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 | $0.8 | $0.82 | +2.5% | — | — | — |
| Q3 26 | $0.58 | $0.6 | +3.4% | — | — | — |
| Q2 26 | $1.19 | $1.12 | -5.9% | — | — | — |
| Q1 26 | $0.64 | $0.68 | +6.3% | — | — | — |
| Q4 25 | $0.71 | $0.83 | +16.9% | — | — | — |
| Q3 25 | $0.68 | $0.7 | +2.9% | — | — | — |
| Q2 25 | $1.1 | $1.15 | +4.5% | — | — | — |
| Q1 25 | $0.64 | $0.57 | -10.9% | — | — | — |
| Q4 24 | $0.62 | $0.62 | 0.0% | — | — | — |
| Q3 24 | $0.55 | $0.48 | -12.7% | — | — | — |
| Q2 24 | $0.93 | $1.02 | +9.7% | — | — | — |
| Q1 24 | $0.57 | $0.64 | +12.3% | — | — | — |
| Q4 23 | $0.73 | $0.65 | -11.0% | — | — | — |
| Q3 23 | $0.47 | $0.43 | -8.5% | — | — | — |
| Q2 23 | $1.01 | $0.93 | -7.9% | — | — | — |
| Q1 23 | $0.58 | $0.63 | +8.6% | — | — | — |
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 | — | $3.15 | — | — | $4.4B | — |
| FY24 | — | $2.69 | — | — | $4B | — |
| FY23 | — | $2.78 | — | — | $4B | — |
| FY22 | — | $2.73 | — | — | $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 | $3.3B | $3.4B | $3.5B | $3.6B | $3.4B | $3.7B | $4.2B | $4B | $4B | $4.4B |
| YoY change | +2.04% | +1.87% | +4.49% | +3.23% | -6.36% | +7.41% | +14.6% | -4.23% | -1.14% | +9.57% |
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 | 3.3B | 3.4B | 3.5B | 3.6B | 3.4B | 3.7B | 4.2B | 4B | 4B | 4.4B |
| Cost of revenue | 2.2B | 2.1B | 2.2B | 2.2B | 2B | 2.1B | 2.5B | 2.3B | 2.2B | 2.4B |
| Gross profit | 1.1B | 1.2B | 1.3B | 1.5B | 1.5B | 1.6B | 1.7B | 1.7B | 1.8B | 2B |
| Gross margin | 34.3% | 36.6% | 36.9% | 39.9% | 42.8% | 42.4% | 40.6% | 43.1% | 44.7% | 45.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | — | — | — | — | — | — |
| Operating income | 623.9M | 671.2M | 694M | 778M | 740M | 795M | 928M | 943M | 886M | 1B |
| Operating margin | 18.8% | 19.8% | 19.6% | 21.3% | 21.7% | 21.7% | 22.1% | 23.4% | 22.3% | 23.5% |
| Non-operating income, net | -89.1M | -6.1M | -4M | -28M | 8M | 39M | 1M | -16M | 118M | 122M |
| Pretax income | 443.4M | 532.8M | 570M | 636M | 567M | 600M | 708M | 707M | 576M | 661M |
| Income tax | 59.4M | 66.7M | 48M | 69M | -57M | -74M | 22M | 4M | -114M | -149M |
| Net income | 381.7M | 467.5M | 522M | 567M | 624M | 674M | 686M | 703M | 690M | 810M |
| Net margin | 11.5% | 13.8% | 14.8% | 15.5% | 18.3% | 18.4% | 16.3% | 17.5% | 17.3% | 18.6% |
| EBITDA | 1.2B | 1.3B | 1.4B | 1.6B | 1.5B | 1.6B | 1.8B | 1.9B | 1.7B | 1.9B |
| EPS | 1.64 | 1.99 | 2.19 | 2.34 | 2.47 | 2.63 | 2.73 | 2.78 | 2.69 | 3.15 |
| Diluted EPS | 1.64 | 1.99 | 2.19 | 2.33 | 2.47 | 2.63 | 2.73 | 2.78 | 2.69 | 3.14 |
Revenue, gross profit, operating income, and net income per period.
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 912M | 1.1B | 961M | 1B | 894M | 1.1B | 976M | 1.1B | 961M | 1.2B | 1.1B | 1.2B |
| Cost of revenue | 500M | 557M | 577M | 589M | 547M | 544M | 522M | 630M | 499M | 621M | 622M | 680M |
| Gross profit | 412M | 520M | 384M | 442M | 347M | 537M | 454M | 498M | 462M | 589M | 442M | 504M |
| Gross margin | 45.2% | 48.3% | 40% | 42.9% | 38.8% | 49.7% | 46.5% | 44.1% | 48.1% | 48.7% | 41.5% | 42.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | — | — | — | — | 60M | — | — | — | — | — | — | — |
| Operating income | 217M | 322M | 183M | 222M | 130M | 313M | 221M | 257M | 223M | 349M | 197M | 249M |
| Operating margin | 23.8% | 29.9% | 19% | 21.5% | 14.5% | 29% | 22.6% | 22.8% | 23.2% | 28.8% | 18.5% | 21% |
| Non-operating income, net | 39M | 41M | -130M | 33M | 32M | 34M | 18M | 28M | 32M | 42M | 19M | 56M |
| Pretax income | 160M | 264M | 122M | 148M | 54M | 233M | 140M | 166M | 131M | 263M | 102M | 163M |
| Income tax | 0 | 5M | 1M | -10M | -33M | -62M | -10M | -47M | -43M | -18M | -40M | -61M |
| Net income | 160M | 259M | 121M | 158M | 87M | 295M | 150M | 213M | 174M | 281M | 142M | 224M |
| Net margin | 17.5% | 24% | 12.6% | 15.3% | 9.73% | 27.3% | 15.4% | 18.9% | 18.1% | 23.2% | 13.3% | 18.9% |
| EBITDA | 399M | 505M | 571M | 425M | 331M | 522M | 465M | 478M | 441M | 578M | 433M | 498M |
| EPS | 0.64 | 1.02 | 0.47 | 0.62 | 0.34 | 1.15 | 0.58 | 0.83 | 0.68 | 1.09 | 0.55 | 0.87 |
| Diluted EPS | 0.64 | 1.02 | 0.47 | 0.62 | 0.34 | 1.15 | 0.58 | 0.83 | 0.68 | 1.09 | 0.55 | 0.87 |
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 | 8.6B | 9.8B | 9.9B | 13.1B | 12.8B | 15.4B | 13.9B | 13B | 15.2B | 16.7B | 16.4B |
| Enterprise value | 13.2B | 15B | 15.8B | 19.6B | 19.9B | 23.2B | 22.6B | 22.4B | 25.5B | 28.3B | 28.6B |
| Shares outstanding | 227.1M | 229.7M | 233.6M | 238.5M | 248.4M | 250.2M | 250.9M | 253M | 256.5M | 257M | 257M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.5 | 20.9 | 18.9 | 23 | 20.5 | 22.8 | 20.2 | 18.5 | 22 | 20.6 | 20 |
| P/S | 2.59 | 2.89 | 2.79 | 3.58 | 3.75 | 4.19 | 3.29 | 3.22 | 3.81 | 3.83 | 3.7 |
| P/B | 2.12 | 2.23 | 2.06 | 2.41 | 2.17 | 2.57 | 2.21 | 1.92 | 2.17 | 2.28 | 2.18 |
| EV/EBITDA | 11 | 11.9 | 11.3 | 12.5 | 13.2 | 14.9 | 12.8 | 11.9 | 14.6 | 14.6 | 15.6 |
| EV/Sales | 3.96 | 4.45 | 4.47 | 5.36 | 5.83 | 6.33 | 5.36 | 5.57 | 6.4 | 6.48 | 6.45 |
| Earnings yield | 4.44% | 4.78% | 5.29% | 4.34% | 4.87% | 4.38% | 4.95% | 5.42% | 4.55% | 4.85% | 5% |
| FCF yield | 4.56% | 5.33% | 5.35% | 5.06% | 3.91% | 3.78% | 3.51% | 6.68% | 7.69% | 7% | -6.95% |
| PEG | — | — | — | — | — | — | — | — | — | — | 4.15 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.3% | 36.6% | 36.9% | 39.9% | 42.8% | 42.4% | 40.6% | 43.1% | 44.7% | 45.7% | 42.6% |
| Operating margin | 18.8% | 19.8% | 19.6% | 21.3% | 21.7% | 21.7% | 22.1% | 23.4% | 22.3% | 23.5% | 19.1% |
| Net margin | 11.5% | 13.8% | 14.8% | 15.5% | 18.3% | 18.4% | 16.3% | 17.5% | 17.3% | 18.6% | 18.4% |
| ROE | 9.4% | 10.7% | 10.9% | 10.5% | 10.6% | 11.3% | 10.9% | 10.4% | 9.85% | 11% | 11.1% |
| ROA | 2.85% | 3.3% | 3.38% | 3.4% | 3.52% | 3.63% | 3.4% | 3.31% | 3.04% | 3.24% | 2.45% |
| ROIC | 6.27% | 6.09% | 5.93% | 5.82% | 5.69% | 5.75% | 6% | 5.78% | 5.11% | 5.43% | 5.32% |
| Return on tangible assets | 2.85% | 3.3% | 3.38% | 3.4% | 3.52% | 3.63% | 3.4% | 3.31% | 3.04% | 3.24% | 3.31% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.75 | 0.42 | 0.48 | 0.43 | 0.68 | 0.52 | 0.53 | 0.55 | 0.44 | 0.8 | 0.47 |
| Quick ratio | 0.56 | 0.32 | 0.35 | 0.32 | 0.52 | 0.4 | 0.39 | 0.4 | 0.33 | 0.66 | 0.53 |
| Debt / equity | 1.12 | 1.21 | 1.24 | 1.21 | 1.22 | 1.32 | 1.39 | 1.4 | 1.49 | 1.65 | 1.61 |
| Debt / assets | 0.34 | 0.37 | 0.39 | 0.39 | 0.4 | 0.42 | 0.43 | 0.45 | 0.46 | 0.48 | 0.48 |
| Net debt / EBITDA | 3.8 | 4.17 | 4.23 | 4.15 | 4.7 | 5.03 | 4.93 | 5.03 | 5.92 | 5.99 | 6.01 |
| Interest coverage | 3.05 | 3.3 | 3.1 | 3.12 | 2.95 | 3.11 | 3.08 | 2.68 | 2.28 | 2.36 | 2.3 |
| Effective tax rate | 13.4% | 12.5% | 8.42% | 10.8% | 0% | 0% | 3.11% | 0.57% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.6 | 14.7 | 15.1 | 15.3 | 13.8 | 14.7 | 16.8 | 15.9 | 15.5 | 17 | 17.2 |
| EPS (basic) | 1.64 | 1.99 | 2.19 | 2.34 | 2.47 | 2.63 | 2.73 | 2.78 | 2.69 | 3.15 | 3.15 |
| EPS (diluted) | 1.64 | 1.99 | 2.19 | 2.33 | 2.47 | 2.63 | 2.73 | 2.78 | 2.69 | 3.14 | 3.16 |
| Book value per share | 17.9 | 19.1 | 20.5 | 22.7 | 23.7 | 23.9 | 25 | 26.8 | 27.3 | 28.5 | 29 |
| FCF per share | 1.73 | 2.27 | 2.26 | 2.77 | 2.02 | 2.33 | 1.94 | 3.43 | 4.55 | 4.55 | 4.98 |
| Cash per share | 0.04 | 0.12 | 0.09 | 0.07 | 0.22 | 0.16 | 0.08 | 0.25 | 0.32 | 2.16 | 0.1 |
| Capex per share | 0 | 0 | — | — | — | — | — | — | 4.77 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0% | 0% | — | — | — | — | — | — | 30.7% | — | — |
| Capex / operating cash flow | 0% | 0% | — | — | — | — | — | — | 104.9% | — | — |
| Payout ratio | 69.8% | 61.7% | 59.8% | 59.4% | 60.4% | 59.8% | 62.4% | 64.9% | 71.3% | 64.3% | 66% |
| Dividend yield | 3.1% | 2.95% | 3.16% | 2.58% | 2.95% | 2.62% | 3.09% | 3.51% | 3.24% | 3.12% | 3.39% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $0.535 |
| Apr 30, 2026 | $0.535 |
| Jan 30, 2026 | $0.535 |
| — |
| FY21 | — | $2.63 | — | — | $3.7B | — |
| FY20 | — | $2.47 | — | — | $3.4B | — |
| FY19 | — | $2.34 | — | — | $3.6B | — |
| FY18 | — | $2.19 | — | — | $3.5B | — |
| FY17 | — | $1.99 | — | — | $3.4B | — |
| FY16 | — | $1.64 | — | — | $3.3B | — |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $912M | $1.1B | $961M | $1B | $894M | $1.1B | $976M | $1.1B | $961M | $1.2B | $1.1B | $1.2B |
| YoY change | -3.29% | -5.11% | -9.17% | -4.27% | -1.97% | +0.37% | +1.56% | +9.41% | +7.49% | +11.9% | +9.02% | +4.96% |
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 | 8.2M | 27.9M | 20.9M | 16M | 54M | 39M | 20M | 62M | 81M | 556M |
| Receivables | 103M | 91.3M | 80.5M | 85M | 83M | 82M | 107M | 113M | 105M | 129M |
| Inventory | 222.3M | 222.4M | 211.8M | 227M | 217M | 246M | 325M | 343M | 295M | 288M |
| Total current assets | 877.1M | 905.1M | 785.1M | 876M | 887M | 1.1B | 1.3B | 1.3B | 1.2B | 1.7B |
| Property, plant & equipment | -2.4B | -2.9B | -2.1B | -2.3B | -4B | -4B | -3.7B | -4B | -4.2B | -4.1B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 13.4B | 14.2B | 15.4B | 16.7B | 17.7B | 18.6B | 20.2B | 21.2B | 22.7B | 25B |
| Accounts payable | 445.3M | 477.3M | 543.3M | 422M | 377M | 436M | 756M | 611M | 532M | 498M |
| Short-term debt | 248.7M | 1.3B | 697.7M | 994M | 397M | 1.1B | 1.1B | 1.3B | 1.7B | 1.2B |
| Total current liabilities | 1.2B | 2.1B | 1.6B | 2.1B | 1.3B | 2.1B | 2.4B | 2.3B | 2.7B | 2.1B |
| Long-term debt | 4.3B | 4B | 5.2B | 5.5B | 6.8B | 6.7B | 7.7B | 8.2B | 8.7B | 11B |
| Total liabilities | 9.3B | 9.8B | 10.6B | 11.3B | 11.8B | 12.6B | 13.9B | 14.5B | 15.7B | 17.7B |
| Shareholders' equity | 4.1B | 4.4B | 4.8B | 5.4B | 5.9B | 6B | 6.3B | 6.8B | 7B | 7.3B |
| Total debt | 4.6B | 5.3B | 5.9B | 6.5B | 7.2B | 7.9B | 8.7B | 9.5B | 10.4B | 12.1B |
| Net debt | 4.6B | 5.3B | 5.9B | 6.5B | 7.1B | 7.8B | 8.7B | 9.4B | 10.3B | 11.6B |
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 | 13M | 206M | 62M | 32M | 92M | 827M | 81M | 25M | 329M | 753M | 556M | 115M |
| Receivables | 428M | 486M | 113M | 426M | 409M | 463M | 105M | 361M | 518M | 485M | 129M | 497M |
| Inventory | 305M | 327M | 343M | 320M | 323M | 320M | 295M | 265M | 278M | 281M | 288M | 274M |
| Total current assets | 1.1B | 1.4B | 1.3B | 1.1B | 1.2B | 2B | 1.2B | 969M | 1.5B | 1.8B | 1.7B | 1.2B |
| Property, plant & equipment | — | — | -4B | — | — | — | -4.2B | — | — | — | -4.1B | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 20.4B | 20.9B | 21.2B | 21.2B | 21.8B | 22.8B | 22.7B | 22.9B | 23.8B | 24.6B | 25B | 24.8B |
| Accounts payable | 585M | 604M | 611M | 438M | 581M | 473M | 532M | 405M | 497M | 550M | 498M | 459M |
| Short-term debt | 850M | 910M | 1.3B | 1.1B | 856M | 1.4B | 1.7B | 2B | 1.7B | 1.3B | 1.2B | 833M |
| Total current liabilities | 1.9B | 1.9B | 2.3B | 2B | 1.9B | 2.3B | 2.7B | 2.9B | 2.6B | 2.2B | 2.1B | 1.8B |
| Long-term debt | 8.2B | 8.4B | 8.2B | 8.5B | 8.9B | 9.2B | 8.7B | 8.6B | 9.6B | 10.7B | 11B | 11B |
| Total liabilities | 13.9B | 14.2B | 14.5B | 14.4B | 15B | 15.9B | 15.7B | 15.8B | 16.6B | 17.3B | 17.7B | 17.4B |
| Shareholders' equity | 6.5B | 6.7B | 6.8B | 6.8B | 6.8B | 7B | 7B | 7.1B | 7.1B | 7.3B | 7.3B | 7.4B |
| Total debt | 9B | 9.3B | 9.5B | 9.7B | 9.8B | 10.7B | 10.4B | 10.6B | 11.3B | 11.9B | 12.1B | 11.8B |
| Net debt | 9B | 9.1B | 9.4B | 9.6B | 9.7B | 9.9B | 10.3B | 10.6B | 11B | 11.4B | 11.6B | 11.7B |
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 | 381.7M | 467.5M | 522M | 567M | 624M | 674M | 686M | 703M | 690M | 810M |
| Depreciation & amortization | 406.8M | 461.8M | 507M | 567M | 615M | 657M | 671M | 676M | 772M | 846M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -513.9M | -535.4M | -525M | -484M | -560M | -688M | -867M | -487M | -216M | -356M |
| Operating cash flow | 317.7M | 521.6M | 528M | 660M | 501M | 582M | 486M | 867M | 1.2B | 1.2B |
| Capital expenditure | 0 | 0 | — | — | — | — | — | — | -1.2B | — |
| Investing cash flow | -720.2M | -1B | -1.1B | -1.3B | -951M | -728M | -933M | -1.4B | -2.8B | -1.9B |
| Dividends paid | -266.5M | -288.3M | -312M | -337M | -377M | -403M | -428M | -456M | -492M | -521M |
| Share repurchases | — | — | — | 0 | 0 | -200M | 0 | 0 | — | — |
| Financing cash flow | 329.3M | 532.6M | 531M | 619M | 488M | 130M | 431M | 573M | 398M | 1.2B |
| Net change in cash | -73.2M | 20.8M | -8M | -8M | 38M | -16M | -16M | 39M | -1.2B | 475M |
| Free cash flow | 392.8M | 521.6M | 528M | 660M | 501M | 582M | 486M | 867M | 1.2B | 1.2B |
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 | 160M | 259M | 121M | 158M | 87M | 295M | 150M | 213M | 174M | 281M | 142M | 224M |
| Depreciation & amortization | 167M | 170M | 173M | 189M | 187M | 195M | 201M | 211M | 209M | 211M | 215M | 223M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -192M | -98M | -62M | -22M | -46M | -122M | -70M | -125M | -62M | -91M | -100M | -7M |
| Operating cash flow | 123M | 311M | 231M | 307M | 195M | 307M | 254M | 249M | 243M | 408M | 269M | 368M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -219M | -470M | -449M | -353M | -180M | -407M | -607M | -404M | -490M | -461M | -541M | -393M |
| Dividends paid | -113M | -115M | -115M | -123M | -123M | -123M | -123M | -130M | -131M | -130M | -130M | -137M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -127M | 354M | 58M | 18M | -29M | 781M | -396M | 99M | 273M | 755M | 62M | -416M |
| Net change in cash | -223M | 195M | -160M | -28M | -14M | 681M | -749M | -56M | 26M | 702M | -210M | -441M |
| Free cash flow | 123M | 311M | 245M | 307M | 255M | 351M | 254M | 249M | 243M | 408M | 269M | 368M |
| Oct 31, 2025 |
| $0.5075 |
| Jul 31, 2025 | $0.5075 |
| Apr 30, 2025 | $0.5075 |
| Jan 31, 2025 | $0.5075 |
| Oct 31, 2024 | $0.48 |
| Date | Ratio |
|---|---|
| May 20, 2016 | 2:1 |
| Sep 26, 1988 | 2:1 |