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 % |
|---|---|---|---|---|---|---|
| Q1 26 | $0.5 | $0.53 | +6.0% | — | $2.6B | — |
| Q3 25 | $0.54 | $0.57 | +5.6% | — | $2.7B | — |
| Q2 25 | $0.47 | $0.51 | +8.5% | — | $2.5B | — |
| Q1 25 | $0.48 | $0.47 | -2.1% | — | $2.3B | — |
| Q4 24 | $0.46 | $0.51 | +10.9% | — | $2.4B | — |
| Q3 24 | $0.45 | $0.44 | -2.2% | — | $2.4B | — |
| Q2 24 | $0.43 | $0.44 | +2.3% | — | $2.3B | — |
| Q1 24 | $0.41 | $0.41 | 0.0% | — | $2.2B | — |
| Q4 23 | $0.39 | $0.38 | -2.6% | — | $2.1B | — |
| Q3 23 | $1.51 | $1.55 | +2.6% | — | $2B | — |
| Q2 23 | $1.4 | $1.32 | -5.7% | — | $1.9B | — |
| Q1 23 | $1.41 | $1.35 | -4.3% | — | $1.7B | — |
| Q4 22 | $1.17 | $1.3 | +11.1% | — | $1.5B | — |
| Q3 22 | $0.96 | $1.08 | +12.5% | — | $1.1B | — |
| Q2 22 | $0.92 | $0.84 | -8.7% | — | $825M | — |
| Q1 22 | $0.82 | $0.82 | 0.0% | — | $734M | — |
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 | — | $2.23 | — | — | $10.2B | — |
| FY24 | — | $1.75 | — | — | $9.3B | — |
| FY23 | — | $5.72 | — | — | $7.8B | — |
| FY22 | — | $3.78 | — | — | $4.2B |
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 | $1.4B | $1.6B | $2.3B | $2.6B | $2.4B | $2.9B | $4.2B | $7.8B | $9.3B | $10.2B |
| YoY change | +0.22% | +15.5% | +45.3% | +11% | -5.95% | +21.5% | +42.6% | +85.8% | +19.6% | +9.73% |
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 | 1.4B | 1.6B | 2.3B | 2.6B | 2.4B | 2.9B | 4.2B | 7.8B | 9.3B | 10.2B |
| Cost of revenue | 486M | 490M | 533M | 539M | 618M | 635M | 778M | 913M | 1B | 1B |
| Gross profit | 895M | 1.1B | 1.8B | 2B | 1.8B | 2.3B | 3.4B | 6.9B | 8.3B | 9.2B |
| Gross margin | 64.8% | 69.3% | 77% | 79.1% | 74.5% | 78.4% | 81.4% | 88.3% | 89% | 89.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 92M | 114M | 121M | 137M | 262M | 209M | 198M | 252M | 353M | 290M |
| Operating expenses | -7M | -107M | 53M | 70M | 184M | 174M | 198M | 252M | 353M | 290M |
| Operating income | 851M | 1.2B | 1.7B | 1.9B | 1.5B | 2B | 3.1B | 6.5B | 7.8B | 8.8B |
| Operating margin | 61.6% | 73% | 72.6% | 74% | 60.8% | 68.6% | 74.6% | 83.8% | 84.2% | 86% |
| Non-operating income, net | -11M | 109M | -23M | -104M | 46M | -5M | -110M | -18M | 45M | 201M |
| Pretax income | 761M | 1B | 1.2B | 1.2B | 1.3B | 1.8B | 2B | 3.1B | 3.7B | 4.8B |
| Income tax | 62M | 256M | 71M | 68M | 77M | 151M | 156M | 257M | 288M | 414M |
| Net income | 699M | 793M | 1.1B | 1.1B | 1.2B | 1.6B | 1.8B | 2.8B | 3.4B | 4.4B |
| Net margin | 50.6% | 49.7% | 48.6% | 42.3% | 48.7% | 55.6% | 43.9% | 36.1% | 36.6% | 42.6% |
| EBITDA | 902M | 1.2B | 1.7B | 2B | 1.6B | 2.1B | 3.2B | 6.7B | 8B | 9.1B |
| EPS | 1.28 | 1.09 | 2.3 | 2.11 | 2.44 | 3.27 | 3.78 | 5.72 | 1.75 | 2.23 |
| Diluted EPS | 1.25 | 1.07 | 2.28 | 2.1 | 2.42 | 3.24 | 3.75 | 5.67 | 1.73 | 2.22 |
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 | 2B | 2.1B | 2.2B | 2.3B | 2.4B | 2.4B | 2.3B | 2.5B | 2.7B | 2.7B | 2.6B | 3B |
| Cost of revenue | 225M | 236M | 246M | 261M | 261M | 253M | 275M | 279M | 248M | 244M | 273M | 324M |
| Gross profit | 1.8B | 1.9B | 2B | 2B | 2.1B | 2.2B | 2B | 2.2B | 2.5B | 2.5B | 2.4B | 2.7B |
| Gross margin | 88.9% | 88.8% | 88.8% | 88.7% | 89.1% | 89.5% | 88.1% | 88.7% | 90.8% | 91.1% | 89.7% | 89.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 55M | 57M | 60M | 62M | 162M | 69M | 72M | 72M | 73M | 73M | 80M | 79M |
| Operating expenses | 55M | 57M | 60M | 62M | 162M | 69M | 72M | 72M | 73M | 73M | 80M | 79M |
| Operating income | 1.7B | 1.8B | 1.9B | 2B | 1.9B | 2.1B | 1.9B | 2.1B | 2.4B | 2.4B | 2.3B | 2.6B |
| Operating margin | 85% | 84.8% | 84.9% | 84.9% | 81.3% | 85.7% | 83.9% | 84.8% | 87.2% | 87.5% | 85.6% | 85.6% |
| Non-operating income, net | 27M | 1M | 13M | -38M | 49M | 21M | 64M | 41M | 87M | 9M | 65M | 69M |
| Pretax income | 840M | 816M | 866M | 880M | 909M | 1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.5B |
| Income tax | 68M | 77M | 71M | 71M | 75M | 71M | 91M | 98M | 126M | 99M | 117M | 118M |
| Net income | 772M | 739M | 795M | 809M | 834M | 969M | 964M | 1B | 1.2B | 1.2B | 1.2B | 1.3B |
| Net margin | 38.1% | 35.2% | 36.2% | 35.1% | 34.8% | 40% | 41.7% | 40.7% | 43.9% | 43.8% | 44.3% | 44.7% |
| EBITDA | 1.8B | 1.8B | 1.9B | 2B | 2B | 2.1B | 2B | 2.2B | 2.5B | 2.5B | 2.3B | 2.7B |
| EPS | 1.57 | 1.49 | 1.63 | 1.67 | 0.46 | 0.5 | 0.49 | 0.51 | 0.59 | 0.64 | 0.6 | 0.7 |
| Diluted EPS | 1.56 | 1.48 | 1.61 | 1.65 | 0.45 | 0.5 | 0.48 | 0.51 | 0.59 | 0.63 | 0.59 | 0.69 |
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 | — | — | — | — | — | — | — | — | — | — | 148.4B |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | -28.3B |
| Shares outstanding | 65.6M | 69.7M | 73.5M | 76.3M | 79.9M | 94.2M | 100.5M | 105M | 432M | 441.3M | 441.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | 35.4 |
| P/S | — | — | — | — | — | — | — | — | — | — | 22.2 |
| P/B | — | — | — | — | — | — | — | — | — | — | 6.81 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | -3.11 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | -4.14 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | 2.82% |
| FCF yield | — | — | — | — | — | — | — | — | — | — | 0.66% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.95 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 64.8% | 69.3% | 77% | 79.1% | 74.5% | 78.4% | 81.4% | 88.3% | 89% | 89.8% | 89.2% |
| Operating margin | 61.6% | 73% | 72.6% | 74% | 60.8% | 68.6% | 74.6% | 83.8% | 84.2% | 86% | 76.5% |
| Net margin | 50.6% | 49.7% | 48.6% | 42.3% | 48.7% | 55.6% | 43.9% | 36.1% | 36.6% | 42.6% | 16.5% |
| ROE | 12% | 12.3% | 15.7% | 13.7% | 13.1% | 16% | 15.9% | 20% | 20.5% | 21.3% | 24% |
| ROA | 1.28% | 1.3% | 1.86% | 1.52% | 1.23% | 1.5% | 1.6% | 2.19% | 2.27% | 2.14% | 2.28% |
| ROIC | 9.46% | 14.6% | 18.4% | 25.7% | 9.41% | 9.41% | 16.8% | 27.6% | 55.7% | 51.7% | 60.2% |
| Return on tangible assets | 1.28% | 1.3% | 1.86% | 1.52% | 1.23% | 1.5% | 1.6% | 2.19% | 2.27% | 2.14% | 1.98% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.14 | 1.12 | 1.1 | 1.1 | 1.16 | 1.14 | 1.09 | 1.11 | 1.16 | 1.13 | 1.09 |
| Quick ratio | 1.14 | 1.12 | 1.1 | 1.1 | 1.16 | 1.14 | 1.09 | 1.11 | 1.16 | 1.13 | 1.22 |
| Debt / equity | 0.75 | 0.21 | 0.57 | 0.24 | 1.11 | 1.15 | 0.77 | 0.81 | 0 | 0 | 2.06 |
| Debt / assets | 0.08 | 0.02 | 0.07 | 0.03 | 0.1 | 0.11 | 0.08 | 0.09 | 0 | 0 | 0 |
| Net debt / EBITDA | 2.71 | -0.33 | 0.84 | -0.49 | 3.54 | 4.41 | 1.72 | 1.14 | -0.45 | -0.54 | -0.78 |
| Interest coverage | 10.6 | 5.66 | 3.58 | 2.8 | 5.81 | 8.98 | 2.96 | 1.89 | 1.88 | 2.13 | 2.2 |
| Effective tax rate | 8.15% | 24.4% | 5.94% | 5.88% | 6.13% | 8.45% | 7.81% | 8.37% | 7.79% | 8.68% | 8.59% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 21 | 22.9 | 31.5 | 33.7 | 30.3 | 31.2 | 41.7 | 74.2 | 21.6 | 23.2 | 15.3 |
| EPS (basic) | 1.28 | 1.09 | 2.3 | 2.11 | 2.44 | 3.27 | 3.78 | 5.72 | 1.75 | 2.23 | 2.23 |
| EPS (diluted) | 1.25 | 1.07 | 2.28 | 2.1 | 2.42 | 3.24 | 3.75 | 5.67 | 1.73 | 2.22 | 2.52 |
| Book value per share | 88.7 | 92.3 | 97.4 | 104.1 | 112.7 | 108.6 | 115.6 | 134 | 38.4 | 46.4 | 13.1 |
| FCF per share | 9.26 | 14.9 | 31.6 | 34 | 100.3 | 61.8 | 38.8 | 42.8 | 20.1 | 35.7 | 35 |
| Cash per share | 29.3 | 24.8 | 35.3 | 37.8 | 53.7 | 25.4 | 34.2 | 35.8 | 8.41 | 11.2 | 288.8 |
| Capex per share | 0.41 | 0.4 | 0.49 | 0.97 | 0.63 | 0.82 | 0.69 | 0.47 | 0.11 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.96% | 1.76% | 1.55% | 2.88% | 2.07% | 2.62% | 1.65% | 0.63% | 0.53% | — | — |
| Capex / operating cash flow | 3.35% | 3.06% | 1.56% | 2.88% | 0.61% | 1.45% | 1.69% | 1.2% | 0.56% | — | — |
| Payout ratio | 3.72% | 3.53% | 2.58% | 2.85% | 2.71% | 2.32% | 2.17% | 1.49% | 2.7% | 3.08% | 13% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 0.4% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.0875 |
| Jun 1, 2026 | $0.0875 |
| Feb 27, 2026 | $0.08 |
| Dec 1, 2025 | $0.08 |
| Aug 29, 2025 |
| — |
| FY21 | — | $3.27 | — | — | $2.9B | — |
| FY20 | — | $2.44 | — | — | $2.4B | — |
| FY19 | — | $2.11 | — | — | $2.6B | — |
| FY18 | — | $2.3 | — | — | $2.3B | — |
| FY17 | — | $1.09 | — | — | $1.6B | — |
| FY16 | — | $1.28 | — | — | $1.4B | — |
| 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 | $2B | $2.1B | $2.2B | $2.3B | $2.4B | $2.4B | $2.3B | $2.5B | $2.7B | $2.7B | $2.6B | $3B |
| YoY change | +76.7% | +41.3% | +25.8% | +20.3% | +18.1% | +15.4% | +5.1% | +7.25% | +12.9% | +13.1% | +14.5% | +21.3% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.9B | 1.7B | 2.6B | 2.9B | 4.3B | 2.4B | 3.4B | 3.8B | 3.6B | 5B |
| Receivables | 19.4B | 29.8B | 27B | 31.3B | 39.3B | 54.9B | 38.8B | 44.5B | 64.4B | 90.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 48.4B | 53.9B | 53.7B | 62.4B | 88.8B | 99.4B | 103B | 114.5B | 135.2B | 178.1B |
| Property, plant & equipment | 13M | 14M | 20M | 62M | 67M | — | — | — | — | — |
| Goodwill & intangibles | 56M | 58M | 66M | 68M | 74M | — | — | — | — | — |
| Total assets | 54.7B | 61.2B | 60.5B | 71.7B | 95.7B | 109.1B | 115.1B | 128.4B | 150.1B | 203.2B |
| Accounts payable | 42B | 48B | 48.4B | 56.8B | 76.4B | 86.7B | 94B | 102.3B | 116.5B | 156.7B |
| Short-term debt | 74M | 15M | 17M | 16M | 118M | 27M | 18M | 17M | 14M | 19M |
| Total current liabilities | 42.4B | 48.2B | 48.7B | 57B | 76.7B | 86.9B | 94.4B | 102.8B | 117B | 157.3B |
| Long-term debt | 4.3B | 1.3B | 4B | 1.9B | 9.8B | 11.8B | 8.9B | 11.3B | — | — |
| Total liabilities | 48.9B | 54.7B | 53.4B | 63.7B | 86.7B | 98.9B | 103.5B | 114.4B | 133.5B | 182.8B |
| Shareholders' equity | 5.8B | 6.4B | 7.2B | 7.9B | 9B | 10.2B | 11.6B | 14.1B | 16.6B | 20.5B |
| Total debt | 4.4B | 1.3B | 4.1B | 1.9B | 10B | 11.8B | 9B | 11.4B | 14M | 19M |
| Net debt | 2.4B | -401M | 1.5B | -957M | 5.7B | 9.4B | 5.5B | 7.6B | -3.6B | -4.9B |
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 | 3.8B | 3.8B | 4.1B | 3.9B | 3.6B | 3.6B | 3.5B | 4.7B | 5.1B | 5B | 5.1B | 7.7B |
| Receivables | 43.6B | 44.5B | 51.4B | 55.3B | 58.2B | 64.4B | 63.9B | 69.4B | 82.4B | 90.5B | 86.5B | 108.9B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 107.9B | 114.5B | 116.9B | 121.3B | 128.7B | 135.2B | 138.9B | 156.7B | 175.6B | 178.1B | 193B | 218.7B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 120.6B | 128.4B | 132.2B | 136.6B | 148.5B | 150.1B | 157.7B | 181.5B | 200.2B | 203.2B | 218.7B | 247.3B |
| Accounts payable | 96.2B | 102.3B | 102.6B | 104.8B | 114.8B | 116.5B | 122.5B | 140.8B | 151.8B | 156.7B | 164.4B | 178.6B |
| Short-term debt | 11M | 17M | 14M | 11M | 33M | 14M | 12M | 8M | 10M | 19M | 12M | 13M |
| Total current liabilities | 96.7B | 102.8B | 103.1B | 105.3B | 115.3B | 117B | 123B | 141.2B | 152.3B | 157.3B | 165B | 179.1B |
| Long-term debt | 10.5B | 11.3B | — | — | — | — | — | — | 894M | — | — | — |
| Total liabilities | 107.4B | 114.4B | 117.6B | 121.5B | 132.5B | 133.5B | 140.2B | 163B | 180.7B | 182.8B | 197.5B | 225.1B |
| Shareholders' equity | 13.3B | 14.1B | 14.7B | 15.2B | 16B | 16.6B | 17.5B | 18.5B | 19.5B | 20.5B | 21.3B | 22.3B |
| Total debt | 10.5B | 11.4B | 14M | 11M | 33M | 14M | 12M | 8M | 904M | 19M | 12M | 13M |
| Net debt | 6.7B | 7.6B | -4B | -3.9B | -3.6B | -3.6B | -3.5B | -4.7B | -4.2B | -4.9B | -5.1B | -7.7B |
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 | 699M | 793M | 1.1B | 1.1B | 1.2B | 1.6B | 1.8B | 2.8B | 3.4B | 4.4B |
| Depreciation & amortization | 25M | 25M | 26M | 52M | 62M | 74M | 84M | 94M | 96M | 93M |
| Stock-based compensation | 51M | 53M | 58M | 60M | 65M | 80M | 92M | 100M | 112M | 118M |
| Change in working capital | 3M | -11M | 1.1B | 1.3B | 6.8B | 3.5B | 2B | 1B | 5B | 10B |
| Operating cash flow | 805M | 914M | 2.3B | 2.6B | 8.2B | 5.3B | 4.1B | 4.1B | 8.7B | 15.8B |
| Capital expenditure | -27M | -28M | -36M | -74M | -50M | -77M | -69M | -49M | -49M | — |
| Investing cash flow | -44M | -28M | -58M | -93M | -55M | -193M | -74M | -75M | -89M | -105M |
| Dividends paid | -26M | -28M | -29M | -31M | -32M | -38M | -40M | -42M | -92M | -134M |
| Share repurchases | -26M | -21M | -45M | -27M | -17M | -27M | -20M | -34M | -54M | -84M |
| Financing cash flow | -189M | -374M | -399M | -419M | -229M | -523M | -470M | -624M | -833M | -969M |
| Net change in cash | 572M | 512M | 1.9B | 2.1B | 7.9B | 4.6B | 3.5B | 3.4B | 7.8B | 14.7B |
| Free cash flow | 608M | 1B | 2.3B | 2.6B | 8B | 5.8B | 3.9B | 4.5B | 8.7B | 15.7B |
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 | 772M | 739M | 795M | 809M | 834M | 969M | 964M | 1B | 1.2B | 1.2B | 1.2B | 1.3B |
| Depreciation & amortization | 23M | 25M | 24M | 24M | 25M | 23M | 22M | 23M | 24M | 24M | 25M | 26M |
| Stock-based compensation | 26M | 25M | 28M | 26M | 26M | 32M | 31M | 28M | 31M | 28M | 33M | 32M |
| Change in working capital | -112M | 1.6B | 804M | 687M | 1.9B | 1.6B | 847M | 5.6B | 3.2B | 290M | 3.3B | 4.4B |
| Operating cash flow | 713M | 2.4B | 1.7B | 1.6B | 2.8B | 2.7B | 1.9B | 6.7B | 4.5B | 1.6B | 3.6B | 6.2B |
| Capital expenditure | -8M | -9M | -12M | -11M | -11M | -15M | -16M | -14M | — | — | — | — |
| Investing cash flow | -18M | -25M | -13M | -14M | -35M | -27M | -26M | -42M | -29M | -38M | -4M | -48M |
| Dividends paid | -10M | -11M | -11M | -27M | -27M | -27M | -27M | -35M | -36M | -36M | -36M | -39M |
| Share repurchases | 0 | 0 | — | — | 0 | 0 | — | — | 0 | 0 | — | — |
| Financing cash flow | -127M | -108M | -137M | -336M | -177M | -186M | -225M | -342M | -230M | -183M | -316M | -291M |
| Net change in cash | 568M | 2.3B | 1.5B | 1.2B | 2.6B | 2.4B | 1.6B | 6.3B | 4.2B | 1.4B | 3.3B | 5.9B |
| Free cash flow | 971M | 2.4B | 1.7B | 1.6B | 3.6B | 1.8B | 2.6B | 7.1B | 4.5B | 1.6B | 3.6B | 6.2B |
| $0.08 |
| May 30, 2025 | $0.32 |
| Feb 28, 2025 | $0.25 |
| Nov 29, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Jun 18, 2025 | 4:1 |