.1M | 707.4M | 711M | 726.1M | 687M | 699.8M | 708M | 730.6M | 731.1M | 727.9M |
| Operating income | 162.3M | 180.4M | 148.4M | 150.2M | 153.2M | 144.5M | 168.9M | 148.3M | 147M | 145.3M | 118.6M | 95.4M |
| Operating margin | 9.94% | 8.09% | 6.18% | 6.31% | 6.42% | 5.9% | 7.12% | 6.14% | 5.92% | 5.69% | 4.74% | 3.88% |
| Non-operating income, net | -6.2M | -32.8M | 6.8M | 19.4M | -46M | 44.5M | 4.9M | -21.2M | 36.5M | -1.5B | -14.5M | 42.1M |
| Pretax income | 106.8M | 77.1M | 72.8M | 87.1M | 26.4M | 112.9M | 100.8M | 51.7M | 111.4M | -1.4B | 28.7M | 69.5M |
| Income tax | 29.2M | 7.6M | 20.7M | 20.3M | 9.8M | -2.7M | 30.5M | 9.6M | 23.3M | 33.2M | 7.1M | 14.2M |
| Net income | 77.6M | 69.5M | 52.1M | 66.8M | 16.6M | 115.7M | 70.3M | 42.1M | 88.1M | -1.5B | 21.6M | 55.3M |
| Net margin | 4.75% | 3.11% | 2.17% | 2.81% | 0.7% | 4.72% | 2.96% | 1.74% | 3.55% | -57.9% | 0.86% | 2.24% |
| EBITDA | 233.9M | 303.1M | 339.3M | 346.5M | 283.4M | 357.7M | 334.5M | 292.4M | 352M | -1.2B | 263.4M | 297.7M |
| EPS | 1.5 | 1.09 | 0.76 | 0.98 | 0.25 | 1.72 | 1.04 | 0.63 | 1.34 | -23.9 | 0.33 | 0.86 |
| Diluted EPS | 1.49 | 1.09 | 0.76 | 0.98 | 0.25 | 1.72 | 1.04 | 0.63 | 1.34 | -23.9 | 0.33 | 0.86 |
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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 4.1B | 8.5B | 6.3B | 5.1B | — | 2.3B | 1.6B |
| Enterprise value | — | — | — | 5.1B | 9.1B | 8.4B | 9.7B | — | 6.6B | 6.9B |
| Shares outstanding | 51.7M | 51.7M | 51.7M | 51.6M | 51.4M | 51.4M | 53.8M | 65M | 63M | 63M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 25 | 21 | 14.4 | 16.1 | — | — | 8.3 |
| P/S | — | — | — | 0.87 | 1.53 | 0.99 | 0.71 | — | 0.23 | 0.15 |
| P/B | — | — | — | 1.79 | 3.25 | 2.33 | 1.22 | — | 0.83 | 0.57 |
| EV/EBITDA | — | — | — | 8.64 | 10.7 | 8.49 | 9.73 | — | 5.09 | 5.41 |
| EV/Sales | — | — | — | 1.08 | 1.64 | 1.32 | 1.36 | — | 0.67 | 0.69 |
| Earnings yield | — | — | — | 3.99% | 4.76% | 6.93% | 6.21% | — | — | 12% |
| FCF yield | — | — | — | 8.15% | 4.28% | 7.33% | 9.84% | — | 25.1% | 49.9% |
| PEG | — | — | — | — | — | — | — | — | — | 0.23 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.6% | 38.1% | 37.1% | 35.2% | 35.3% | 35.7% | 36.2% | 35.9% | 35% | 33.4% |
| Operating margin | 5.76% | 5.88% | 6.25% | 6.54% | 10.2% | 10.1% | 9.3% | 6.2% | 6.2% | 7.89% |
| Net margin | 3.63% | 1.96% | 2.49% | 3.49% | 7.26% | 6.89% | 4.41% | 2.61% | -13% | -13.1% |
| ROE | — | 3.66% | 7.97% | 7.16% | 15.5% | 16.2% | 7.57% | 6.22% | -46.6% | -37.7% |
| ROA | — | 1.01% | 2.52% | 3.18% | 8.04% | 6.53% | 2.51% | 2.09% | -11.9% | 3.39% |
| ROIC | — | 1.83% | 5% | 5.77% | 12.9% | 9.65% | 5.78% | 5.87% | 8.64% | 7.2% |
| Return on tangible assets | — | -4.86% | -13.4% | -178.2% | 374.5% | -39.2% | -9.58% | -9.83% | 254.2% | 447.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 0.43 | 0.48 | 1.41 | 1.59 | 1.55 | 1.38 | 1.42 | 1.4 | 1.18 |
| Quick ratio | — | 0.43 | 0.48 | 1.41 | 1.59 | 1.55 | 1.38 | 1.42 | 1.4 | 1.18 |
| Debt / equity | — | 1.7 | 1.35 | 0.5 | 0.31 | 0.83 | 1.19 | 1.17 | 1.69 | 2.04 |
| Debt / assets | — | 0.47 | 0.43 | 0.22 | 0.16 | 0.33 | 0.4 | 0.39 | 0.43 | 0.44 |
| Net debt / EBITDA | — | 6.98 | 3.16 | 1.67 | 0.72 | 2.11 | 4.66 | 3.39 | 3.33 | -14.6 |
| Interest coverage | 4.68 | 3.9 | 3.22 | 6.54 | 25.1 | 9.63 | 3.03 | 1.93 | -3.07 | -3.33 |
| Effective tax rate | 18.2% | 56.5% | 42.7% | 38.5% | 27% | 28% | 23.1% | 16.1% | 0% | 0% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 38.5 | 47.6 | 91.1 | 91.5 | 108.8 | 123.2 | 132.2 | 148 | 155.9 | 162.1 |
| EPS (basic) | 1.4 | 0.93 | 2.27 | 3.19 | 7.78 | 8.34 | 5.72 | 3.72 | -20.4 | -20.4 |
| EPS (diluted) | 1.4 | 0.93 | 2.27 | 3.19 | 7.7 | 8.28 | 5.7 | 3.71 | -20.4 | -20.8 |
| Book value per share | — | 25.5 | 28.4 | 44.6 | 51 | 52.5 | 77 | 62.2 | 43.6 | 44.4 |
| FCF per share | 1.73 | 2.32 | 6.55 | 6.52 | 7.11 | 8.97 | 9.25 | 6.6 | 9.09 | 8.44 |
| Cash per share | — | 2.39 | 1.54 | 2.96 | 3.54 | 2.83 | 5.49 | 3.7 | 5.19 | 4.19 |
| Capex per share | 1.52 | 1.79 | 2.15 | 3.32 | 2.9 | 2.73 | 3.36 | 3.67 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.95% | 3.76% | 2.36% | 3.63% | 2.67% | 2.21% | 2.54% | 2.48% | — | — |
| Capex / operating cash flow | 44.8% | 58.3% | 24.9% | 35% | 27% | 23.3% | 27.6% | 36.8% | — | — |
| Payout ratio | — | — | 0% | 0% | 3.23% | 12.3% | 20.2% | 33.4% | -7.01% | 28.2% |
| Dividend yield | — | — | — | 0% | 0.15% | 0.85% | 1.26% | — | 3.93% | 5.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $0.36 |
| Apr 24, 2026 | $0.36 |
| Jan 30, 2026 | $0.36 |
| Oct 24, 2025 | $0.36 |
| Jul 25, 2025 | $0.3327 |
| Apr 25, 2025 | $0.3327 |
| Jan 31, 2025 | $0.3327 |
| Oct 25, 2024 | $0.3327 |
| FY21 |
| — |
| $7.78 |
| — |
| — |
| $5.6B |
| — |
| FY20 | — | $3.19 | — | — | $4.7B | — |
| FY19 | — | $2.27 | — | — | $4.7B | — |
| FY18 | — | $0.93 | — | — | $2.5B | — |
| FY17 | — | $1.4 | — | — | $2B | — |
| 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 | $1.6B | $2.2B | $2.4B | $2.4B | $2.4B | $2.4B | $2.4B | $2.4B | $2.5B | $2.6B | $2.5B | $2.5B |
| YoY change | +3.37% | +36% | +46.8% | +47.4% | +46.2% | +9.74% | -1.27% | +1.54% | +4.01% | +4.29% | +5.4% | +1.87% |
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 | 123.4M | 79.7M | 152.7M | 182M | 145.4M | 295.3M | 240.6M | 327.3M |
| Receivables | 545.9M | 536.5M | 644.8M | 714M | 782M | 1.1B | 1.1B | 1.1B |
| Inventory | — | — | — | — | — | — | — | — |
| Total current assets | 1.3B | 1.3B | 1.4B | 1.5B | 1.8B | 2.9B | 2.8B | 3.1B |
| Property, plant & equipment | 419.6M | 411.5M | 451.6M | 43M | 41.6M | 182.3M | 96.6M | 31.5M |
| Goodwill & intangibles | 5.8B | 5.5B | 5.3B | 4.9B | 7.8B | 15.8B | 14.5B | 11.3B |
| Total assets | 4.8B | 4.7B | 5.2B | 5B | 6.7B | 12.5B | 12B | 10.8B |
| Accounts payable | 46.3M | 106.1M | 140.6M | 129.4M | 161.2M | 243.6M | 209.8M | 244.8M |
| Short-term debt | 2.2B | 2B | 33.8M | — | — | 2.3M | 2.5M | 65.6M |
| Total current liabilities | 3B | 2.7B | 1B | 968.2M | 1.1B | 2.1B | 2B | 2.2B |
| Long-term debt | — | — | 1.1B | 802M | 2.2B | 4.9B | 4.7B | 4.6B |
| Total liabilities | 3.4B | 3.2B | 2.9B | 2.4B | 4B | 8.3B | 8B | 8B |
| Shareholders' equity | 1.3B | 1.5B | 2.3B | 2.6B | 2.7B | 4.1B | 4B | 2.7B |
| Total debt | 2.2B | 2B | 1.1B | 802M | 2.2B | 4.9B | 4.7B | 4.6B |
| Net debt | 2.1B | 1.9B | 992.5M | 620M | 2.1B | 4.6B | 4.5B | 4.3B |
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 | 2.1B | — | — | — | — | — | — | — | 350.3M | 327.3M | 222.7M | 255.6M |
| Receivables | 795.1M | — | — | — | — | — | — | — | 1.1B | 1.1B | 1.1B | 1.1B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.7B | — | — | — | — | — | — | — | 3.1B | 3.1B | 3B | 3B |
| Property, plant & equipment | 180K | — | — | — | — | — | — | — | 45M | 31.5M | -6.9M | -22.8M |
| Goodwill & intangibles | 7.5B | — | — | — | — | — | — | — | 14.5B | 11.3B | 11.1B | 10.8B |
| Total assets | 8.4B | — | — | — | — | — | — | — | 12.4B | 10.8B | 10.7B | 10.5B |
| Accounts payable | 137.5M | — | — | — | — | — | — | — | 221.6M | 244.8M | 202.4M | 198.1M |
| Short-term debt | — | — | — | — | — | — | — | — | 37.5M | 65.6M | 750M | 650M |
| Total current liabilities | 1B | — | — | — | — | — | — | — | 2B | 2.2B | 2.6B | 2.6B |
| Long-term debt | 4B | — | — | — | — | — | — | — | 4.8B | 4.6B | 4B | 3.9B |
| Total liabilities | 5.5B | — | — | — | — | — | — | — | 8.1B | 8B | 7.9B | 7.8B |
| Shareholders' equity | 2.9B | — | — | — | — | — | — | — | 4.3B | 2.7B | 2.8B | 2.7B |
| Total debt | 4B | — | — | — | — | — | — | — | 4.8B | 4.6B | 4.7B | 4.6B |
| Net debt | 1.9B | — | — | — | — | — | — | — | 4.5B | 4.3B | 4.5B | 4.3B |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 72.3M | 48.3M | 117.2M | 164.8M | 405.6M | 435.6M | 313.8M | 251.2M | -1.3B |
| Depreciation & amortization | 129.9M | 154.6M | 305.8M | 276.6M | 277.2M | 309.5M | 388.3M | 705.8M | 660.4M |
| Stock-based compensation | 5.1M | 7.7M | 10.4M | 15.6M | 36.2M | 47.1M | 62.1M | 96.1M | 96.4M |
| Change in working capital | -13.6M | -40.4M | -6.3M | 33.3M | -143.1M | -163.4M | -10.7M | -166.9M | -85.8M |
| Operating cash flow | 175.9M | 158.8M | 445.5M | 489.6M | 551.8M | 600.4M | 654M | 648.8M | 807M |
| Capital expenditure | -78.7M | -92.5M | -111.1M | -171.3M | -149.1M | -140M | -180.5M | -238.8M | — |
| Investing cash flow | -138.7M | -1.2B | -151M | -109.2M | -78.7M | -1.8B | -2.1B | -244.3M | -15.9M |
| Dividends paid | — | — | 0 | 0 | -13.1M | -53.4M | -63.5M | -83.8M | -89.6M |
| Share repurchases | — | — | 0 | 0 | -57.5M | -133.3M | -81.2M | -149.5M | -188.7M |
| Financing cash flow | -349.6M | 951.2M | -679.3M | -1.8B | -415.6M | 1.2B | 1.8B | -497.6M | -495.4M |
| Net change in cash | -312.5M | -40.9M | -384.8M | -1.4B | 57.6M | -10M | 340.2M | -93M | 295.7M |
| Free cash flow | 89.7M | 119.8M | 338.6M | 336.3M | 365.1M | 460.7M | 497.5M | 428.7M | 572.5M |
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 | 77.6M | — | — | — | — | — | — | — | 88.1M | -1.5B | 21.6M | 55.3M |
| Depreciation & amortization | 77.8M | — | — | — | — | — | — | — | 168.6M | 165.9M | 159.4M | 160.1M |
| Stock-based compensation | 10.6M | — | — | — | — | — | — | — | 24.8M | 18.5M | 27.7M | 24M |
| Change in working capital | 60.2M | -40.8M | -44.9M | 53.9M | -56.7M | -16.2M | -106.9M | 16.9M | -15.1M | 151.7M | -305.7M | 24.4M |
| Operating cash flow | 206.6M | -40.8M | -44.9M | 53.9M | -56.7M | -16.2M | -106.9M | 16.9M | 224.8M | 344.2M | -83.2M | 257.9M |
| Capital expenditure | -43.9M | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -43.9M | — | — | — | — | — | — | — | 0 | -15.2M | 3.2M | 0 |
| Dividends paid | -14.2M | — | — | — | — | — | — | — | -21.9M | -23.2M | -23.1M | -23.1M |
| Share repurchases | -27.7M | — | — | — | — | — | — | — | -41.8M | -72.2M | -45.9M | -1.3M |
| Financing cash flow | 1.8B | — | — | — | — | — | — | — | -167.2M | -280M | 16.1M | -193.9M |
| Net change in cash | 2B | -40.8M | -44.9M | 53.9M | -56.7M | -16.2M | -106.9M | 16.9M | 57.6M | 49M | -64M | 64M |
| Free cash flow | 167.5M | — | — | — | — | — | — | — | 159.7M | 281.2M | -137.1M | 209.7M |