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 27 | $1.74 | $1.91 | +9.8% | — | — | — |
| Q4 26 | $1.45 | $1.49 | +2.8% | — | — | — |
| Q3 26 | $1.81 | $1.9 | +5.0% | — | — | — |
| Q2 26 | $1.46 | $1.76 | +20.5% | — | — | — |
| Q1 26 | $1.3 | $1.31 | +0.8% | — | — | — |
| Q4 25 | $1.14 | $1.17 | +2.6% | — | — | — |
| Q3 25 | $1.62 | $1.53 | -5.6% | — | — | — |
| Q2 25 | $1.39 | $1.49 | +7.2% | — | — | — |
| Q1 25 | $1.48 | $1.32 | -10.8% | — | — | — |
| Q4 24 | $1.51 | $1.22 | -19.2% | — | — | — |
| Q3 24 | $1.74 | $1.47 | -15.5% | — | — | — |
| Q2 24 | $1.83 | $1.8 | -1.6% | — | — | — |
| Q1 24 | $1.92 | $1.81 | -5.7% | — | — | — |
| Q4 23 | $2 | $1.89 | -5.5% | — | — | — |
| Q3 23 | $2.44 | $1.92 | -21.3% | — | — | — |
| Q2 23 | $2.45 | $2.57 | +4.9% | — | — | — |
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 | — | $6.32 | — | — | $12B | — |
| FY24 | — | $5.68 | — | — | $12.1B | — |
| FY23 | — | $7.06 | — | — | $12.8B | — |
| FY22 | — | $9.34 | — | — | $14.8B |
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 | $6.6B | $7.2B | $8.6B | $9.2B | $9.6B | $12.2B | $14.8B | $12.8B | $12.1B | $12B |
| YoY change | +5.94% | +9.67% | +19.8% | +6.39% | +5.14% | +26.3% | +21.7% | -13.4% | -5.79% | -0.73% |
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 | 6.6B | 7.2B | 8.6B | 9.2B | 9.6B | 12.2B | 14.8B | 12.8B | 12.1B | 12B |
| Cost of revenue | 5.4B | 6B | 7.3B | 7.7B | 8.2B | 10.3B | 12.3B | 10.6B | 10B | 10.4B |
| Gross profit | 1.2B | 1.2B | 1.4B | 1.5B | 1.4B | 1.9B | 2.5B | 2.2B | 2.1B | 1.6B |
| Gross margin | 18.1% | 16.7% | 15.8% | 16.4% | 15% | 15.4% | 16.7% | 17.2% | 17.1% | 13.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 185.4M | 273.4M | 323.6M | 384M | 348.1M | 395.5M | 570.2M | 632.6M | 664M | 660M |
| Operating expenses | 418.7M | 530.7M | 627.1M | 717.1M | 682.4M | 764.8M | 1.1B | 1.1B | 1.2B | 660M |
| Operating income | 721M | 623.8M | 681M | 733.8M | 713.1M | 1B | 1.3B | 993.2M | 831.2M | 865.1M |
| Operating margin | 11% | 8.68% | 7.91% | 8.01% | 7.4% | 8.59% | 8.99% | 7.74% | 6.88% | 7.21% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 695.8M | 595.2M | 640.8M | 680.9M | 666M | 999.8M | 1.3B | 934.9M | 759.5M | 794.1M |
| Income tax | 263.7M | -91M | 151.2M | 164.6M | 160M | 239M | 312M | 206.6M | 188.6M | 195.8M |
| Net income | 432.1M | 686.3M | 489.6M | 516.3M | 506M | 760.8M | 969.4M | 728.3M | 570.9M | 598.3M |
| Net margin | 6.59% | 9.55% | 5.68% | 5.63% | 5.25% | 6.25% | 6.54% | 5.68% | 4.72% | 4.99% |
| EBITDA | 1.1B | 1B | 1.1B | 1.2B | 1.2B | 1.6B | 2B | 1.7B | 1.6B | 1.6B |
| EPS | 3.88 | 6.25 | 4.5 | 4.86 | 4.79 | 7.24 | 9.34 | 7.06 | 5.68 | 6.32 |
| Diluted EPS | 3.81 | 6.18 | 4.43 | 4.75 | 4.74 | 7.14 | 9.21 | 6.97 | 5.56 | 6.12 |
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 | 3.2B | 3.3B | 2.9B | 2.9B | 3.1B | 3.1B | 2.9B | 2.9B | 3.1B | 3.1B | 3.1B | 3.5B |
| Cost of revenue | 2.6B | 2.7B | 2.4B | 2.4B | 2.5B | 2.6B | 2.6B | 2.5B | 2.6B | 2.7B | 2.7B | 3.1B |
| Gross profit | 533.7M | 557M | 498.6M | 502.7M | 531.5M | 530.4M | 365.6M | 385.4M | 422.5M | 423.2M | 386.3M | 443M |
| Gross margin | 16.9% | 16.9% | 16.9% | 17.2% | 17.3% | 16.9% | 12.5% | 13.2% | 13.8% | 13.7% | 12.6% | 12.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 142.3M | 213.3M | 163.7M | 159M | 161.8M | 179.5M | 169.4M | 170.4M | 161.8M | 158.4M | 160.7M | 164.6M |
| Operating expenses | 273.2M | 334.5M | 286.7M | 279.4M | 289.7M | 303.6M | 292.8M | 298.6M | 294.5M | 158.4M | 160.7M | 164.6M |
| Operating income | 241.7M | 203.3M | 194.4M | 205.7M | 224.1M | 207M | 178.7M | 197.3M | 242.7M | 246.5M | 207M | 259.5M |
| Operating margin | 7.64% | 6.15% | 6.6% | 7.02% | 7.3% | 6.58% | 6.12% | 6.74% | 7.95% | 7.96% | 6.77% | 7.42% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 229.1M | 186.9M | 178.7M | 185.5M | 203.4M | 191.9M | 160.1M | 176M | 224.8M | 233.3M | 189.1M | 242.7M |
| Income tax | 41.7M | 33.4M | 51.2M | 49.6M | 51.3M | 36.5M | 42.3M | 47.4M | 53.9M | 52.2M | 47.6M | 61.6M |
| Net income | 187.4M | 153.5M | 127.5M | 135.9M | 152.1M | 155.5M | 117.7M | 128.6M | 170.8M | 181.1M | 141.6M | 181M |
| Net margin | 5.92% | 4.65% | 4.33% | 4.64% | 4.96% | 4.94% | 4.03% | 4.39% | 5.6% | 5.85% | 4.63% | 5.18% |
| EBITDA | 429.4M | 405.4M | 377.4M | 390.4M | 412.1M | 419.9M | 358.2M | 374.3M | 421.8M | 429.9M | 386.5M | 440.1M |
| EPS | 1.82 | 1.49 | 1.23 | 1.33 | 1.51 | 1.55 | 1.19 | 1.33 | 1.79 | 1.91 | 1.5 | 1.92 |
| Diluted EPS | 1.8 | 1.47 | 1.22 | 1.32 | 1.49 | 1.53 | 1.17 | 1.31 | 1.76 | 1.9 | 1.49 | 1.91 |
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 | 10.8B | 12.6B | 10.1B | 12.4B | 14.4B | 21.5B | 18.1B | 20.6B | 17.2B | 18.4B | 21.2B |
| Enterprise value | 11.8B | 13.7B | 11.3B | 13.7B | 15.4B | 22.4B | 19.3B | 22.1B | 18.6B | 19.8B | 22.6B |
| Shares outstanding | 111.3M | 109.8M | 108.7M | 106.2M | 105.7M | 105.1M | 103.7M | 103.2M | 100.6M | 94.6M | 94.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25 | 18.4 | 20.7 | 24 | 28.5 | 28.2 | 18.7 | 28.3 | 30.1 | 30.7 | 32.1 |
| P/S | 1.65 | 1.76 | 1.17 | 1.35 | 1.5 | 1.77 | 1.22 | 1.61 | 1.42 | 1.53 | 1.67 |
| P/B | 7.64 | 6.86 | 4.81 | 5.47 | 5.55 | 6.89 | 4.93 | 5.02 | 4.27 | 5.16 | 5.79 |
| EV/EBITDA | 10.9 | 13.6 | 10.1 | 11.1 | 12.4 | 14 | 9.76 | 12.7 | 11.6 | 12.5 | 13.5 |
| EV/Sales | 1.8 | 1.9 | 1.31 | 1.49 | 1.6 | 1.84 | 1.3 | 1.73 | 1.54 | 1.65 | 1.78 |
| Earnings yield | 4% | 5.44% | 4.84% | 4.16% | 3.5% | 3.54% | 5.36% | 3.53% | 3.33% | 3.25% | 3.12% |
| FCF yield | 2% | 2.6% | 0.91% | 1.97% | 2.66% | 1.29% | 1.31% | -0.57% | 3.6% | 5.15% | 4.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.72 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.1% | 16.7% | 15.8% | 16.4% | 15% | 15.4% | 16.7% | 17.2% | 17.1% | 13.3% | 12.7% |
| Operating margin | 11% | 8.68% | 7.91% | 8.01% | 7.4% | 8.59% | 8.99% | 7.74% | 6.88% | 7.21% | 7.42% |
| Net margin | 6.59% | 9.55% | 5.68% | 5.63% | 5.25% | 6.25% | 6.54% | 5.68% | 4.72% | 4.99% | 5.31% |
| ROE | 30.6% | 37.3% | 23.3% | 22.8% | 19.5% | 24.4% | 26.4% | 17.7% | 14.2% | 16.8% | 18.4% |
| ROA | 10.9% | 15.4% | 9.62% | 9.44% | 8.54% | 11.2% | 12.4% | 8.53% | 6.87% | 7.55% | 7.38% |
| ROIC | 18.7% | 21.4% | 16% | 15.8% | 15.1% | 19.6% | 20.7% | 13.8% | 11.5% | 13% | 15.1% |
| Return on tangible assets | 11% | 16.2% | 10% | 10.2% | 9.19% | 11.9% | 13.3% | 9.1% | 7.27% | 7.97% | 8.71% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.54 | 1.45 | 1.11 | 1.43 | 1.7 | 1.34 | 1.41 | 1.17 | 1.06 | 0.83 | 1.25 |
| Quick ratio | 1.51 | 1.43 | 1.1 | 1.41 | 1.68 | 1.32 | 1.38 | 1.15 | 1.03 | 0.81 | 1.26 |
| Debt / equity | 0.7 | 0.59 | 0.55 | 0.57 | 0.5 | 0.42 | 0.34 | 0.38 | 0.37 | 0.41 | 0.38 |
| Debt / assets | 0.25 | 0.24 | 0.23 | 0.24 | 0.22 | 0.19 | 0.16 | 0.18 | 0.18 | 0.19 | 0.14 |
| Net debt / EBITDA | 0.91 | 1.06 | 1.02 | 1.02 | 0.8 | 0.59 | 0.61 | 0.88 | 0.89 | 0.92 | 0.68 |
| Interest coverage | 28.5 | 21.7 | 16.9 | 13.5 | 15 | 22.6 | 26 | 15.2 | 10.6 | 11.6 | 13.7 |
| Effective tax rate | 37.9% | 0% | 23.6% | 24.2% | 24% | 23.9% | 24.4% | 22.1% | 24.8% | 24.7% | 24.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 58.9 | 65.5 | 79.2 | 86.3 | 91.2 | 115.8 | 142.8 | 124.3 | 120.2 | 126.8 | 133.8 |
| EPS (basic) | 3.88 | 6.25 | 4.5 | 4.86 | 4.79 | 7.24 | 9.34 | 7.06 | 5.68 | 6.32 | 6.32 |
| EPS (diluted) | 3.81 | 6.18 | 4.43 | 4.75 | 4.74 | 7.14 | 9.21 | 6.97 | 5.56 | 6.12 | 7.03 |
| Book value per share | 12.7 | 16.8 | 19.3 | 21.3 | 24.6 | 29.7 | 35.3 | 39.8 | 39.9 | 37.7 | 38.9 |
| FCF per share | 1.94 | 2.99 | 0.85 | 2.3 | 3.64 | 2.63 | 2.28 | -1.14 | 6.14 | 10 | 11.6 |
| Cash per share | 0.06 | 0.13 | 0.07 | 0.33 | 2.97 | 3.38 | 0.5 | 0.52 | 0.47 | 0.18 | 0.04 |
| Capex per share | 4.36 | 4.65 | 8.15 | 6.48 | 5.69 | 8.35 | 13.8 | 15.5 | 6.71 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 7.4% | 7.1% | 10.3% | 7.51% | 6.23% | 7.21% | 9.67% | 12.5% | 5.58% | — | — |
| Capex / operating cash flow | 57.2% | 63.6% | 89.1% | 59.1% | 56.8% | 73.1% | 81.4% | 84.6% | 45.6% | — | — |
| Payout ratio | 22.9% | 14.8% | 21.4% | 21.7% | 22.6% | 16.4% | 17.2% | 23.9% | 30.7% | 28.6% | 25.3% |
| Dividend yield | 0.92% | 0.8% | 1.04% | 0.9% | 0.79% | 0.58% | 0.92% | 0.84% | 1.02% | 0.93% | 0.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 7, 2026 | $0.45 |
| May 8, 2026 | $0.45 |
| Feb 6, 2026 | $0.45 |
| — |
| FY21 | — | $7.24 | — | — | $12.2B | — |
| FY20 | — | $4.79 | — | — | $9.6B | — |
| FY19 | — | $4.86 | — | — | $9.2B | — |
| FY18 | — | $4.5 | — | — | $8.6B | — |
| FY17 | — | $6.25 | — | — | $7.2B | — |
| FY16 | — | $3.88 | — | — | $6.6B | — |
| 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 | $3.2B | $3.3B | $2.9B | $2.9B | $3.1B | $3.1B | $2.9B | $2.9B | $3.1B | $3.1B | $3.1B | $3.5B |
| YoY change | -17.6% | -9.48% | -8.84% | -6.51% | -3.02% | -4.76% | -0.77% | -0.02% | -0.5% | -1.58% | +4.62% | +19.4% |
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 | 6.4M | 14.6M | 7.6M | 35M | 313.3M | 355.5M | 51.9M | 53.3M | 47M | 17.3M |
| Receivables | 745.3M | 920.8M | 1.1B | 1B | 1.1B | 1.5B | 1.5B | 1.3B | 1.2B | 1.2B |
| Inventory | 18.6M | 20.7M | 22M | 21.1M | 23.8M | 25M | 40.6M | 42.2M | 41.7M | 42.2M |
| Total current assets | 1.1B | 1.3B | 1.5B | 1.5B | 1.8B | 2.3B | 2.2B | 2.1B | 1.8B | 1.6B |
| Property, plant & equipment | 2.8B | 3B | 3.4B | 3.6B | 3.7B | 4.1B | 5B | 5.8B | 5.7B | 5.5B |
| Goodwill & intangibles | 4.8M | 226.9M | 210.4M | 405.7M | 424.3M | 382.2M | 472.7M | 535.9M | 462.1M | 420.7M |
| Total assets | 4B | 4.5B | 5.1B | 5.5B | 5.9B | 6.8B | 7.8B | 8.5B | 8.3B | 7.9B |
| Accounts payable | 384.3M | 598.6M | 709.7M | 602.6M | 587.5M | 772.7M | 798.8M | 737.4M | 645.9M | 655.6M |
| Short-term debt | — | — | 250.7M | — | — | 356M | — | 250M | 500M | 699.9M |
| Total current liabilities | 694.9M | 921.8M | 1.4B | 1B | 1.1B | 1.7B | 1.6B | 1.8B | 1.7B | 1.9B |
| Long-term debt | 986.3M | 1.1B | 898.4M | 1.3B | 1.3B | 945.3M | 1.3B | 1.3B | 977.7M | 766.9M |
| Total liabilities | 2.5B | 2.6B | 3B | 3.2B | 3.3B | 3.7B | 4.1B | 4.4B | 4.3B | 4.4B |
| Shareholders' equity | 1.4B | 1.8B | 2.1B | 2.3B | 2.6B | 3.1B | 3.7B | 4.1B | 4B | 3.6B |
| Total debt | 986.3M | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.3B | 1.6B | 1.5B | 1.5B |
| Net debt | 979.9M | 1.1B | 1.1B | 1.3B | 992.1M | 945.7M | 1.2B | 1.5B | 1.4B | 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 | 75.2M | — | 64.2M | 53.5M | 120M | — | 43.4M | 50.9M | 52.3M | 17.3M | 4.6M | 4.2M |
| Receivables | 1.4B | — | 1.3B | 1.3B | 1.3B | — | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.5B |
| Inventory | — | — | — | — | — | — | — | — | — | 42.2M | — | — |
| Total current assets | 2B | — | 1.9B | 1.9B | 1.9B | — | 1.7B | 1.7B | 1.7B | 1.6B | 1.7B | 1.8B |
| Property, plant & equipment | -2.9B | 754.1M | -3.1B | -3.2B | -3.3B | 805M | -3.5B | -3.6B | -3.7B | 5.5B | -3.9B | -4B |
| Goodwill & intangibles | 552.1M | — | 262.2M | 256.6M | 251M | — | 225.8M | 220.7M | 215.5M | 420.7M | 205.3M | 200.4M |
| Total assets | 8.4B | — | 8.4B | 8.4B | 8.3B | — | 8.3B | 8.2B | 8.1B | 7.9B | 7.9B | 7.9B |
| Accounts payable | 808.8M | — | 731.7M | 724.9M | 673.5M | — | 640.7M | 655.2M | 664.5M | 655.6M | 751.9M | 792.3M |
| Short-term debt | 249.9M | — | — | — | 500M | — | 699.2M | 699.4M | 699.6M | 699.9M | — | — |
| Total current liabilities | 1.8B | — | 1.5B | 1.6B | 2B | — | 1.9B | 1.9B | 1.9B | 1.9B | 1.4B | 1.4B |
| Long-term debt | 1.2B | — | 1.4B | 1.5B | 1B | — | 880.2M | 1B | 902.2M | 766.9M | 1.3B | 1.1B |
| Total liabilities | 4.4B | — | 4.3B | 4.3B | 4.3B | — | 4.4B | 4.6B | 4.5B | 4.4B | 4.3B | 4.3B |
| Shareholders' equity | 4B | — | 4.2B | 4.1B | 4B | — | 3.9B | 3.7B | 3.6B | 3.6B | 3.6B | 3.7B |
| Total debt | 1.4B | — | 1.4B | 1.5B | 1.5B | — | 1.6B | 1.7B | 1.6B | 1.5B | 1.3B | 1.1B |
| Net debt | 1.4B | — | 1.3B | 1.4B | 1.4B | — | 1.5B | 1.7B | 1.5B | 1.4B | 1.3B | 1.1B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 432.1M | 686.3M | 489.6M | 516.3M | 506M | 760.8M | 969.4M | 728.3M | 570.9M | 598.3M |
| Depreciation & amortization | 361.5M | 383.5M | 435.9M | 499.1M | 527.4M | 557.1M | 644.5M | 738M | 761.1M | 714.8M |
| Stock-based compensation | 40.6M | 38.3M | 47.4M | 53.3M | 60.7M | 61.5M | 77.5M | 79.2M | 65.7M | 71.8M |
| Change in working capital | -36.3M | -57M | -80.1M | 1.5M | -75.4M | -287.8M | -190.7M | 233.8M | 69.4M | 222.8M |
| Operating cash flow | 848.3M | 802.4M | 994.3M | 1.2B | 1.1B | 1.2B | 1.8B | 1.9B | 1.5B | 1.7B |
| Capital expenditure | -485.3M | -510.5M | -885.5M | -688.2M | -600.8M | -877M | -1.4B | -1.6B | -674.4M | — |
| Investing cash flow | -485.4M | -651.3M | -886.8M | -804M | -613M | -877M | -1.6B | -1.7B | -663.7M | 0 |
| Dividends paid | -99M | -101.4M | -105M | -111.8M | -114.2M | -124.4M | -166.7M | -173.9M | -175.5M | -171M |
| Share repurchases | -268.4M | -197.9M | -169.9M | -292.2M | -119.4M | -180.2M | -331.2M | -196.6M | -550.3M | -948.4M |
| Financing cash flow | -2.1B | -2.8B | -3.3B | -2.2B | -451.7M | -304.6M | -212.9M | -58M | -825.8M | -1.1B |
| Net change in cash | -1.7B | -2.7B | -3.2B | -1.8B | -7M | 18.5M | -3.4M | 149.4M | -12.1M | 545.1M |
| Free cash flow | 215.7M | 328.2M | 92.2M | 244.2M | 384.3M | 276.3M | 236.1M | -117.8M | 617.8M | 947.6M |
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 | 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 | — | — | — | — | — | — | — | — | 170.8M | 181.1M | 141.6M | 181M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 179.1M | 179.2M | 179.4M | 180.6M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 20.6M | 13.1M | 18M | 20M |
| Change in working capital | 46.9M | -40.8M | -65.4M | 5.6M | -47.8M | -2.2M | -3.4M | 44.8M | 37.1M | 41.9M | 22M | -92.9M |
| Operating cash flow | 46.9M | -40.8M | -65.4M | 5.6M | -47.8M | -2.2M | -3.4M | 44.8M | 486.4M | 385.6M | 353M | 370.2M |
| Capital expenditure | -466.1M | -280.3M | -166.2M | -242.7M | -79.2M | -186.3M | -225.1M | — | — | — | — | — |
| Investing cash flow | -551.1M | -280.3M | -162.4M | -242.7M | -79.2M | -186.3M | -225.1M | 0 | 0 | 0 | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | -42.5M | -41.9M | -42.6M | -42.4M |
| Share repurchases | — | — | — | — | — | — | — | — | -232.4M | -159M | -87.7M | -95.9M |
| Financing cash flow | — | — | — | — | — | — | — | — | -393.2M | -336.7M | -295M | -296.4M |
| Net change in cash | -504.2M | -321.1M | -227.8M | -237M | -127.1M | -188.5M | -228.5M | 44.8M | 93.2M | 48.8M | 58M | 73.8M |
| Free cash flow | — | — | — | — | — | — | — | — | 352.4M | 251.3M | 242.8M | 253.3M |
| Nov 7, 2025 |
| $0.44 |
| Aug 8, 2025 | $0.44 |
| May 9, 2025 | $0.44 |
| Feb 7, 2025 | $0.44 |
| Nov 8, 2024 | $0.43 |
| Date | Ratio |
|---|---|
| May 24, 2005 | 2:1 |
| Sep 2, 2003 | 2:1 |
| Mar 16, 1992 | 3:2 |
| Jul 8, 1986 | 2:1 |