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 | $2.81 | $2.93 | +4.3% | — | — | — |
| Q4 26 | $2.43 | $2.5 | +2.9% | — | — | — |
| Q3 26 | $2.54 | $2.65 | +4.3% | — | — | — |
| Q2 26 | $2.42 | $2.47 | +2.1% | — | — | — |
| Q1 26 | $2.31 | $2.6 | +12.6% | — | — | — |
| Q4 25 | $2.23 | $2.16 | -3.1% | — | — | — |
| Q3 25 | $1.99 | $2.57 | +29.1% | — | — | — |
| Q2 25 | $2.05 | $2.14 | +4.4% | — | — | — |
| Q1 25 | $2.29 | $2.34 | +2.2% | — | — | — |
| Q4 24 | $2.17 | $2.23 | +2.8% | — | — | — |
| Q3 24 | $2.18 | $2.45 | +12.4% | — | — | — |
| Q2 24 | $2.25 | $2.4 | +6.7% | — | — | — |
| Q1 24 | $2.32 | $2.44 | +5.2% | — | — | — |
| Q4 23 | $2.05 | $2.13 | +3.9% | — | — | — |
| Q3 23 | $1.9 | $1.94 | +2.1% | — | — | — |
| Q2 23 | $1.95 | $2.04 | +4.6% | — | — | — |
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 | — | $9.39 | — | — | $4.2B | — |
| FY24 | — | $8.23 | — | — | $4B | — |
| FY23 | — | $9.5 | — | — | $4.2B | — |
| FY22 | — | $8.14 | — | — | $3.8B |
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 | $2.3B | $2.6B | $3B | $3B | $2.7B | $3.2B | $3.8B | $4.2B | $4B | $4.2B |
| YoY change | -10.3% | +15.4% | +15.4% | -0.84% | -11.6% | +21.8% | +16.3% | +11.4% | -4.37% | +5.6% |
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 | 2.6B | 3B | 3B | 2.7B | 3.2B | 3.8B | 4.2B | 4B | 4.2B |
| Cost of revenue | 1.5B | 1.7B | 2B | 2B | 1.8B | 2.2B | 2.5B | 2.7B | 2.5B | 2.7B |
| Gross profit | 786.6M | 875.1M | 1B | 1B | 871.3M | 1.1B | 1.3B | 1.5B | 1.5B | 1.5B |
| Gross margin | 34.6% | 33.3% | 34% | 33.5% | 32.8% | 33% | 34.1% | 35% | 36.7% | 36.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 468.6M | 541.2M | 627.7M | 621.5M | 543.8M | 597.1M | 656.6M | 758.9M | 780.6M | 798M |
| Operating expenses | 468.6M | 541.2M | 627.7M | 621.5M | 543.8M | 597.1M | 656.6M | 758.9M | 780.6M | 798M |
| Operating income | 318M | 333.9M | 400.8M | 386.1M | 327.5M | 471.5M | 624.1M | 706.5M | 692.3M | 736.3M |
| Operating margin | 14% | 12.7% | 13.2% | 12.9% | 12.3% | 14.6% | 16.6% | 16.9% | 17.3% | 17.4% |
| Non-operating income, net | -23.6M | 51.8M | -14.6M | 5.8M | -41.5M | -124.3M | -1.8M | 24.7M | -55.4M | -9.2M |
| Pretax income | 277.4M | 366.2M | 368.7M | 368.5M | 264M | 325M | 592.8M | 686.9M | 594.1M | 675.5M |
| Income tax | 79M | 118.8M | 81.7M | 75.4M | 57.9M | 48.4M | 120.6M | 141.6M | 128M | 154.9M |
| Net income | 198.4M | 247.5M | 287M | 293.1M | 206.1M | 276.6M | 472.2M | 545.2M | 466.1M | 520.5M |
| Net margin | 8.72% | 9.43% | 9.48% | 9.76% | 7.76% | 8.55% | 12.6% | 13% | 11.6% | 12.3% |
| EBITDA | 393.8M | 410.7M | 483.9M | 488.6M | 412M | 438.2M | 712.2M | 806.6M | 781M | 843.8M |
| EPS | 2.94 | 3.76 | 4.42 | 4.73 | 3.46 | 4.66 | 8.14 | 9.5 | 8.23 | 9.39 |
| Diluted EPS | 2.91 | 3.71 | 4.37 | 4.68 | 3.42 | 4.6 | 8.04 | 9.37 | 8.15 | 9.32 |
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 | 1B | 1.1B | 981.2M | 1B | 983.8M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Cost of revenue | 667.6M | 687.5M | 612.8M | 637.9M | 631.7M | 653.4M | 638.9M | 683.1M | 671.9M | 704.8M | 722.3M | 770.7M |
| Gross profit | 365.6M | 371M | 368.4M | 383.8M | 352.1M | 368.6M | 365.4M | 405.5M | 389.3M | 373.9M | 399.1M | 449M |
| Gross margin | 35.4% | 35.1% | 37.5% | 37.6% | 35.8% | 36.1% | 36.4% | 37.3% | 36.7% | 34.7% | 35.6% | 36.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 187.1M | 188.9M | 198.7M | 208.5M | 186.3M | 187.1M | 196.7M | 210.9M | 206.8M | 183.6M | 210.8M | 224.9M |
| Operating expenses | 187.1M | 188.9M | 198.7M | 208.5M | 186.3M | 187.1M | 196.7M | 210.9M | 206.8M | 183.6M | 210.8M | 224.9M |
| Operating income | 178.5M | 182.1M | 169.7M | 175.3M | 165.8M | 181.6M | 168.8M | 194.7M | 182.5M | 190.3M | 188.3M | 224.1M |
| Operating margin | 17.3% | 17.2% | 17.3% | 17.2% | 16.9% | 17.8% | 16.8% | 17.9% | 17.2% | 17.6% | 16.8% | 18.4% |
| Non-operating income, net | -6.3M | 23.6M | -2.3M | -28M | -21.9M | -3.1M | -3.4M | 1.5M | -2.8M | -4.5M | -1.6M | -3.7M |
| Pretax income | 161.4M | 197M | 158.5M | 136.6M | 131.9M | 167.1M | 153.2M | 183.6M | 166M | 172.7M | 173.4M | 207.9M |
| Income tax | 32.1M | 40.4M | 35.1M | 34.9M | 31.2M | 26.8M | 34.7M | 40.2M | 43.4M | 36.6M | 37M | 49.4M |
| Net income | 129.3M | 156.6M | 123.4M | 101.7M | 100.8M | 140.2M | 118.5M | 143.4M | 122.6M | 136M | 136.4M | 158.5M |
| Net margin | 12.5% | 14.8% | 12.6% | 9.95% | 10.2% | 13.7% | 11.8% | 13.2% | 11.6% | 12.6% | 12.2% | 13% |
| EBITDA | 200.8M | 205.7M | 193.5M | 194.6M | 186.8M | 206.1M | 193M | 223.2M | 210.2M | 217.3M | 214.9M | 249.9M |
| EPS | 2.26 | 2.75 | 2.17 | 1.79 | 1.78 | 2.49 | 2.11 | 2.58 | 2.23 | 2.48 | 2.49 | 2.9 |
| Diluted EPS | 2.22 | 2.7 | 2.14 | 1.77 | 1.77 | 2.47 | 2.1 | 2.56 | 2.21 | 2.45 | 2.47 | 2.88 |
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 | 5.2B | 6B | 5.1B | 6B | 6.9B | 8.3B | 8.4B | 12.5B | 10.6B | 13.3B | 14.8B |
| Enterprise value | 5.5B | 6.2B | 5.5B | 6.5B | 7.4B | 8.8B | 9.4B | 13.2B | 11.5B | 14.3B | 15.8B |
| Shares outstanding | 67.5M | 65.7M | 64.9M | 62M | 59.6M | 59.3M | 58M | 57.4M | 56.6M | 55.4M | 55.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 26.1 | 24.3 | 17.8 | 20.4 | 33.6 | 29.9 | 17.8 | 22.9 | 22.8 | 25.5 | 27.2 |
| P/S | 2.27 | 2.29 | 1.69 | 2 | 2.61 | 2.56 | 2.23 | 2.98 | 2.65 | 3.14 | 3.3 |
| P/B | 7.26 | 6.46 | 5.76 | 7.32 | 8.77 | 9.57 | 8.11 | 9.53 | 8 | 9.03 | 9.53 |
| EV/EBITDA | 13.9 | 15.1 | 11.3 | 13.4 | 17.9 | 20.2 | 13.2 | 16.3 | 14.7 | 16.9 | 17.8 |
| EV/Sales | 2.4 | 2.37 | 1.8 | 2.18 | 2.78 | 2.74 | 2.5 | 3.15 | 2.87 | 3.37 | 3.52 |
| Earnings yield | 3.84% | 4.11% | 5.61% | 4.89% | 2.97% | 3.34% | 5.63% | 4.37% | 4.39% | 3.92% | 3.68% |
| FCF yield | 5.08% | 4.54% | 5.04% | 5.57% | 4.21% | 3.66% | 3.72% | 4.62% | 4.54% | 4.02% | 2.08% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.19 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.6% | 33.3% | 34% | 33.5% | 32.8% | 33% | 34.1% | 35% | 36.7% | 36.2% | 36.8% |
| Operating margin | 14% | 12.7% | 13.2% | 12.9% | 12.3% | 14.6% | 16.6% | 16.9% | 17.3% | 17.4% | 18.2% |
| Net margin | 8.72% | 9.43% | 9.48% | 9.76% | 7.76% | 8.55% | 12.6% | 13% | 11.6% | 12.3% | 12.4% |
| ROE | 27.9% | 26.5% | 32.3% | 35.8% | 26.1% | 32% | 45.7% | 41.7% | 35.1% | 35.4% | 37.7% |
| ROA | 10.2% | 10.3% | 12.2% | 12.4% | 8.91% | 10.7% | 14.8% | 16.1% | 13.2% | 13.8% | 13% |
| ROIC | 22.7% | 19.9% | 25.3% | 22.5% | 20.4% | 27.8% | 24.4% | 27.8% | 24.6% | 23.1% | 24.6% |
| Return on tangible assets | 16.3% | 14.7% | 19.2% | 21.8% | 15% | 19.3% | 32.7% | 33.8% | 31.7% | 34.6% | 27.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.69 | 2.6 | 2.3 | 1.91 | 2.02 | 1.71 | 1.83 | 2.24 | 1.87 | 1.82 | 1.98 |
| Quick ratio | 2.03 | 1.94 | 1.63 | 1.21 | 1.33 | 0.99 | 1.05 | 1.5 | 1.25 | 1.16 | 1.2 |
| Debt / equity | 0.99 | 0.76 | 0.79 | 0.91 | 0.91 | 0.89 | 1.16 | 0.84 | 0.95 | 0.88 | 0.77 |
| Debt / assets | 0.36 | 0.29 | 0.3 | 0.32 | 0.31 | 0.3 | 0.38 | 0.33 | 0.36 | 0.34 | 0.3 |
| Net debt / EBITDA | 0.73 | 0.49 | 0.71 | 1.12 | 1.12 | 1.32 | 1.41 | 0.88 | 1.13 | 1.16 | 1.01 |
| Interest coverage | 17.3 | 19.8 | 22 | 16.7 | 13 | 15.6 | 21.1 | 16.5 | 14.9 | 14.1 | 14.7 |
| Effective tax rate | 28.5% | 32.4% | 22.2% | 20.5% | 21.9% | 14.9% | 20.3% | 20.6% | 21.6% | 22.9% | 23.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 33.7 | 39.9 | 46.7 | 48.5 | 44.5 | 54.5 | 64.8 | 73.1 | 70.8 | 76.4 | 81.7 |
| EPS (basic) | 2.94 | 3.76 | 4.42 | 4.73 | 3.46 | 4.66 | 8.14 | 9.5 | 8.23 | 9.39 | 9.39 |
| EPS (diluted) | 2.91 | 3.71 | 4.37 | 4.68 | 3.42 | 4.6 | 8.04 | 9.37 | 8.15 | 9.32 | 10 |
| Book value per share | 10.6 | 14.2 | 13.7 | 13.2 | 13.3 | 14.6 | 17.8 | 22.8 | 23.4 | 26.5 | 28.5 |
| FCF per share | 3.89 | 4.16 | 3.97 | 5.38 | 4.9 | 5.1 | 5.37 | 10.1 | 8.52 | 9.64 | 9.84 |
| Cash per share | 6.2 | 7.69 | 5.53 | 3.22 | 4.31 | 3.25 | 3.4 | 6.86 | 6.66 | 5.57 | 4.45 |
| Capex per share | 0.02 | 0.04 | 0.26 | 0.15 | 0.13 | 0.11 | 0.06 | 0.86 | 0.14 | 2.29 | 2.63 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.05% | 0.09% | 0.55% | 0.32% | 0.29% | 0.21% | 0.09% | 1.18% | 0.19% | 3% | 3.24% |
| Capex / operating cash flow | 0.43% | 0.6% | 5.04% | 2.35% | 2.23% | 2.84% | 0.87% | 7.03% | 1.31% | 19.2% | 21.1% |
| Payout ratio | 44% | 37.4% | 35.6% | 40.2% | 57.3% | 44.1% | 27.7% | 27.1% | 34.8% | 32.3% | 31.2% |
| Dividend yield | 1.69% | 1.54% | 1.99% | 1.97% | 1.7% | 1.47% | 1.56% | 1.19% | 1.53% | 1.27% | 1.17% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 30, 2026upcoming | $0.79 |
| Jun 30, 2026 | $0.79 |
| Mar 31, 2026 | $0.79 |
| — |
| FY21 | — | $4.66 | — | — | $3.2B | — |
| FY20 | — | $3.46 | — | — | $2.7B | — |
| FY19 | — | $4.73 | — | — | $3B | — |
| FY18 | — | $4.42 | — | — | $3B | — |
| FY17 | — | $3.76 | — | — | $2.6B | — |
| FY16 | — | $2.94 | — | — | $2.3B | — |
| 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 | $1B | $1.1B | $981.2M | $1B | $983.8M | $1B | $1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.2B |
| YoY change | +10.5% | +13.7% | -5.59% | -3.67% | -4.79% | -3.45% | +2.36% | +6.56% | +7.87% | +5.55% | +11.7% | +12% |
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 | 418.1M | 505.8M | 358.8M | 199.6M | 257.3M | 193M | 197.2M | 393.8M | 377.3M | 308.8M |
| Receivables | 274M | 395.3M | 396.9M | 374.6M | 373.5M | 429.1M | 541.5M | 538.8M | 482M | 538.8M |
| Inventory | 255.4M | 348.7M | 361.8M | 393.7M | 381.3M | 539.9M | 665.5M | 562.9M | 544M | 633.4M |
| Total current assets | 1B | 1.4B | 1.2B | 1.1B | 1.1B | 1.3B | 1.6B | 1.7B | 1.6B | 1.7B |
| Property, plant & equipment | 36.5M | 55.3M | 64.1M | 102.2M | 88.3M | 85.6M | 97.8M | 130.3M | 173.9M | 203.3M |
| Goodwill & intangibles | 724M | 724.1M | 858.5M | 1B | 940.1M | 1.2B | 1.7B | 1.8B | 2.1B | 2.3B |
| Total assets | 1.9B | 2.4B | 2.3B | 2.4B | 2.3B | 2.6B | 3.2B | 3.4B | 3.5B | 3.8B |
| Accounts payable | 176.8M | 269.8M | 268.6M | 273M | 256.5M | 330.2M | 352.1M | 325.4M | 296.6M | 364.9M |
| Short-term debt | 1.9M | 2.1M | 111K | 35M | 2.7M | 52.7M | 93.5M | 2.4M | 110.5M | 143.8M |
| Total current liabilities | 388.1M | 528.7M | 538.2M | 563.1M | 549.4M | 755.9M | 852.9M | 754.6M | 878.8M | 956.7M |
| Long-term debt | 703.7M | 704.1M | 702.5M | 712.3M | 715.5M | 717.1M | 1.1B | 1.1B | 1.2B | 1.1B |
| Total liabilities | 1.2B | 1.5B | 1.5B | 1.6B | 1.5B | 1.7B | 2.1B | 2.1B | 2.2B | 2.3B |
| Shareholders' equity | 712.2M | 932.5M | 887.6M | 819.1M | 790.3M | 863.9M | 1B | 1.3B | 1.3B | 1.5B |
| Total debt | 705.6M | 706.3M | 702.7M | 747.3M | 718.2M | 769.8M | 1.2B | 1.1B | 1.3B | 1.3B |
| Net debt | 326.4M | 379.6M | 343.8M | 547.7M | 460.9M | 576.9M | 1B | 711.4M | 883.8M | 982.5M |
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 | 342.7M | 393.8M | 375M | 272.7M | 404.2M | 377.3M | 394.7M | 299.5M | 293M | 308.8M | 298.9M | 242.4M |
| Receivables | 537.6M | 538.8M | 544.5M | 549.2M | 517M | 482M | 522.7M | 554.3M | 501.5M | 538.8M | 598.3M | 586.3M |
| Inventory | 612.3M | 562.9M | 567.3M | 582.7M | 612.4M | 544M | 574.3M | 621.4M | 671.5M | 633.4M | 693.9M | 690.5M |
| Total current assets | 1.7B | 1.7B | 1.7B | 1.6B | 1.8B | 1.6B | 1.7B | 1.7B | 1.8B | 1.7B | 1.9B | 1.8B |
| Property, plant & equipment | -920M | 130.3M | -885.4M | -879.2M | -882.3M | 173.9M | -884.9M | -918M | -928M | 203.3M | -954.2M | -965.9M |
| Goodwill & intangibles | 1.4B | 1.8B | 1.4B | 1.6B | 1.6B | 2.1B | 1.6B | 1.7B | 1.8B | 2.3B | 1.8B | 1.8B |
| Total assets | 3.3B | 3.4B | 3.4B | 3.4B | 3.7B | 3.5B | 3.6B | 3.7B | 3.8B | 3.8B | 3.9B | 3.8B |
| Accounts payable | 328.5M | 325.4M | 327.8M | 351.4M | 323.6M | 296.6M | 365.3M | 375.8M | 398.7M | 364.9M | 448.1M | 447.4M |
| Short-term debt | 7.7M | 2.4M | 4.7M | 6.3M | 112M | 110.5M | 109.6M | 105.3M | 88.2M | 143.8M | 163.5M | — |
| Total current liabilities | 808.1M | 754.6M | 748.9M | 783.6M | 951.3M | 878.8M | 969.9M | 1B | 1B | 956.7M | 1B | 888.1M |
| Long-term debt | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B |
| Total liabilities | 2.1B | 2.1B | 2.1B | 2.1B | 2.3B | 2.2B | 2.3B | 2.3B | 2.4B | 2.3B | 2.4B | 2.3B |
| Shareholders' equity | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.5B | 1.5B | 1.6B |
| Total debt | 1.1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.1B |
| Net debt | 767.9M | 711.4M | 732.4M | 832M | 858.4M | 883.8M | 865.4M | 956.2M | 945.5M | 982.5M | 1B | 905.3M |
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 | 198.4M | 247.5M | 287.1M | 293.1M | 206.1M | 276.6M | 472.2M | 545.2M | 466.1M | 520.5M |
| Depreciation & amortization | 65.1M | 68.1M | 72.3M | 81.5M | 80.5M | 81.1M | 78.1M | 86.7M | 88.2M | 98.5M |
| Stock-based compensation | 10.3M | 12.7M | 18.6M | 16.6M | 15.4M | 23.8M | 25.3M | 26.2M | 24.1M | 20.3M |
| Change in working capital | 27.1M | 18.5M | -33.7M | 12.7M | 40.9M | -95.9M | -164M | 79.2M | 43M | -65.5M |
| Operating cash flow | 264.5M | 382.3M | 332.2M | 404.6M | 343.7M | 238.6M | 383.4M | 703.7M | 595.2M | 661.2M |
| Capital expenditure | 1.1M | 2.3M | 16.8M | 9.5M | 7.7M | 6.8M | 3.3M | 49.5M | 7.8M | -127M |
| Investing cash flow | -110.1M | -210.4M | 92.1M | -123.2M | 10M | -142.8M | -432.8M | 16.3M | -244.6M | -264.5M |
| Dividends paid | -87.3M | -92.5M | -102.1M | -117.9M | -118.1M | -121.9M | -130.7M | -148M | -162.1M | -168.2M |
| Share repurchases | -342M | -43.2M | -201.7M | -292.7M | -113.5M | -164.5M | -181.3M | -198.8M | -263.8M | -338.3M |
| Financing cash flow | -98.9M | -151.7M | -306.8M | -386.3M | -263.3M | -240.7M | -278.1M | -426.6M | -272M | -473.5M |
| Net change in cash | 55.5M | 20.3M | 117.5M | -104.9M | 90.3M | -144.9M | -327.5M | 293.3M | 78.5M | -76.8M |
| Free cash flow | 262.7M | 273.2M | 257.9M | 333.6M | 292.2M | 302.5M | 311.5M | 576.6M | 482.4M | 534.2M |
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 | 129.3M | 156.6M | 123.4M | 101.7M | 100.8M | 140.2M | 118.5M | 143.4M | 122.6M | 136M | 136.4M | 158.5M |
| Depreciation & amortization | 21.5M | 22M | 21.6M | 20.9M | 22.6M | 23.1M | 23.8M | 24.5M | 24.7M | 25.6M | 26M | 26M |
| Stock-based compensation | 5.5M | 4.1M | 14.2M | 4.2M | 1.1M | 4.5M | 8.4M | 3.9M | 3.6M | 4.4M | 9.6M | 4.9M |
| Change in working capital | 72.2M | 9.2M | -23.7M | 19.8M | 76.7M | -29.8M | 40.6M | -7M | -10.3M | -88.8M | -90.8M | 68.7M |
| Operating cash flow | 223.1M | 157.4M | 133.3M | 170.7M | 195.2M | 96M | 185.7M | 143.8M | 236.7M | 95M | 102.2M | 253.8M |
| Capital expenditure | 704K | 44.9M | 316K | 987K | 1.2M | 5.3M | 4.6M | 585K | -31.6M | -42.9M | -39.2M | -31.4M |
| Investing cash flow | 1.1M | 44.9M | 316K | 987K | -98.9M | 5.3M | 4.6M | -31.7M | -136M | -43.8M | -39M | -31.4M |
| Dividends paid | -36.8M | -36.7M | -41.3M | -40.4M | -40.3M | -40.2M | -43M | -41.9M | -41.6M | -41.8M | -44.1M | -43.4M |
| Share repurchases | -45.4M | -68.2M | -110.4M | -50.4M | -50.4M | -52.5M | -106.7M | -127.1M | -52.7M | -51.8M | -56.7M | -76.1M |
| Financing cash flow | -13.5M | -110M | -149.8M | -494.2M | 65.8M | -89.9M | -150.7M | -178.6M | -106.1M | -38M | -81.1M | -426.9M |
| Net change in cash | 210.7M | 92.3M | -16.2M | -322.5M | 162.2M | 11.3M | 39.6M | -66.5M | -5.4M | 13.1M | -18M | -204.6M |
| Free cash flow | 197.2M | 97.1M | 107M | 147.5M | 163.5M | 64.3M | 158.7M | 118.4M | 205.1M | 52M | 63M | 222.3M |
| Dec 31, 2025 | $0.79 |
| Sep 30, 2025 | $0.75 |
| Jun 30, 2025 | $0.75 |
| Mar 31, 2025 | $0.75 |
| Dec 31, 2024 | $0.75 |
| Date | Ratio |
|---|---|
| Jun 1, 2011 | 2:1 |
| Jun 16, 1998 | 2:1 |