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 | $1.53 | $1.68 | +9.8% | — | $1.6B | — |
| Q1 26 | $1.05 | $1.14 | +8.6% | — | $1.3B | — |
| Q4 25 | $1.06 | $1.09 | +2.8% | — | $1.3B | — |
| Q3 25 | $1.22 | $1.28 | +4.9% | — | $1.4B | — |
| Q2 25 | $1.29 | $1.27 | -1.6% | — | $1.4B | — |
| Q1 25 | $1.14 | $1.19 | +4.4% | — | $1.4B | — |
| Q4 24 | $1.16 | $1.23 | +6.0% | — | $1.4B | — |
| Q3 24 | $1.42 | $1.43 | +0.7% | — | $1.5B | — |
| Q2 24 | $1.45 | $1.48 | +2.1% | — | $1.5B | — |
| Q1 24 | $1.34 | $1.34 | 0.0% | — | $1.5B | — |
| Q4 23 | $1.42 | $1.47 | +3.5% | — | $1.5B | — |
| Q3 23 | $1.45 | $1.55 | +6.9% | — | $1.5B | — |
| Q2 23 | $1.32 | $1.3 | -1.5% | — | $1.4B | — |
| Q1 23 | $1.35 | $1.29 | -4.4% | — | $1.4B | — |
| Q4 22 | $1.34 | $1.46 | +9.0% | — | $1.5B | — |
| Q3 22 | $1.54 | $1.68 | +9.1% | — | $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 | — | $4.86 | — | — | $5.5B | — |
| FY24 | — | $5.51 | — | — | $5.8B | — |
| FY23 | — | $5.67 | — | — | $5.9B | — |
| FY22 | — | $6.13 | — | — | $6.3B |
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 | $3B | $3.4B | $4B | $4.1B | $4B | $5.3B | $6.3B | $5.9B | $5.8B | $5.5B |
| YoY change | +0.64% | +12.3% | +20.4% | +1.62% | -2.29% | +30.9% | +19.1% | -6.29% | -0.88% | -5.48% |
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 | 3B | 3.4B | 4B | 4.1B | 4B | 5.3B | 6.3B | 5.9B | 5.8B | 5.5B |
| Cost of revenue | 2.2B | 2.5B | 2.9B | 2.9B | 2.8B | 3.5B | 4B | 3.8B | 3.8B | 3.7B |
| Gross profit | 744.6M | 875.4M | 1.1B | 1.2B | 1.2B | 1.8B | 2.3B | 2.1B | 2B | 1.8B |
| Gross margin | 24.9% | 26.1% | 28.3% | 28.5% | 30.6% | 33.8% | 36% | 35.3% | 34.8% | 33% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 152.4M | 177.2M | 194.4M | 206.1M | 184.2M | 223.8M | 258.9M | 281.1M | 309.7M | 282.5M |
| Operating expenses | 168.4M | 199.7M | 215M | 234.7M | 204.8M | 250M | 274.3M | 285.9M | 334.1M | 315.4M |
| Operating income | 483.8M | 575.9M | 817.1M | 818.7M | 906.9M | 1.4B | 1.8B | 1.6B | 1.5B | 1.4B |
| Operating margin | 16.2% | 17.1% | 20.2% | 19.9% | 22.6% | 26.5% | 29.4% | 28% | 26.6% | 24.8% |
| Non-operating income, net | -2M | 1.4M | -4.5M | -1.1M | -4.6M | -2.2M | -2.6M | -5.2M | -3.2M | -3.6M |
| Pretax income | 477.6M | 575.8M | 815.5M | 823.9M | 901.4M | 1.4B | 1.8B | 1.6B | 1.6B | 1.4B |
| Income tax | 181.8M | 112.1M | 209.8M | 208.4M | 228.7M | 354M | 464.2M | 408.3M | 371.5M | 337.6M |
| Net income | 295.8M | 463.8M | 605.7M | 615.5M | 672.7M | 1B | 1.4B | 1.2B | 1.2B | 1B |
| Net margin | 9.89% | 13.8% | 15% | 15% | 16.8% | 19.7% | 22% | 21.1% | 20.4% | 18.6% |
| EBITDA | 671.8M | 783.7M | 1B | 1.1B | 1.2B | 1.7B | 2.1B | 2B | 1.9B | 1.7B |
| EPS | 1.19 | 1.88 | 2.46 | 2.56 | 2.85 | 4.47 | 6.13 | 5.67 | 5.51 | 4.86 |
| Diluted EPS | 1.19 | 1.88 | 2.46 | 2.55 | 2.84 | 4.45 | 6.09 | 5.63 | 5.48 | 4.84 |
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 | 1.5B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.6B |
| Cost of revenue | 959.4M | 967M | 956.1M | 961.4M | 955M | 919.5M | 924.8M | 933.8M | 927.7M | 894.8M | 905.1M | 990.5M |
| Gross profit | 555.9M | 528.6M | 504M | 537.3M | 515.2M | 466.3M | 450.1M | 474M | 478.8M | 412.5M | 429.6M | 563.5M |
| Gross margin | 36.7% | 35.3% | 34.5% | 35.9% | 35% | 33.6% | 32.7% | 33.7% | 34% | 31.6% | 32.2% | 36.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 68.5M | 80.5M | 74.8M | 71.7M | 73.3M | 90M | 68.2M | 69.8M | 73.4M | 71.1M | 74.4M | 73.5M |
| Operating expenses | 74.4M | 72M | 81.7M | 79.3M | 76.6M | 96.5M | 76.4M | 81.1M | 83.4M | 74.5M | 79.2M | 63.9M |
| Operating income | 445M | 421M | 386.4M | 421.7M | 401.9M | 334M | 338.1M | 357.9M | 360.8M | 304.3M | 317.3M | 465.3M |
| Operating margin | 29.4% | 28.2% | 26.5% | 28.1% | 27.3% | 24.1% | 24.6% | 25.4% | 25.7% | 23.3% | 23.8% | 29.9% |
| Non-operating income, net | -861K | -913K | -879K | -1.1M | -523K | -723K | -1.1M | -1.4M | -1.1M | -60K | -1.6M | -198K |
| Pretax income | 446.4M | 425.3M | 392.9M | 426.4M | 403.1M | 335.2M | 338.6M | 357.2M | 360.3M | 305.1M | 317.7M | 467.5M |
| Income tax | 107.1M | 102.5M | 100.6M | 104.4M | 94.5M | 72M | 84M | 88.6M | 89.4M | 75.7M | 79.4M | 116.9M |
| Net income | 339.3M | 322.8M | 292.3M | 322M | 308.6M | 263.1M | 254.7M | 268.6M | 270.9M | 229.5M | 238.3M | 350.6M |
| Net margin | 22.4% | 21.6% | 20% | 21.5% | 21% | 19% | 18.5% | 19.1% | 19.3% | 17.6% | 17.9% | 22.6% |
| EBITDA | 530.5M | 510.1M | 477.5M | 511.1M | 489.8M | 424M | 427.8M | 447.9M | 452.5M | 398.1M | 410.3M | 559.3M |
| EPS | 1.55 | 1.48 | 1.34 | 1.49 | 1.44 | 1.23 | 1.2 | 1.27 | 1.29 | 1.1 | 1.14 | 1.69 |
| Diluted EPS | 1.54 | 1.47 | 1.34 | 1.48 | 1.43 | 1.23 | 1.19 | 1.27 | 1.28 | 1.09 | 1.14 | 1.68 |
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 | 7.1B | 10.8B | 10.1B | 15.2B | 23B | 41.4B | 31.9B | 44.4B | 38B | 33B | 36.7B |
| Enterprise value | 7.2B | 10.8B | 10B | 14.9B | 22.3B | 40.8B | 31.7B | 44B | 37.9B | 32.9B | 35.7B |
| Shares outstanding | 249.3M | 246.9M | 245.8M | 240.8M | 235.5M | 231.3M | 224.7M | 218.8M | 215.3M | 210.5M | 210.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.1 | 23.3 | 16.7 | 24.8 | 34.2 | 40.1 | 23.1 | 35.8 | 32 | 32.2 | 33.3 |
| P/S | 2.38 | 3.22 | 2.5 | 3.71 | 5.72 | 7.89 | 5.09 | 7.56 | 6.53 | 6.01 | 6.41 |
| P/B | 3.85 | 4.76 | 3.77 | 4.95 | 6.91 | 11.3 | 8.73 | 10.4 | 8.95 | 7.66 | 7.91 |
| EV/EBITDA | 10.8 | 13.8 | 9.53 | 13.8 | 19.2 | 24.7 | 15 | 22.3 | 19.9 | 19.1 | 19.9 |
| EV/Sales | 2.42 | 3.21 | 2.47 | 3.62 | 5.57 | 7.77 | 5.07 | 7.5 | 6.52 | 5.99 | 6.37 |
| Earnings yield | 4.15% | 4.28% | 5.99% | 4.04% | 2.93% | 2.5% | 4.32% | 2.79% | 3.12% | 3.1% | 3% |
| FCF yield | 2.07% | 1.42% | 3.08% | 3.31% | 3.08% | 1.6% | 2.87% | 1.83% | 2.34% | 2.89% | 2.65% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.9% | 26.1% | 28.3% | 28.5% | 30.6% | 33.8% | 36% | 35.3% | 34.8% | 33% | 36.3% |
| Operating margin | 16.2% | 17.1% | 20.2% | 19.9% | 22.6% | 26.5% | 29.4% | 28% | 26.6% | 24.8% | 28.8% |
| Net margin | 9.89% | 13.8% | 15% | 15% | 16.8% | 19.7% | 22% | 21.1% | 20.4% | 18.6% | 19.4% |
| ROE | 16% | 20.4% | 22.6% | 20% | 20.2% | 28.1% | 37.7% | 29.1% | 27.9% | 23.7% | 24.8% |
| ROA | 11% | 15.1% | 17.1% | 15.4% | 15.4% | 21.5% | 28.5% | 22.5% | 21.6% | 18.7% | 15.8% |
| ROIC | 15.4% | 20.7% | 23.9% | 22.5% | 25.1% | 33.9% | 39.1% | 31.6% | 28% | 24.2% | 25.4% |
| Return on tangible assets | 11.1% | 15.3% | 17.3% | 15.6% | 15.4% | 21.5% | 28.5% | 22.5% | 21.6% | 18.7% | 19% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.33 | 1.67 | 1.98 | 2.37 | 3.33 | 2.98 | 1.76 | 2.1 | 1.33 | 1.44 | 1.89 |
| Quick ratio | 1.33 | 1.67 | 1.98 | 2.37 | 3.33 | 2.98 | 1.76 | 2.1 | 1.33 | 1.44 | 1.89 |
| Debt / equity | 0.06 | 0.04 | 0.02 | 0.01 | 0.03 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0 |
| Debt / assets | 0.04 | 0.03 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0 |
| Net debt / EBITDA | 0.14 | -0.04 | -0.14 | -0.33 | -0.54 | -0.37 | -0.06 | -0.18 | -0.03 | -0.05 | -0.15 |
| Interest coverage | 111.2 | 268.3 | 4.3K | 2.2K | 325 | 805 | 1.2K | 3.6K | 7.3K | 4.6K | 2.2K |
| Effective tax rate | 38.1% | 19.5% | 25.7% | 25.3% | 25.4% | 25.5% | 25.2% | 24.8% | 23.9% | 24.8% | 24.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12 | 13.6 | 16.5 | 17.1 | 17.1 | 22.7 | 27.9 | 26.8 | 27 | 26.1 | 26.9 |
| EPS (basic) | 1.19 | 1.88 | 2.46 | 2.56 | 2.85 | 4.47 | 6.13 | 5.67 | 5.51 | 4.86 | 4.86 |
| EPS (diluted) | 1.19 | 1.88 | 2.46 | 2.55 | 2.84 | 4.45 | 6.09 | 5.63 | 5.48 | 4.84 | 5.2 |
| Book value per share | 7.42 | 9.22 | 10.9 | 12.8 | 14.1 | 15.9 | 16.3 | 19.5 | 19.7 | 20.5 | 21.9 |
| FCF per share | 0.59 | 0.62 | 1.27 | 2.1 | 3.01 | 2.86 | 4.08 | 3.71 | 4.12 | 4.54 | 5.34 |
| Cash per share | 0.04 | 0.52 | 0.77 | 1.68 | 3.11 | 3.1 | 1.05 | 1.98 | 0.5 | 0.57 | 1.37 |
| Capex per share | 1.63 | 1.5 | 2.37 | 1.97 | 0.94 | 2.29 | 3.35 | 3.24 | 3.49 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 13.6% | 11% | 14.4% | 11.5% | 5.51% | 10.1% | 12% | 12.1% | 12.9% | — | — |
| Capex / operating cash flow | 70.2% | 67.7% | 64.3% | 47.9% | 23.7% | 42.8% | 43.9% | 43.4% | 45.6% | — | — |
| Payout ratio | 0% | 7.1% | 7.03% | 8.86% | 10.6% | 8.93% | 9.77% | 14.1% | 18.9% | 23% | 21.9% |
| Dividend yield | 0% | 0.3% | 0.42% | 0.36% | 0.31% | 0.22% | 0.42% | 0.39% | 0.59% | 0.71% | 0.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 2, 2026 | $0.29 |
| Jun 3, 2026 | $0.29 |
| Mar 4, 2026 | $0.29 |
| Dec 3, 2025 | $0.28 |
| Sep 3, 2025 | $0.28 |
| Jun 4, 2025 | $0.28 |
| Mar 5, 2025 | $0.28 |
| Dec 4, 2024 | $0.26 |
| — |
| FY21 | — | $4.47 | — | — | $5.3B | — |
| FY20 | — | $2.85 | — | — | $4B | — |
| FY19 | — | $2.56 | — | — | $4.1B | — |
| FY18 | — | $2.46 | — | — | $4B | — |
| FY17 | — | $1.88 | — | — | $3.4B | — |
| FY16 | — | $1.19 | — | — | $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 | $1.5B | $1.5B | $1.5B | $1.5B | $1.5B | $1.4B | $1.4B | $1.4B | $1.4B | $1.3B | $1.3B | $1.6B |
| YoY change | -5.51% | +0.26% | +1.24% | +6.05% | -2.97% | -7.34% | -5.84% | -6.07% | -4.33% | -5.67% | -2.92% | +10.4% |
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 | 10.2M | 127.5M | 190.3M | 403.6M | 731.7M | 717M | 235.7M | 433.8M | 108.7M | 120.1M |
| Receivables | 320.1M | 394.2M | 427.6M | 397.6M | 444.7M | 567.5M | 578.6M | 578.9M | 501.6M | 471.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 382.6M | 584.7M | 706.2M | 866.8M | 1.2B | 1.4B | 933.7M | 1.1B | 720.7M | 694.8M |
| Property, plant & equipment | 3.7B | 4B | 4.6B | 4.9B | 4.8B | 3.2B | 3.7B | 4.1B | 4.5B | 4.5B |
| Goodwill & intangibles | 38.9M | 38.9M | 38.9M | 38.9M | — | — | — | — | — | — |
| Total assets | 2.7B | 3.1B | 3.5B | 4B | 4.4B | 4.8B | 4.8B | 5.5B | 5.5B | 5.5B |
| Accounts payable | 89.2M | 73.7M | 78.5M | 70.3M | 68.5M | 82.5M | 106.3M | 112.8M | 91.8M | 62.7M |
| Short-term debt | — | 50M | — | — | — | — | 20M | 20M | 20M | 20M |
| Total current liabilities | 288.6M | 351M | 356.7M | 366.1M | 373.1M | 464.2M | 529.8M | 544.7M | 540.5M | 483.9M |
| Long-term debt | 105M | 45M | 45M | 45M | 99.9M | 99.9M | 80M | 60M | 40M | 20M |
| Total liabilities | 845.1M | 791.6M | 864.8M | 914.9M | 1B | 1.1B | 1.2B | 1.3B | 1.2B | 1.2B |
| Shareholders' equity | 1.9B | 2.3B | 2.7B | 3.1B | 3.3B | 3.7B | 3.7B | 4.3B | 4.2B | 4.3B |
| Total debt | 105M | 95M | 45M | 45M | 99.9M | 99.9M | 100M | 80M | 60M | 40M |
| Net debt | 94.8M | -32.5M | -145.3M | -358.6M | -301.5M | -362.6M | -86.3M | -353.8M | -48.7M | -80.1M |
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 | 206.6M | 433.8M | 581M | 104.6M | 74.2M | 108.7M | 97.2M | 24.1M | 46.6M | 120.1M | 288.1M | 283.9M |
| Receivables | 632.9M | 578.9M | 582.2M | 578.1M | 545.7M | 501.6M | 545.6M | 530.5M | 519M | 471.9M | 542.2M | 594.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 954.2M | 1.1B | 1.3B | 807.1M | 735.1M | 720.7M | 734.4M | 698.1M | 663.8M | 694.8M | 926.2M | 1B |
| Property, plant & equipment | 4.1B | 4.1B | 4.1B | 4.3B | 4.4B | 4.5B | 4.5B | 4.6B | 4.6B | 4.5B | 4.5B | 4.4B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 5.3B | 5.5B | 5.7B | 5.3B | 5.4B | 5.5B | 5.5B | 5.6B | 5.5B | 5.5B | 5.7B | 5.7B |
| Accounts payable | 115.7M | 112.8M | 97.7M | 112.6M | 99.3M | 91.8M | 84.2M | 85.7M | 81.9M | 62.7M | 94M | 81M |
| Short-term debt | 20M | 20M | 20M | 20M | 20M | 20M | 20M | 20M | 20M | 20M | 20M | 20M |
| Total current liabilities | 552.4M | 544.7M | 550.7M | 552.8M | 553.6M | 540.5M | 557.4M | 506.9M | 551.4M | 483.9M | 591.7M | 531.4M |
| Long-term debt | 60M | 60M | 60M | 40M | 40M | 40M | 40M | 150M | 65M | 20M | 20M | — |
| Total liabilities | 1.2B | 1.3B | 1.2B | 1.2B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B | 1.2B |
| Shareholders' equity | 4.1B | 4.3B | 4.4B | 4.1B | 4.2B | 4.2B | 4.2B | 4.2B | 4.3B | 4.3B | 4.4B | 4.5B |
| Total debt | 80M | 80M | 80M | 60M | 60M | 60M | 60M | 170M | 85M | 40M | 40M | 20M |
| Net debt | -126.6M | -353.8M | -501M | -14.3M | -14.2M | -48.7M | -37.2M | 145.9M | 38.4M | -80.1M | -248.1M | -263.9M |
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 | 295.8M | 463.8M | 605.7M | 615.5M | 672.7M | 1B | 1.4B | 1.2B | 1.2B | 1B |
| Depreciation & amortization | 189.9M | 205.8M | 230.4M | 253.7M | 261.3M | 259.9M | 276.1M | 324.4M | 344.6M | 364.7M |
| Stock-based compensation | 1.4M | 3.2M | 4.9M | 16.7M | 11.3M | 15M | 15.9M | 11.1M | 11.3M | 12.9M |
| Change in working capital | 58.2M | -44.1M | 4.9M | 79.2M | 19.2M | -113.8M | -33.5M | -14.9M | 68.2M | -35.7M |
| Operating cash flow | 580.1M | 546.1M | 903.5M | 989.3M | 935.5M | 1.2B | 1.7B | 1.6B | 1.6B | 1.4B |
| Capital expenditure | -407.4M | -369.9M | -581.3M | -473.6M | -221.4M | -530.5M | -753.1M | -708.7M | -751.2M | — |
| Investing cash flow | -407.4M | -367.7M | -580.4M | -473.6M | -551.7M | -455.3M | -547.5M | -659.8M | -751.2M | 100K |
| Dividends paid | 0 | -32.9M | -42.6M | -54.6M | -71M | -92.4M | -134.5M | -175.1M | -223.6M | -235.6M |
| Share repurchases | -130.3M | -8M | -163.3M | -241M | -364.1M | -536.5M | -1.3B | -453.6M | -967.3M | -730.3M |
| Financing cash flow | -159.5M | -51.3M | -256.9M | -297M | -383.5M | -696.2M | -1.4B | -661.8M | -1.2B | -992.3M |
| Net change in cash | 13.2M | 127.1M | 66.2M | 218.7M | 304K | 89.1M | -253.6M | 310.5M | -337.7M | 377.9M |
| Free cash flow | 147.6M | 154.2M | 311.8M | 504.6M | 707.9M | 662.5M | 916.4M | 811.8M | 888M | 955.1M |
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 | 339.3M | 322.8M | 292.3M | 322M | 308.6M | 263.1M | 254.7M | 268.6M | 270.9M | 229.5M | 238.3M | 350.6M |
| Depreciation & amortization | 84.1M | 84.7M | 84.5M | 84.6M | 86.7M | 88.8M | 89.1M | 90.7M | 92.2M | 92.7M | 92.3M | 91.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 430.9M | 419.7M | 384.6M | 413.9M | 401.8M | 354.7M | 351.2M | 366.9M | 437.5M | 310.3M | 373.6M | 272.7M |
| Capital expenditure | -167.4M | -79.5M | -118M | -234.9M | -231.4M | -166.9M | -82.9M | -185.3M | — | — | — | — |
| Investing cash flow | -167.4M | -79.5M | -118M | -234.9M | -201.4M | -166.9M | -82.9M | -185.3M | 0 | 0 | — | — |
| Dividends paid | -43.7M | -43.6M | -56.6M | -56M | -55.6M | -55.4M | -59.5M | -59M | -58.7M | -58.4M | -60.5M | -60.2M |
| Share repurchases | -65.9M | -85.5M | -85.3M | -511.8M | -187.7M | -182.5M | -201.1M | -223.5M | -180.8M | -124.9M | -88.1M | -151.6M |
| Financing cash flow | -110.4M | -130M | -158.8M | -609.7M | -245.2M | -199.6M | -265.1M | -283.8M | -324.8M | -183.6M | -153M | -212.4M |
| Net change in cash | 153.1M | 210.2M | 107.9M | -430.6M | -44.8M | -11.8M | 3.2M | -102.1M | 112.6M | 126.7M | 220.6M | 60.3M |
| Free cash flow | 257.3M | 330.7M | 304.4M | 149.7M | 203.7M | 230.1M | 248.4M | 98.7M | 343.5M | 264.5M | 311.1M | 195.7M |
| Date | Ratio |
|---|---|
| Mar 25, 2020 | 3:2 |
| Sep 10, 2012 | 3:2 |
| Aug 24, 2010 | 3:2 |
| Aug 23, 2010 | 1:1 |
| Dec 1, 2005 | 3:2 |
| May 21, 2004 | 3:2 |
| Jun 17, 2003 | 3:2 |