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 | $1.04 | $1.23 | +18.3% | — | $1.3B | — |
| Q3 26 | $1.03 | $1.13 | +9.7% | — | — | — |
| Q2 26 | $0.45 | $0.51 | +13.3% | — | — | — |
| Q1 26 | $0.83 | $0.97 | +16.9% | — | — | — |
| Q4 25 | $0.76 | $0.82 | +7.9% | — | — | — |
| Q3 25 | $0.93 | $1.11 | +19.4% | — | — | — |
| Q2 25 | $0.8 | $0.93 | +16.3% | — | — | — |
| Q1 25 | $1.01 | $0.98 | -3.0% | — | — | — |
| Q4 24 | $0.94 | $0.94 | 0.0% | — | — | — |
| Q3 24 | $1.19 | $1.24 | +4.2% | — | — | — |
| Q2 24 | $0.9 | $1.01 | +12.2% | — | — | — |
| Q1 24 | $0.86 | $0.91 | +5.8% | — | — | — |
| Q4 23 | $0.47 | $0.73 | +55.3% | — | — | — |
| Q3 23 | $0.78 | $0.89 | +14.1% | — | — | — |
| Q2 23 | $0.76 | $0.77 | +1.3% | — | — | — |
| Q1 23 | $0.77 | $0.8 | +3.9% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $2.58 | — | — | $5.2B | — |
| FY25 | — | — | — | — | $5.2B | — |
| FY24 | — | $1.71 | — | — | $5.8B | — |
| FY23 | — | $0.56 | — | — | $4.5B | — |
| FY22 | — | $1.46 | — | — | $3.5B | — |
| FY21 | — | $1.14 | — | — | $3.4B | — |
| FY20 | — | $0.86 | — | — | $3.1B | — |
| FY19 | — | $1.06 | — | — | $2.9B | — |
| FY18 | — | $0.91 | — | — | $2.8B | — |
| FY17 | — | $4.04 | — | — | $2.3B | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.3B | $2.8B | $2.9B | $3.1B | $3.4B | $3.5B | $4.5B | $5.8B | $5.2B | $5.2B |
| YoY change | +25.6% | +22.9% | +1.9% | +8.4% | +8.89% | +3.18% | +28.4% | +28.6% | -10.4% | +1.51% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.4B | $1.5B | $1.4B | $1.4B | $1.3B | $1.3B | $1.3B | $1.3B | $1.3B | $1.3B | $1.3B | $1.3B |
| YoY change | +67.3% | +71% | +16.3% | -8.63% | -11% | -13.1% | -13.3% | -3.79% | +1.51% | -0.58% | +2.24% | +2.94% |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.3B | 2.8B | 2.9B | 3.1B | 3.4B | 3.5B | 4.5B | 5.8B | 5.2B | 5.2B |
| Cost of revenue | 761.6M | 951M | 930.7M | 1B | 1B | 1.1B | 1.3B | 1.6B | 1.4B | 1.4B |
| Gross profit | 1.5B | 1.9B | 1.9B | 2.1B | 2.4B | 2.4B | 3.2B | 4.2B | 3.7B | 3.9B |
| Gross margin | 66.8% | 66.2% | 67.6% | 67.7% | 69.4% | 69.6% | 70.6% | 72.6% | 72.3% | 73.7% |
| Research & development | 281.2M | 322.9M | 321.8M | 370.4M | 421.4M | 440.4M | 680.6M | 893.9M | 755.9M | 647.7M |
| Selling, general & administrative | 614.8M | 734.4M | 725.9M | 822.6M | 885.7M | 994.2M | 1.4B | 1.7B | 1.5B | 1.6B |
| Operating expenses | 896M | 1.1B | 1B | 1.2B | 1.3B | 1.4B | 2B | 2.6B | 2.2B | 2.2B |
| Operating income | 418.3M | 535.9M | 602.7M | 604M | 742.7M | 691.6M | 685.5M | 1B | 1B | 1.2B |
| Operating margin | 18.3% | 19% | 21% | 19.4% | 21.9% | 19.8% | 15.3% | 17.7% | 20.1% | 23.2% |
| Non-operating income, net | -47.9M | -11.2M | -25.6M | -112.4M | 59.7M | -17.8M | -134.7M | 223.1M | -228.7M | -47.1M |
| Pretax income | 249.6M | 386.1M | 440.6M | 345.2M | 650.8M | 516M | 221.3M | 729.3M | 482.1M | 858.9M |
| Income tax | -776.4M | 143.8M | 154.9M | 110.8M | 339.9M | 118.8M | 70.8M | 264M | 46M | 215.6M |
| Net income | 1B | 242.3M | 285.6M | 234.4M | 310.9M | 397.3M | 150.6M | 465.3M | 436.1M | 643.3M |
| Net margin | 44.8% | 8.61% | 9.96% | 7.54% | 9.18% | 11.4% | 3.36% | 8.06% | 8.44% | 12.3% |
| EBITDA | 776.7M | 1B | 1.1B | 1.1B | 1.3B | 1.3B | 1.4B | 1.9B | 1.7B | 1.9B |
| EPS | 4.04 | 0.91 | 1.06 | 0.86 | 1.14 | 1.46 | 0.56 | 1.71 | — | 2.58 |
| Diluted EPS | 4.01 | 0.91 | 1.06 | 0.86 | 1.14 | 1.46 | 0.56 | 1.71 | — | 2.58 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.4B | 1.5B | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Cost of revenue | 407M | 405.7M | 391.4M | 374.4M | 358.6M | 356.5M | 356.1M | 362.8M | 350.6M | 344.5M | 345.2M | 337.6M |
| Gross profit | 1B | 1.1B | 1.1B | 987.7M | 910.4M | 978M | 898.3M | 947.7M | 937.5M | 982.2M | 937.3M | 1B |
| Gross margin | 71.4% | 73.6% | 73% | 72.5% | 71.7% | 73.3% | 71.6% | 72.3% | 72.8% | 74% | 73.1% | 75% |
| Research & development | 226.2M | 220.2M | 234M | 205.3M | 190.7M | 180.7M | 197.3M | 187.2M | 169.1M | 158.3M | 171.2M | 149.1M |
| Selling, general & administrative | 411.2M | 453.5M | 442.2M | 412M | 352.6M | 373.3M | 375.8M | 385.6M | 362.8M | 398.1M | 391.3M | 420.4M |
| Operating expenses | 637.4M | 673.7M | 676.2M | 617.2M | 543.3M | 554M | 573.2M | 572.8M | 531.9M | 556.4M | 562.5M | 569.5M |
| Operating income | 226.7M | 308M | 246.6M | 241M | 253.4M | 311M | 212.9M | 261.2M | 290.1M | 311.9M | 275.1M | 338.6M |
| Operating margin | 15.9% | 20.1% | 17% | 17.7% | 20% | 23.3% | 17% | 19.9% | 22.5% | 23.5% | 21.4% | 25.1% |
| Non-operating income, net | 6.4M | -123M | -9.6M | 349.3M | -82.8M | 53.4M | -30.4M | -168.8M | -23.1M | -17.2M | 6.3M | -13.2M |
| Pretax income | 91.3M | 45.8M | 104.4M | 487.9M | 86.3M | 280.8M | 103.7M | 11.3M | 185.9M | 215.5M | 207M | 250.5M |
| Income tax | 10.4M | 8.1M | 6M | 239.6M | 1.9M | 50.9M | 10.8M | -17.6M | 39.2M | 47.3M | 34.3M | 94.8M |
| Net income | 80.9M | 37.7M | 98.3M | 248.3M | 84.4M | 229.9M | 92.9M | 28.9M | 146.7M | 168.1M | 172.8M | 155.7M |
| Net margin | 5.68% | 2.46% | 6.79% | 18.2% | 6.65% | 17.2% | 7.4% | 2.2% | 11.4% | 12.7% | 13.5% | 11.5% |
| EBITDA | 460.3M | 524.9M | 440.2M | 435.4M | 429.5M | 484.8M | 386.1M | 429.9M | 462.3M | 487.3M | 428.6M | 484.8M |
| EPS | 0.3 | 0.14 | 0.36 | — | 0.32 | 0.87 | 0.35 | 0.11 | 0.58 | 0.67 | 0.7 | 0.64 |
| Diluted EPS | 0.3 | 0.14 | 0.36 | — | 0.32 | 0.87 | 0.35 | 0.11 | 0.58 | 0.66 | 0.7 | 0.64 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 443.4M | 682.9M | 941M | 1.7B | 1.6B | 1.7B | 1.2B | 1.3B | 1.2B | 956M |
| Receivables | 445.8M | 488M | 463.8M | 466.4M | 438.5M | 426.7M | 682.5M | 626.2M | 659.7M | 751M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1B | 1.3B | 1.6B | 2.4B | 2.2B | 2.3B | 2.3B | 2.3B | 2.2B | 2.1B |
| Property, plant & equipment | 227.4M | 264.2M | 249.5M | 452.4M | 468.1M | 442.8M | 642.6M | 587.5M | 573.2M | 656.6M |
| Goodwill & intangibles | 9.8B | 9.8B | 9.8B | 12.6B | 11.8B | 12.6B | 25.5B | 19.9B | 19B | 17.6B |
| Total assets | 7.5B | 7.8B | 7.9B | 10.2B | 9.6B | 10.2B | 17.1B | 14.2B | 13.8B | 13.1B |
| Accounts payable | 43.7M | 41.7M | 46.3M | 41.5M | 57.5M | 114M | 162.7M | 151.2M | 136.2M | 127.5M |
| Short-term debt | 182.8M | 10M | 10M | 674.1M | 68.3M | 66.4M | 412.3M | 112.3M | 111.8M | 99.5M |
| Total current liabilities | 1.1B | 994.6M | 1B | 1.9B | 1.4B | 1.5B | 3.2B | 2.8B | 2.7B | 2.6B |
| Long-term debt | 2.4B | 2.6B | 2.6B | 3.8B | 3.8B | 4.4B | 8.8B | 6.6B | 6.5B | 5.9B |
| Total liabilities | 3.9B | 4B | 4B | 6.2B | 5.5B | 6.1B | 13.1B | 10B | 9.8B | 9.1B |
| Shareholders' equity | 3.5B | 3.7B | 3.9B | 4B | 4.1B | 4B | 4B | 4.2B | 3.9B | 4B |
| Total debt | 2.6B | 2.6B | 2.6B | 4.5B | 3.9B | 4.5B | 9.2B | 6.7B | 6.6B | 6B |
| Net debt | 2.1B | 1.9B | 1.7B | 2.8B | 2.3B | 2.8B | 8B | 5.4B | 5.5B | 5B |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 919.9M | 1B | 1.1B | 1.3B | 1B | 1.1B | 1.3B | 1.2B | 1.1B | 1.3B | 1.3B | 956M |
| Receivables | 676.6M | 735.3M | 654.2M | 626.2M | 592.6M | 639.6M | 593.1M | 659.7M | 591M | 665.6M | 620.7M | 751M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.9B | 4.1B | 4.2B | 2.3B | 2B | 2.1B | 2.2B | 2.2B | 2.1B | 2.4B | 2.4B | 2.1B |
| Property, plant & equipment | 627.7M | 597.7M | 575.4M | 587.5M | 585M | 567M | 576.9M | 573.2M | 557.5M | 545.8M | 530M | 656.6M |
| Goodwill & intangibles | 25B | 20.8B | 20.3B | 19.9B | 19.7B | 19.4B | 19.2B | 19B | 18.6B | 18.3B | 17.8B | 17.6B |
| Total assets | 16.6B | 16.4B | 16.4B | 14.2B | 13.8B | 13.7B | 13.8B | 13.8B | 13.5B | 13.6B | 13.3B | 13.1B |
| Accounts payable | 138.5M | 144.2M | 169.5M | 151.2M | 113.5M | 128.4M | 130.5M | 136.2M | 128.1M | 130.6M | 123.5M | 127.5M |
| Short-term debt | 236.3M | 132.7M | 126.8M | 112.3M | 111.2M | 110.5M | 111.4M | 111.8M | 109.6M | 102.5M | 98.5M | 99.5M |
| Total current liabilities | 2.8B | 3B | 3B | 2.8B | 2.5B | 2.4B | 2.5B | 2.7B | 2.5B | 2.5B | 2.5B | 2.6B |
| Long-term debt | 8.8B | 8.7B | 8.5B | 6.6B | 6.6B | 6.5B | 6.5B | 6.5B | 6.5B | 6.5B | 6.3B | 5.9B |
| Total liabilities | 12.5B | 12.4B | 12.3B | 10B | 9.6B | 9.5B | 9.6B | 9.8B | 9.5B | 9.5B | 9.4B | 9.1B |
| Shareholders' equity | 4B | 4B | 4.1B | 4.2B | 4.1B | 4.2B | 4.1B | 3.9B | 4B | 4B | 4B | 4B |
| Total debt | 9B | 8.8B | 8.7B | 6.7B | 6.7B | 6.7B | 6.7B | 6.6B | 6.6B | 6.6B | 6.4B | 6B |
| Net debt | 8.1B | 7.8B | 7.5B | 5.4B | 5.7B | 5.5B | 5.4B | 5.5B | 5.5B | 5.3B | 5.2B | 5B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1B | 242.3M | 285.6M | 234.4M | 310.9M | 397.3M | 150.6M | 465.3M | 436.1M | 643.3M |
| Depreciation & amortization | 345.7M | 456.9M | 470.9M | 514.7M | 520.6M | 504M | 657.4M | 807.9M | 641.2M | 607.1M |
| Stock-based compensation | 30.5M | 27.6M | 26.8M | 29.5M | 52M | 69.6M | 130.3M | 140.1M | 104.8M | 80.6M |
| Change in working capital | -146.7M | -17.8M | 63.3M | 34.6M | -95.2M | 86.5M | -57.3M | 85.7M | -329.2M | -194.2M |
| Operating cash flow | 390.3M | 803.4M | 898.4M | 869.3M | 865.8M | 1B | 748.1M | 1.4B | 830.6M | 1B |
| Capital expenditure | -79.6M | -105.3M | -63.8M | -72.7M | -63.7M | -93.1M | -123.8M | -159.3M | — | — |
| Investing cash flow | -2.2B | -444.4M | -464.5M | -1.5B | -68.8M | -971M | -5.7B | 2.1B | -15.5M | 316.5M |
| Dividends paid | -120.6M | -145.6M | -168.9M | -188.7M | -210.7M | -237.7M | -259.5M | -267.4M | -271.5M | -268.4M |
| Share repurchases | -8.2M | 0 | -26.5M | -12.4M | -184M | -288.6M | -21.9M | -203.1M | -543.9M | -469.3M |
| Financing cash flow | 874M | -99.6M | -206.3M | 1.2B | -1B | 71.2M | 4.4B | -3B | -870.1M | -1.4B |
| Net change in cash | -926.7M | 259.4M | 227.6M | 602M | -207.6M | 126.9M | -539.6M | 408.5M | -54.9M | -52.3M |
| Free cash flow | 360.8M | 602.8M | 812.4M | 881.8M | 812.4M | 888.7M | 655.4M | 808.4M | 687.4M | 807.5M |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 80.9M | 37.7M | 98.3M | 248.3M | 84.4M | 229.9M | 92.9M | 28.9M | 146.7M | 168.1M | 172.8M | 155.7M |
| Depreciation & amortization | 231.1M | 218.1M | 181M | 177.7M | 160.9M | 160.1M | 159.4M | 160.8M | 159.7M | 158.1M | 143M | 146.3M |
| Stock-based compensation | 37.1M | 40.2M | 36M | 26.8M | 29.6M | 30.4M | 23M | 21.9M | 17.7M | 21.2M | 19.9M | 21.8M |
| Change in working capital | -114.2M | 17.5M | 156.4M | 26M | -258.4M | -41.2M | 119M | -148.6M | -74.6M | -19.5M | 65.8M | -165.9M |
| Operating cash flow | 151.9M | 232.5M | 406.4M | 591.2M | -20.4M | 373.9M | 360.9M | 158.2M | 147.8M | 318.7M | 354.6M | 185.8M |
| Capital expenditure | -37.5M | -45.2M | -36.5M | -40M | -39.3M | -41.3M | -28.4M | — | — | — | — | — |
| Investing cash flow | -50.4M | -46.5M | -27.7M | 2.2B | -36.4M | -47.4M | -27.8M | 140K | 1.5M | 0 | 162.9M | 153M |
| Dividends paid | -67M | -66.4M | -67.3M | -66.7M | -69.1M | -68.3M | -68M | -66.2M | -68.2M | -68.5M | -66.2M | -65.4M |
| Share repurchases | -53.1M | 0 | 0 | -150M | -112.4M | -106M | -119.7M | -205.8M | -107.6M | -50M | -248.3M | -63.4M |
| Financing cash flow | -308.5M | -253.7M | -255.2M | -2.2B | -194.7M | -158.1M | -233.8M | -283.4M | -184.8M | -127.5M | -486.5M | -576.6M |
| Net change in cash | -207M | -67.7M | 123.5M | 559.7M | -251.5M | 168.3M | 99.3M | -125M | -35.5M | 191.2M | 31M | -237.9M |
| Free cash flow | 9.6M | 305.4M | 348.2M | 145.2M | -117.1M | 306.7M | 373.8M | 124M | 101.2M | 279.4M | 304.9M | 122M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 8B | 9.4B | 11.1B | 11.5B | 13.8B | 10.3B | 11.2B | 8.2B | — | 5.5B | 5.4B |
| Enterprise value | 10.1B | 11.3B | 12.7B | 14.3B | 16.1B | 13B | 19.2B | 13.6B | — | 10.5B | 10.4B |
| Shares outstanding | 253.9M | 266.1M | 268.8M | 270.8M | 272.5M | 271.3M | 270.3M | 271.5M | — | 249M | 249M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 7.81 | 38.6 | 38.8 | 49.1 | 44.5 | 25.8 | 74.6 | 17.5 | — | 8.57 | 8.56 |
| P/S | 3.5 | 3.33 | 3.86 | 3.7 | 4.09 | 2.94 | 2.5 | 1.41 | — | 1.05 | 1.02 |
| P/B | 2.27 | 2.52 | 2.85 | 2.87 | 3.38 | 2.55 | 2.79 | 1.94 | — | 1.37 | 1.31 |
| EV/EBITDA | 13 | 11.3 | 11.6 | 12.5 | 12.1 | 10.4 | 14 | 7.29 | — | 5.65 | 6.34 |
| EV/Sales | 4.42 | 4.01 | 4.44 | 4.59 | 4.76 | 3.73 | 4.29 | 2.35 | — | 2.01 | 1.97 |
| Earnings yield | 12.8% | 2.59% | 2.58% | 2.04% | 2.25% | 3.87% | 1.34% | 5.7% | — | 11.7% | 11.7% |
| FCF yield | 4.51% | 6.44% | 7.34% | 7.66% | 5.87% | 8.66% | 5.84% | 9.91% | — | 14.6% | 25.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.02 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.8% | 66.2% | 67.6% | 67.7% | 69.4% | 69.6% | 70.6% | 72.6% | 72.3% | 73.7% | 75% |
| Operating margin | 18.3% | 19% | 21% | 19.4% | 21.9% | 19.8% | 15.3% | 17.7% | 20.1% | 23.2% | 24.1% |
| Net margin | 44.8% | 8.61% | 9.96% | 7.54% | 9.18% | 11.4% | 3.36% | 8.06% | 8.44% | 12.3% | 12.3% |
| ROE | 29% | 6.52% | 7.35% | 5.85% | 7.58% | 9.85% | 3.74% | 11.1% | 11.1% | 16% | 16.2% |
| ROA | 13.7% | 3.12% | 3.6% | 2.29% | 3.24% | 3.9% | 0.88% | 3.28% | 3.17% | 4.91% | 5.58% |
| ROIC | 7.39% | 5.95% | 7.03% | 6.04% | 5.57% | 7.82% | 3.87% | 6.79% | 9.98% | 10.1% | 10.1% |
| Return on tangible assets | -44.6% | -12.2% | -15% | -10% | -14.5% | -16.1% | -1.79% | -8.1% | -8.36% | -14.3% | -14.3% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.89 | 1.33 | 1.54 | 1.25 | 1.62 | 1.56 | 0.71 | 0.81 | 0.8 | 0.81 | 0.81 |
| Quick ratio | 0.89 | 1.33 | 1.54 | 1.25 | 1.62 | 1.56 | 0.71 | 0.81 | 0.8 | 0.81 | 0.81 |
| Debt / equity | 0.73 | 0.7 | 0.67 | 1.12 | 0.94 | 1.11 | 2.3 | 1.59 | 1.69 | 1.49 | 1.49 |
| Debt / assets | 0.34 | 0.34 | 0.33 | 0.44 | 0.4 | 0.44 | 0.54 | 0.47 | 0.48 | 0.46 | 0.46 |
| Net debt / EBITDA | 2.74 | 1.93 | 1.53 | 2.44 | 1.7 | 2.21 | 5.83 | 2.91 | 3.17 | 2.69 | 2.69 |
| Interest coverage | 3.06 | 3.75 | 4.05 | 3.18 | 5.19 | 4.18 | 1.58 | 2.29 | 2.28 | 3.44 | 3.44 |
| Effective tax rate | 0% | 37.2% | 35.2% | 32.1% | 52.2% | 23% | 32% | 36.2% | 9.54% | 25.1% | 25.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.02 | 10.6 | 10.7 | 11.5 | 12.4 | 12.9 | 16.6 | 21.2 | — | 21.1 | 21.1 |
| EPS (basic) | 4.04 | 0.91 | 1.06 | 0.86 | 1.14 | 1.46 | 0.56 | 1.71 | — | 2.58 | 2.58 |
| EPS (diluted) | 4.01 | 0.91 | 1.06 | 0.86 | 1.14 | 1.46 | 0.56 | 1.71 | — | 2.58 | 2.58 |
| Book value per share | 13.9 | 14 | 14.5 | 14.8 | 15 | 14.9 | 14.9 | 15.5 | — | 16.1 | 16.9 |
| FCF per share | 1.42 | 2.27 | 3.02 | 3.26 | 2.98 | 3.28 | 2.42 | 2.98 | — | 3.24 | 3.33 |
| Cash per share | 1.75 | 2.57 | 3.5 | 6.25 | 5.9 | 6.24 | 4.56 | 4.72 | — | 3.84 | 4.05 |
| Capex per share | 0.31 | 0.4 | 0.24 | 0.27 | 0.23 | 0.34 | 0.46 | 0.59 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.47% | 3.74% | 2.23% | 2.34% | 1.88% | 2.66% | 2.76% | 2.76% | — | — | — |
| Capex / operating cash flow | 20.4% | 13.1% | 7.11% | 8.36% | 7.35% | 9.07% | 16.6% | 11.5% | — | — | — |
| Payout ratio | 11.8% | 60.1% | 59.1% | 80.5% | 67.8% | 59.8% | 172.4% | 57.5% | 62.3% | 41.7% | 42.6% |
| Dividend yield | 1.51% | 1.56% | 1.52% | 1.64% | 1.52% | 2.32% | 2.31% | 3.28% | — | 4.87% | 5.04% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.28 |
| Jun 5, 2026 | $0.275 |
| Mar 6, 2026 | $0.275 |
| Dec 5, 2025 | $0.275 |
| Sep 5, 2025 | $0.275 |
| Jun 6, 2025 | $0.2625 |
| Mar 7, 2025 | $0.2625 |
| Nov 29, 2024 | $0.2625 |
| Date | Ratio |
|---|---|
| Jan 25, 2017 | 2:1 |
| Feb 19, 2014 | 2:1 |
| Oct 29, 2003 | 2:1 |