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 | $0.98 | $1.07 | +9.2% | — | $2.5B | — |
| Q1 26 | $0.93 | $0.96 | +3.2% | — | $2.1B | — |
| Q4 25 | $0.92 | $0.96 | +4.3% | — | $2.1B | — |
| Q3 25 | $0.85 | $0.88 | +3.5% | — | $2B | — |
| Q2 25 | $0.81 | $0.85 | +4.9% | — | $2.1B | — |
| Q1 25 | $0.77 | $0.79 | +2.6% | — | $2.1B | — |
| Q4 24 | $0.75 | $0.76 | +1.3% | — | $2B | — |
| Q3 24 | $0.69 | $0.74 | +7.2% | — | $1.9B | — |
| Q2 24 | $0.64 | $0.69 | +7.8% | — | $1.8B | — |
| Q1 24 | $0.65 | $0.63 | -3.1% | — | $1.7B | — |
| Q4 23 | $0.71 | $0.72 | +1.4% | — | $1.6B | — |
| Q3 23 | $0.68 | $0.71 | +4.4% | — | $1.5B | — |
| Q2 23 | $0.66 | $0.71 | +7.6% | — | $1.4B | — |
| Q1 23 | $0.66 | $0.69 | +4.5% | — | $1.5B | — |
| Q4 22 | $0.65 | $0.64 | -1.5% | — | $1.6B | — |
| Q3 22 | $0.65 | $0.68 | +4.6% | — | $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 | — | $3.12 | — | — | $8.3B | — |
| FY24 | — | $1.94 | — | — | $7.4B | — |
| FY23 | — | $2.1 | — | — | $6.1B | — |
| FY22 | — | $2.28 | — | — | $6.2B |
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 | $3.7B | $3.9B | $4.3B | $4.3B | $5.6B | $5.9B | $6.2B | $6.1B | $7.4B | $8.3B |
| YoY change | +8.85% | +6.59% | +8.33% | -0.44% | +32.1% | +4.64% | +5.78% | -2.6% | +22% | +11.6% |
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 | 3.7B | 3.9B | 4.3B | 4.3B | 5.6B | 5.9B | 6.2B | 6.1B | 7.4B | 8.3B |
| Cost of revenue | 2.2B | 2.4B | 2.6B | 2.6B | 3.7B | 3.7B | 3.9B | 3.5B | 4.4B | 4.8B |
| Gross profit | 1.5B | 1.6B | 1.7B | 1.7B | 1.9B | 2.2B | 2.3B | 2.5B | 3B | 3.5B |
| Gross margin | 39.6% | 40.1% | 38.7% | 39.1% | 34.5% | 37.9% | 37.6% | 42% | 40.4% | 42.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 342M | 360M | 396M | 388M | 425M | 395M | 420M | 417M | 427M | 424M |
| Operating expenses | 377M | 393M | 428M | 419M | 449M | 459M | 453M | 417M | 427M | 424M |
| Operating income | 953M | 1B | 1B | 1.1B | 1.3B | 1.6B | 1.7B | 1.8B | 1.9B | 2.4B |
| Operating margin | 25.7% | 26.2% | 24.5% | 25.5% | 23.4% | 26.5% | 26.7% | 29.8% | 26.3% | 29.4% |
| Non-operating income, net | -690M | -27M | 155M | 47M | -6M | 99M | -64M | -236M | -114M | 40M |
| Pretax income | 133M | 872M | 1.1B | 1B | 1.2B | 1.5B | 1.5B | 1.4B | 1.4B | 2.1B |
| Income tax | 27M | 143M | 606M | 245M | 279M | 347M | 352M | 344M | 334M | 358M |
| Net income | 106M | 729M | 458M | 774M | 933M | 1.2B | 1.1B | 1.1B | 1.1B | 1.8B |
| Net margin | 2.86% | 18.5% | 10.7% | 18.2% | 16.6% | 20.2% | 18% | 17.4% | 15.1% | 21.6% |
| EBITDA | 1.1B | 1.2B | 1.3B | 1.4B | 1.6B | 2B | 1.9B | 2.2B | 2.6B | 3.1B |
| EPS | 0.22 | 1.47 | 0.92 | 1.56 | 1.89 | 2.38 | 2.28 | 2.1 | 1.94 | 3.12 |
| Diluted EPS | 0.21 | 1.44 | 0.91 | 1.54 | 1.86 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 |
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 | 1.5B | 1.6B | 1.7B | 1.8B | 1.9B | 2B | 2.1B | 2.1B | 2B | 2.1B | 2.1B | 2.5B |
| Cost of revenue | 838M | 907M | 973M | 1B | 1.2B | 1.2B | 1.3B | 1.2B | 1.1B | 1.2B | 1.2B | 1.5B |
| Gross profit | 613M | 740M | 701M | 744M | 734M | 811M | 816M | 861M | 870M | 942M | 958M | 1B |
| Gross margin | 42.2% | 44.9% | 41.9% | 41.5% | 38.6% | 40% | 39% | 41.2% | 44.4% | 44.4% | 44.8% | 40.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 97M | 134M | 101M | 108M | 101M | 116M | 84M | 106M | 105M | 130M | 121M | 124M |
| Operating expenses | 97M | 134M | 101M | 108M | 101M | 116M | 84M | 106M | 105M | 130M | 121M | 124M |
| Operating income | 452M | 481M | 445M | 483M | 480M | 542M | 576M | 597M | 607M | 651M | 672M | 731M |
| Operating margin | 31.2% | 29.2% | 26.6% | 27% | 25.2% | 26.7% | 27.6% | 28.6% | 31% | 30.6% | 31.4% | 28.9% |
| Non-operating income, net | -32M | -122M | -31M | -46M | -30M | -10M | -3M | 34M | 1M | 10M | 86M | — |
| Pretax income | 391M | 278M | 312M | 341M | 356M | 439M | 488M | 548M | 529M | 580M | 677M | 653M |
| Income tax | 97M | 82M | 79M | 119M | 51M | 84M | 93M | 96M | 106M | 62M | 158M | 146M |
| Net income | 294M | 196M | 233M | 222M | 305M | 355M | 395M | 452M | 423M | 518M | 519M | 507M |
| Net margin | 20.3% | 11.9% | 13.9% | 12.4% | 16% | 17.5% | 18.9% | 21.6% | 21.6% | 24.4% | 24.3% | 20% |
| EBITDA | 573M | 637M | 605M | 653M | 639M | 714M | 765M | 788M | 794M | 799M | 852M | 921M |
| EPS | 0.6 | 0.36 | 0.41 | 0.39 | 0.53 | 0.62 | 0.69 | 0.79 | 0.74 | 0.91 | 0.92 | 0.9 |
| Diluted EPS | 0.6 | 0.36 | 0.4 | 0.38 | 0.53 | 0.61 | 0.68 | 0.78 | 0.73 | 0.9 | 0.91 | 0.89 |
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 | 11.1B | 12.8B | 13.5B | 17.7B | 21.8B | 34.8B | 30.2B | 29.4B | — | 55.7B | 51.8B |
| Enterprise value | 14B | 16.4B | 16.5B | 20.8B | 24.8B | 40.5B | 35.4B | 39.6B | — | 61.8B | 61.1B |
| Shares outstanding | 495.6M | 499.2M | 495.9M | 494.7M | 493.2M | 497.7M | 492.4M | 504.9M | 575.4M | 573.3M | 573.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 104.6 | 17.5 | 29.4 | 22.8 | 23.4 | 29.4 | 26.9 | 27.8 | — | 31.2 | 26.8 |
| P/S | 2.99 | 3.24 | 3.15 | 4.15 | 3.88 | 5.92 | 4.85 | 4.84 | — | 6.74 | 9.16 |
| P/B | 2.04 | 2.17 | 2.47 | 3.13 | 3.39 | 5.44 | 4.9 | 2.71 | — | 4.55 | 4.31 |
| EV/EBITDA | 12.5 | 13.2 | 12.9 | 15.2 | 15.6 | 20.6 | 18.1 | 17.8 | — | 19.6 | 18.2 |
| EV/Sales | 3.79 | 4.15 | 3.86 | 4.87 | 4.41 | 6.87 | 5.68 | 6.53 | — | 7.48 | 10.9 |
| Earnings yield | 0.96% | 5.7% | 3.4% | 4.38% | 4.28% | 3.41% | 3.72% | 3.6% | — | 3.21% | 3.73% |
| FCF yield | 5.79% | 5.98% | 6.8% | 4.73% | 4.88% | 2.64% | 5.14% | 5.24% | — | 3.57% | 3.27% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.93 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.6% | 40.1% | 38.7% | 39.1% | 34.5% | 37.9% | 37.6% | 42% | 40.4% | 42.2% | 40.3% |
| Operating margin | 25.7% | 26.2% | 24.5% | 25.5% | 23.4% | 26.5% | 26.7% | 29.8% | 26.3% | 29.4% | 49.3% |
| Net margin | 2.86% | 18.5% | 10.7% | 18.2% | 16.6% | 20.2% | 18% | 17.4% | 15.1% | 21.6% | 35% |
| ROE | 1.95% | 12.4% | 8.41% | 13.7% | 14.5% | 18.5% | 18.2% | 9.76% | 9.96% | 14.6% | 16.5% |
| ROA | 0.75% | 4.75% | 2.92% | 5.56% | 5.19% | 5.9% | 5.38% | 3.27% | 3.67% | 5.75% | 5.85% |
| ROIC | 9.06% | 9.13% | 5.33% | 9.44% | 10.7% | 10% | 11.2% | 6.47% | 7.39% | 11% | 11.6% |
| Return on tangible assets | -5.07% | -26.5% | -28.2% | -23.4% | -403.9% | -49.9% | -228.3% | -9.77% | -9.84% | -16.7% | -14.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.12 | 1.05 | 0.97 | 1.01 | 1.56 | 0.94 | 0.97 | 1.01 | 0.99 | 1.01 | 1.01 |
| Quick ratio | 1.12 | 1.05 | 0.97 | 1.01 | 1.56 | 0.94 | 0.97 | 1.01 | 0.99 | 1.01 | 1.01 |
| Debt / equity | 0.66 | 0.72 | 0.7 | 0.66 | 0.92 | 0.97 | 0.95 | 1 | 0.88 | 0.77 | 0.78 |
| Debt / assets | 0.25 | 0.27 | 0.24 | 0.27 | 0.33 | 0.31 | 0.28 | 0.34 | 0.32 | 0.3 | 0.34 |
| Net debt / EBITDA | 2.63 | 2.9 | 2.35 | 2.27 | 1.88 | 2.86 | 2.65 | 4.6 | 3.48 | 1.94 | 1.92 |
| Interest coverage | 2.03 | 7.46 | 8.6 | 9.86 | 14 | 14.3 | 13.3 | 6.15 | 4.64 | 7.06 | 8.26 |
| Effective tax rate | 20.3% | 16.4% | 57% | 24% | 23% | 22.6% | 23.9% | 24.6% | 23.1% | 16.7% | 19.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.47 | 7.91 | 8.62 | 8.61 | 11.4 | 11.8 | 12.6 | 12 | 12.9 | 14.4 | 9.87 |
| EPS (basic) | 0.22 | 1.47 | 0.92 | 1.56 | 1.89 | 2.38 | 2.28 | 2.1 | 1.94 | 3.12 | 3.12 |
| EPS (diluted) | 0.21 | 1.44 | 0.91 | 1.54 | 1.86 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.43 |
| Book value per share | 11 | 11.8 | 11 | 11.4 | 13 | 12.9 | 12.5 | 21.4 | 19.5 | 21.3 | 21.3 |
| FCF per share | 1.3 | 1.53 | 1.85 | 1.69 | 2.16 | 1.85 | 3.16 | 3.05 | 3.01 | 3.47 | 3.44 |
| Cash per share | 1.31 | 1.23 | 1.64 | 1.26 | 5.96 | 1.21 | 1.39 | 1.27 | 1.35 | 5.85 | 0.99 |
| Capex per share | 0.27 | 0.29 | 0.22 | 0.26 | 0.38 | 0.33 | 0.31 | 0.31 | 0.36 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.62% | 3.65% | 2.6% | 2.98% | 3.34% | 2.77% | 2.44% | 2.61% | 2.8% | — | — |
| Capex / operating cash flow | 79.8% | 15.2% | 9.41% | 12.1% | 16.2% | 12.3% | 9.87% | 8.79% | 12.3% | — | — |
| Payout ratio | 188.7% | 33.3% | 61.1% | 39.4% | 34.3% | 29.5% | 34.1% | 41.7% | 48.5% | 33.6% | 32.7% |
| Dividend yield | 1.8% | 1.9% | 2.08% | 1.73% | 1.47% | 1% | 1.27% | 1.5% | — | 1.08% | 1.34% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 11, 2026 | $0.31 |
| Jun 12, 2026 | $0.31 |
| Mar 16, 2026 | $0.27 |
| Dec 5, 2025 | $0.27 |
| Sep 12, 2025 | $0.27 |
| — |
| FY21 | — | $2.38 | — | — | $5.9B | — |
| FY20 | — | $1.89 | — | — | $5.6B | — |
| FY19 | — | $1.56 | — | — | $4.3B | — |
| FY18 | — | $0.92 | — | — | $4.3B | — |
| FY17 | — | $1.47 | — | — | $3.9B | — |
| FY16 | — | $0.22 | — | — | $3.7B | — |
| 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 | $1.5B | $1.6B | $1.7B | $1.8B | $1.9B | $2B | $2.1B | $2.1B | $2B | $2.1B | $2.1B | $2.5B |
| YoY change | -6.81% | +4.11% | +9.2% | +25.1% | +31.1% | +23.3% | +24.9% | +16.6% | +2.94% | +4.63% | +2.25% | +21.1% |
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 | 648M | 612M | 813M | 623M | 2.9B | 601M | 683M | 641M | 776M | 3.4B |
| Receivables | 429M | 356M | 384M | 422M | 566M | 588M | 677M | 929M | 1B | 943M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 4.6B | 5.5B | 6.4B | 4.3B | 7.7B | 7.4B | 8.6B | 9.1B | 7.8B | 8B |
| Property, plant & equipment | 362M | 400M | 376M | 730M | 856M | 875M | 976M | 978M | 968M | 1.2B |
| Goodwill & intangibles | 16.2B | 18.1B | 17.3B | 17.2B | 18.2B | 22.5B | 21.4B | 43.1B | 41.7B | 41.8B |
| Total assets | 14.2B | 15.4B | 15.7B | 13.9B | 18B | 20.1B | 20.9B | 32.3B | 30.4B | 31.1B |
| Accounts payable | 175M | 177M | 198M | 148M | 175M | 185M | 185M | 332M | 269M | 280M |
| Short-term debt | — | 480M | 875M | 391M | — | 1B | 664M | 291M | 399M | 431M |
| Total current liabilities | 4.1B | 5.2B | 6.6B | 4.2B | 4.9B | 7.9B | 8.8B | 9B | 7.9B | 8B |
| Long-term debt | 3.6B | 3.7B | 3B | 3.3B | 5.9B | 5.2B | 5.2B | 10.6B | 9.5B | 9B |
| Total liabilities | 8.7B | 9.5B | 10.3B | 8.3B | 11.5B | 13.7B | 14.7B | 21.5B | 19.2B | 18.8B |
| Shareholders' equity | 5.4B | 5.9B | 5.4B | 5.6B | 6.4B | 6.4B | 6.2B | 10.8B | 11.2B | 12.2B |
| Total debt | 3.6B | 4.2B | 3.8B | 3.7B | 5.9B | 6.2B | 5.9B | 10.9B | 9.9B | 9.5B |
| Net debt | 3.2B | 3.8B | 3.3B | 3.4B | 3.2B | 5.8B | 5.3B | 10.4B | 9.3B | 8.9B |
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 | 5.6B | 641M | 561M | 590M | 468M | 776M | 2.6B | 2B | 2.5B | 3.4B | 2.4B | 2.8B |
| Receivables | 595M | 929M | 925M | 960M | 944M | 1B | 986M | 896M | 865M | 943M | 985M | 1.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 12.4B | 9.1B | 7.3B | 7.3B | 7.6B | 7.8B | 7.8B | 7.4B | 7.6B | 8B | 4.4B | 4.5B |
| Property, plant & equipment | 939M | 978M | 975M | 956M | 972M | 968M | 1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B |
| Goodwill & intangibles | 20.9B | 43.1B | 42.5B | 42.3B | 42.5B | 41.7B | 42B | 42.1B | 41.9B | 41.8B | 41.4B | 40.9B |
| Total assets | 24.4B | 32.3B | 30.3B | 30.2B | 30.6B | 30.4B | 30.6B | 30.4B | 30.7B | 31.1B | 27.3B | 27.3B |
| Accounts payable | 286M | 332M | 266M | 301M | 289M | 269M | 255M | 246M | 256M | 280M | 245M | 252M |
| Short-term debt | — | 291M | 224M | 548M | 499M | 399M | 400M | 500M | 431M | 431M | 431M | 269M |
| Total current liabilities | 7B | 9B | 7.4B | 7.8B | 7.9B | 7.9B | 8B | 7.7B | 7.7B | 8B | 4.4B | 4.5B |
| Long-term debt | 10.1B | 10.6B | 10.2B | 9.7B | 9.8B | 9.5B | 9.3B | 9.1B | 9.1B | 9B | 9B | 9B |
| Total liabilities | 17.9B | 21.5B | 19.4B | 19.3B | 19.5B | 19.2B | 19.1B | 18.6B | 18.6B | 18.8B | 15.3B | 15.3B |
| Shareholders' equity | 6.5B | 10.8B | 10.8B | 10.9B | 11.1B | 11.2B | 11.6B | 11.8B | 12B | 12.2B | 12B | 12B |
| Total debt | 10.1B | 10.9B | 10.4B | 10.2B | 10.3B | 9.9B | 9.7B | 9.6B | 9.6B | 9.5B | 9.4B | 9.2B |
| Net debt | 4.8B | 10.4B | 10B | 9.8B | 10B | 9.3B | 9B | 8.9B | 9.1B | 8.9B | 8.9B | 8.7B |
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 | 106M | 729M | 458M | 774M | 933M | 1.2B | 1.1B | 1.1B | 1.1B | 1.8B |
| Depreciation & amortization | 170M | 188M | 210M | 190M | 202M | 278M | 258M | 323M | 613M | 632M |
| Stock-based compensation | 86M | 70M | 69M | 79M | 87M | 90M | 106M | 122M | 141M | 165M |
| Change in working capital | -74M | -74M | 85M | -62M | -133M | -335M | -13M | 186M | -223M | 59M |
| Operating cash flow | 168M | 945M | 1.2B | 1B | 1.2B | 1.3B | 1.5B | 1.8B | 1.7B | 2.3B |
| Capital expenditure | -134M | -144M | -111M | -127M | -188M | -163M | -152M | -158M | -207M | — |
| Investing cash flow | -1.7B | -890M | 196M | -414M | -122M | -2.7B | 49M | -6B | -953M | -834M |
| Dividends paid | -200M | -243M | -280M | -305M | -320M | -350M | -383M | -441M | -541M | -601M |
| Share repurchases | -100M | -203M | -394M | -200M | -222M | -943M | -633M | -269M | -145M | -616M |
| Financing cash flow | 959M | -35M | -1B | -2.5B | 1.9B | 1.5B | 1.1B | 4.3B | -2.5B | -2.9B |
| Net change in cash | -536M | 20M | 331M | -1.8B | 2.9B | 120M | 2.7B | 67M | -1.8B | -1.5B |
| Free cash flow | 642M | 765M | 917M | 836M | 1.1B | 920M | 1.6B | 1.5B | 1.7B | 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 | 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 | 294M | 196M | 233M | 222M | 305M | 355M | 395M | 451M | 423M | 518M | 519M | 507M |
| Depreciation & amortization | 64M | 125M | 155M | 153M | 152M | 153M | 156M | 157M | 158M | 161M | 165M | 166M |
| Stock-based compensation | 30M | 32M | 30M | 39M | 36M | 36M | 35M | 46M | 41M | 43M | 38M | 49M |
| Change in working capital | -7M | -72M | 214M | -98M | -243M | -96M | 298M | -75M | -30M | -134M | 202M | -343M |
| Operating cash flow | 396M | 313M | 657M | 295M | 288M | 443M | 879M | 587M | 221M | 625M | 689M | 711M |
| Capital expenditure | -37M | -42M | -39M | -52M | -56M | -60M | -49M | -59M | — | — | — | — |
| Investing cash flow | 134M | -5.8B | -232M | 214M | 73M | -1B | -258M | -111M | -76M | -549M | 807M | -458M |
| Dividends paid | -108M | -127M | -127M | -138M | -138M | -138M | -138M | -155M | -155M | -153M | -153M | -174M |
| Share repurchases | 0 | -110M | 0 | -58M | -87M | 0 | -115M | -100M | -115M | -286M | -548M | -355M |
| Financing cash flow | -1.6B | 1.9B | -1.9B | -623M | -308M | 348M | -1.1B | -1.5B | 100M | -470M | -4.2B | -847M |
| Net change in cash | -1.1B | -3.7B | -1.5B | -114M | 53M | -217M | -437M | -980M | 245M | -394M | -2.7B | -594M |
| Free cash flow | 263M | 375M | 491M | 408M | 188M | 645M | 614M | 687M | 152M | 536M | 629M | 634M |
| Jun 13, 2025 | $0.27 |
| Mar 14, 2025 | $0.24 |
| Dec 6, 2024 | $0.24 |
| Date | Ratio |
|---|---|
| Aug 29, 2022 | 3:1 |