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 | $0.6 | $0.62 | +3.3% | — | $3.7B | — |
| Q1 26 | $0.59 | $0.64 | +8.5% | — | $3.8B | — |
| Q4 25 | $0.67 | $0.83 | +23.9% | — | $4.2B | — |
| Q3 25 | $0.5 | $0.58 | +16.0% | — | $3.7B | — |
| Q2 25 | $0.55 | $0.55 | 0.0% | — | $3.8B | — |
| Q1 25 | $0.47 | $0.58 | +23.4% | — | $3.8B | — |
| Q4 24 | $0.53 | $0.52 | -1.9% | — | $4B | — |
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 | — | $2.52 | — | — | $15.5B | — |
| FY24 | — | $2.42 | — | — | $14.1B | — |
| FY23 | — | $0.04 | — | — | $14.6B | — |
| FY22 | — | $2.21 | — | — | $16.2B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.2B | $13.1B | $13.2B | $15B | $14.4B | $15B | $16.2B | $14.6B | $14.1B | $15.5B |
| YoY change | +8.93% | +7.31% | +0.97% | +13.7% | -3.94% | — | +7.93% | -9.62% | -3.4% | +9.82% |
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 | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.2B | 13.1B | 13.2B | 15B | 14.4B | 15B | 16.2B | 14.6B | 14.1B | 15.5B |
| Cost of revenue | 10.5B | 11.5B | 11.9B | 13.3B | 12.7B | 13.4B | 14.7B | 13.8B | 12.2B | 13.4B |
| Gross profit | 1.7B | 1.5B | 1.3B | 1.8B | 1.8B | 1.6B | 1.5B | 889M | 1.9B | 2.1B |
| Gross margin | 14% | 11.8% | 9.98% | 11.8% | 12.2% | 10.5% | 9.23% | 6.07% | 13.4% | 13.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 789.8M | 816.9M | 815.4M | 902.2M | 973.3M | 1.1B | 807M | 1.1B | 840M | 849M |
| Operating expenses | 669.2M | 816.9M | 815.4M | 902.2M | 973.3M | 1.1B | 801M | 1B | 832M | 797M |
| Operating income | 924.3M | 732.5M | 504.3M | 873.4M | 782.1M | 488M | 694M | -150M | 1.1B | 1.3B |
| Operating margin | 7.57% | 5.59% | 3.81% | 5.81% | 5.42% | 3.25% | 4.28% | -1.02% | 7.53% | 8.32% |
| Non-operating income, net | 78.2M | -22.1M | -105.7M | 59.1M | -400K | 62M | 440M | 98M | 61M | 18M |
| Pretax income | 757.1M | 533.7M | 229.9M | 773.1M | 647.9M | 458M | 1B | -129M | 1.1B | 1.3B |
| Income tax | 236.1M | 172.4M | 46.1M | 217M | 195.6M | 97M | 231M | -41M | 271M | 283M |
| Net income | 521M | 361.3M | 183.8M | 556.1M | 452.3M | 474M | 881M | 22M | 969M | 998M |
| Net margin | 4.27% | 2.76% | 1.39% | 3.7% | 3.13% | 3.16% | 5.44% | 0.15% | 6.85% | 6.43% |
| EBITDA | 1.2B | 965.4M | 759.2M | 1.2B | 1B | 849M | 1.1B | 280M | 1.4B | 1.6B |
| EPS | 3.14 | 2.23 | 1.26 | 556.1K | 452.3K | 1.2 | 2.21 | 0.04 | 2.42 | 2.52 |
| Diluted EPS | 3.12 | 2.21 | 1.26 | 556.1K | 452.3K | 1.2 | 2.21 | 0.04 | 2.42 | 2.51 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 16 | Q3 16 | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.5B | 3.5B | 4B | 3.4B | 3.3B | 4B | 3.8B | 3.8B | 3.7B | 4.2B | 3.8B | 3.7B |
| Cost of revenue | 3B | 3.1B | 3.7B | 3.1B | 2.9B | 3.4B | 3.3B | 3.3B | 3.3B | 3.6B | 3.3B | 3.2B |
| Gross profit | 457M | 472.5M | 285M | 362M | 475M | 533M | 510M | 499M | 479M | 602M | 511M | 479M |
| Gross margin | 13.1% | 13.4% | 7.13% | 10.5% | 14.2% | 13.5% | 13.5% | 13.2% | 12.8% | 14.2% | 13.4% | 12.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 227.8M | 233.8M | 407M | 199M | 201M | 246M | 197M | 268M | 178M | 206M | 180M | 191M |
| Operating expenses | 227.8M | 233.8M | 403M | 198M | 199M | 241M | 196M | 267M | 172M | 161M | 180M | 190M |
| Operating income | 229.2M | 238.7M | -118M | 164M | 276M | 292M | 314M | 232M | 307M | 441M | 331M | 289M |
| Operating margin | 6.56% | 6.75% | -2.95% | 4.76% | 8.28% | 7.39% | 8.33% | 6.13% | 8.19% | 10.4% | 8.71% | 7.81% |
| Non-operating income, net | 7.9M | 7.6M | 9M | 4M | 15M | 38M | 2M | 33M | 22M | -39M | — | 20M |
| Pretax income | 204.3M | 214.3M | -127M | 152M | 276M | 316M | 304M | 254M | 318M | 394M | 323M | 299M |
| Income tax | 66.5M | 70.5M | -41M | 39M | 69M | 106M | 72M | 62M | 71M | 78M | 72M | 64M |
| Net income | 137.8M | 143.8M | -87M | 154M | 300M | 209M | 227M | 188M | 252M | 331M | 249M | 239M |
| Net margin | 3.95% | 4.06% | -2.18% | 4.47% | 9% | 5.29% | 6.02% | 4.97% | 6.73% | 7.83% | 6.55% | 6.46% |
| EBITDA | 289.5M | 300.3M | 19M | 250M | 383M | 373M | 390M | 310M | 392M | 486M | 413M | 376M |
| EPS | 137.8K | 143.8K | — | 0.4 | — | — | 0.57 | 0.48 | 0.63 | — | 0.63 | 0.61 |
| Diluted EPS | 137.8K | 143.8K | — | 0.4 | — | — | 0.57 | 0.48 | 0.63 | — | 0.62 | 0.6 |
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 | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | — | — | — | — | — | — | 8.8B | 7.5B |
| Enterprise value | — | — | — | — | — | — | — | — | — | 9.6B | 8.9B |
| Shares outstanding | 166M | 162.3M | 145.5M | 393.1M | 393.1M | 393.1M | 393.1M | 393.1M | 393.1M | 392M | 392M |
| Metric | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | 8.77 | 7.08 |
| P/S | — | — | — | — | — | — | — | — | — | 0.56 | 0.48 |
| P/B | — | — | — | — | — | — | — | — | — | 1.24 | 1.07 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | 5.85 | 5.24 |
| EV/Sales | — | — | — | — | — | — | — | — | — | 0.62 | 0.57 |
| Earnings yield | — | — | — | — | — | — | — | — | — | 11.4% | 14.1% |
| FCF yield | — | — | — | — | — | — | — | — | — | 8.2% | 7.01% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.26 |
| Metric | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14% | 11.8% | 9.98% | 11.8% | 12.2% | 10.5% | 9.23% | 6.07% | 13.4% | 13.5% | 12.9% |
| Operating margin | 7.57% | 5.59% | 3.81% | 5.81% | 5.42% | 3.25% | 4.28% | -1.02% | 7.53% | 8.32% | 8.4% |
| Net margin | 4.27% | 2.76% | 1.39% | 3.7% | 3.13% | 3.16% | 5.44% | 0.15% | 6.85% | 6.43% | 6.84% |
| ROE | 14.7% | 10.7% | 5.91% | 12.1% | 9.28% | — | 11.6% | 0.29% | 16% | 14.1% | 15.5% |
| ROA | 6.84% | 4.87% | 2.38% | 5.49% | 4.57% | — | 6.36% | 0.17% | 8.77% | 8.2% | 7.31% |
| ROIC | 12% | 9.86% | 7.6% | 9.13% | 8.45% | — | 5.7% | -1.62% | 10.6% | 12.7% | 12.9% |
| Return on tangible assets | 9.92% | 7.05% | 3.42% | 13.5% | 11.5% | — | 10.9% | 0.29% | 18.3% | 15.6% | 17.1% |
| Metric | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.72 | 2.9 | 2.03 | 2.55 | 2.42 | — | 2.14 | 2.01 | 2.46 | 2.97 | 2.56 |
| Quick ratio | 1.07 | 1.08 | 0.69 | 1.05 | 1.06 | — | 1.01 | 0.97 | 1.05 | 1.63 | 1.34 |
| Debt / equity | 0.6 | 0.58 | 0.81 | 0.59 | 0.47 | — | 0.33 | 0.33 | 0.39 | 0.34 | 0.33 |
| Debt / assets | 0.28 | 0.26 | 0.32 | 0.27 | 0.23 | — | 0.18 | 0.18 | 0.21 | 0.2 | 0.2 |
| Net debt / EBITDA | 1.45 | 1.7 | 2.89 | 1.97 | 1.54 | — | 1.69 | 6.34 | 1 | 0.52 | 0.63 |
| Interest coverage | 4.09 | 4.02 | 2.36 | 5.85 | 5.84 | 5.92 | 13 | -0.7 | 17.1 | 32 | 39.1 |
| Effective tax rate | 31.2% | 32.3% | 20.1% | 28.1% | 30.2% | 21.2% | 22.1% | 0% | 25.5% | 22.3% | 21.4% |
| Metric | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 73.5 | 80.7 | 90.9 | 38.2 | 36.7 | 38.2 | 41.2 | 37.2 | 36 | 39.6 | 39.3 |
| EPS (basic) | 3.14 | 2.23 | 1.26 | 556.1K | 452.3K | 1.2 | 2.21 | 0.04 | 2.42 | 2.52 | 2.52 |
| EPS (diluted) | 3.12 | 2.21 | 1.26 | 556.1K | 452.3K | 1.2 | 2.21 | 0.04 | 2.42 | 2.51 | 2.69 |
| Book value per share | 21.4 | 20.9 | 21.4 | 11.7 | 12.4 | — | 19.3 | 19 | 15.4 | 18 | 17.8 |
| FCF per share | 2.65 | 1.72 | -0.72 | 1.3 | 1.08 | 1.47 | 0.46 | 1.73 | 2 | 1.83 | 2.04 |
| Cash per share | 2.26 | 2 | 2.13 | 1.1 | 1.79 | — | 1.39 | 1.75 | 2.4 | 3.93 | 3.43 |
| Capex per share | 0.14 | 0.04 | 0.12 | 0.01 | 0.02 | 0.02 | 0.02 | 0.56 | 0.25 | 0.87 | 0.88 |
| Metric | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.19% | 0.05% | 0.13% | 0.03% | 0.04% | 0.04% | 0.05% | 1.5% | 0.7% | 2.2% | 2.25% |
| Capex / operating cash flow | 2.98% | 0.92% | 24.5% | 0.41% | 0.76% | 0.86% | 0.81% | 37.9% | 7.66% | 32.2% | 30.1% |
| Payout ratio | — | — | 0% | 0% | 6.63% | 40.5% | 56.3% | 1.5K% | 29.7% | 39.7% | 41.8% |
| Dividend yield | — | — | — | — | — | — | — | — | — | 4.52% | 6.52% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 13, 2026 | $0.3125 |
| May 14, 2026 | $0.3125 |
| Apr 7, 2026 | $0.3125 |
| Nov 13, 2025 | $0.25 |
| Aug 14, 2025 | $0.25 |
| May 15, 2025 | $0.25 |
| Apr 10, 2025 | $0.25 |
| — |
| FY21 | — | $1.2 | — | — | $15B | — |
| FY15 | — | $452.3K | — | — | $14.4B | — |
| FY14 | — | $556.1K | — | — | $15B | — |
| FY13 | — | $1.26 | — | — | $13.2B | — |
| FY12 | — | $2.23 | — | — | $13.1B | — |
| FY11 | — | $3.14 | — | — | $12.2B | — |
| Period | Q2 16 | Q3 16 | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.5B | $3.5B | $4B | $3.4B | $3.3B | $4B | $3.8B | $3.8B | $3.7B | $4.2B | $3.8B | $3.7B |
| YoY change | +0.17% | +3.89% | — | — | — | -1.15% | +9.49% | — | +12.4% | +6.96% | +0.77% | -2.27% |
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 | FY10 | FY11 | FY12 | FY13 | FY14 | FY15 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 451.2M | 374.7M | 324.3M | 310.6M | 433.5M | 704.9M | 547M | 687M | 943M | 1.5B |
| Receivables | 621.5M | 709.6M | 624.7M | 663.2M | 864M | 760M | 756M | 577M | 558M | 1B |
| Inventory | 1.9B | 2B | 2.1B | 2.3B | 2.2B | 2.1B | 2.9B | 2.5B | 2.4B | 2.3B |
| Total current assets | 3.3B | 3.3B | 3.3B | 3.6B | 3.7B | 3.7B | 5.5B | 4.9B | 4.2B | 5.2B |
| Property, plant & equipment | 677.5M | 591.3M | 586.6M | 509.8M | 1.9B | 1.9B | 2.3B | 2.2B | 2B | 2B |
| Goodwill & intangibles | 2.4B | 2.4B | 2.3B | 2.3B | 6B | 6B | 5.8B | 5.8B | 5.8B | 5.8B |
| Total assets | 7.7B | 7.6B | 7.4B | 7.7B | 10.1B | 9.9B | 13.8B | 13.3B | 11.1B | 12.2B |
| Accounts payable | 383.8M | 434.4M | 415.8M | 429.1M | 675.1M | 686.1M | 1B | 789M | 777M | 856M |
| Short-term debt | 89.7M | 143.7M | 63.5M | 676.1M | 48.1M | 30.3M | 81M | 132M | 73M | 74M |
| Total current liabilities | 1.2B | 1.2B | 1.1B | 1.7B | 1.5B | 1.5B | 2.6B | 2.5B | 1.7B | 1.7B |
| Long-term debt | 2.9B | 2B | 1.9B | 1.8B | 2.7B | 2.3B | 2.4B | 2.3B | 2.3B | 2.3B |
| Total liabilities | 4.9B | 4.1B | 4B | 4.6B | 5.5B | 5B | 6.3B | 5.8B | 5B | 5.1B |
| Shareholders' equity | 2.8B | 3.5B | 3.4B | 3.1B | 4.6B | 4.9B | 7.6B | 7.5B | 6.1B | 7.1B |
| Total debt | 3B | 2.1B | 2B | 2.5B | 2.7B | 2.3B | 2.5B | 2.5B | 2.4B | 2.4B |
| Net debt | 2.6B | 1.7B | 1.6B | 2.2B | 2.3B | 1.6B | 1.9B | 1.8B | 1.4B | 857M |
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 16 | Q2 16 | Q3 16 | Q4 23 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 260.6M | 119.3M | 277.6M | 687M | 278M | 943M | 928M | 928M | 773M | 1.5B | 1.4B | 1.4B |
| Receivables | 746M | 828.8M | 851.7M | 577M | 540M | 558M | — | — | — | 1B | — | — |
| Inventory | 2.2B | 2.2B | 2.3B | 2.5B | 2.7B | 2.4B | 2.4B | 2.3B | 2.5B | 2.3B | 2.3B | 2.4B |
| Total current assets | 3.3B | 3.3B | 3.6B | 4.9B | 3.7B | 4.2B | 4.3B | 4.3B | 4.6B | 5.2B | 5B | 5B |
| Property, plant & equipment | — | — | — | 2.2B | 3.6B | 2B | 3.5B | 3.6B | 3.6B | 2B | 3.6B | 3.6B |
| Goodwill & intangibles | 6B | 6B | 6B | 5.8B | 5.8B | 5.8B | 5.8B | 5.8B | 5.8B | 5.8B | 5.8B | 5.8B |
| Total assets | 9.5B | 9.5B | 9.8B | 13.3B | 10.7B | 11.1B | 11.1B | 11.2B | 11.5B | 12.2B | 12B | 12B |
| Accounts payable | 379.5M | 379.1M | 519.6M | 789M | 566M | 777M | 447M | 444M | 597M | 856M | 489M | 461M |
| Short-term debt | 49.7M | 517.2M | 768.9M | 132M | 66M | 73M | 58M | 71M | 72M | 74M | 675M | 675M |
| Total current liabilities | 1.2B | 1.7B | 2.1B | 2.5B | 1.5B | 1.7B | 1.4B | 1.3B | 1.5B | 1.7B | 2.1B | 2B |
| Long-term debt | 2.3B | 1.8B | 1.6B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 1.7B | 1.7B |
| Total liabilities | 4.5B | 4.6B | 4.8B | 5.8B | 4.8B | 5B | 4.7B | 4.6B | 4.8B | 5.1B | 4.8B | 4.7B |
| Shareholders' equity | 5B | 4.8B | 5B | 7.5B | 5.9B | 6.1B | 6.5B | 6.5B | 6.7B | 7.1B | 7.2B | 7.3B |
| Total debt | 2.3B | 2.3B | 2.3B | 2.5B | 2.4B | 2.4B | 2.3B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B |
| Net debt | 2.1B | 2.2B | 2B | 1.8B | 2.1B | 1.4B | 1.4B | 1.5B | 1.6B | 857M | 1B | 1B |
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 | FY11 | FY12 | FY13 | FY14 | FY15 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 521M | 361.3M | 183.8M | 556.1M | 452.3M | 389M | 811M | -133M | 798M | 998M |
| Depreciation & amortization | 231.9M | 242.8M | 239.9M | 230.8M | 234.1M | 331M | 440M | 427M | 339M | 332M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | 9M |
| Change in working capital | -146.3M | 4.1M | -349.4M | 69M | 93.7M | -53M | -261M | 413M | 64M | -270M |
| Operating cash flow | 764.8M | 698.4M | 69M | 917.9M | 844M | 699M | 991M | 578M | 1.3B | 1.1B |
| Capital expenditure | 22.8M | 6.4M | 16.9M | 3.8M | 6.4M | 6M | 8M | 219M | 99M | -341M |
| Investing cash flow | 431.1M | 4.1M | -25.7M | 9.7M | 300.2M | 3M | 590M | 132M | 52M | -323M |
| Dividends paid | — | — | 0 | 0 | -30M | -192M | -496M | -323M | -288M | -396M |
| Share repurchases | 0 | -189.5M | -386.4M | 0 | 0 | — | — | — | — | — |
| Financing cash flow | -924M | -328.7M | 115.7M | -126.7M | -440.1M | -434M | -567M | -353M | -321M | -164M |
| Net change in cash | 271.9M | 373.8M | 159M | 800.9M | 704.1M | 268M | 1B | 357M | 1B | 572M |
| Free cash flow | 439.6M | 279.4M | -105.3M | 511.7M | 422.6M | 579M | 179M | 681M | 787M | 718M |
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 16 | Q3 16 | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 137.8M | 143.8M | -131M | 112M | 209M | 217M | 227M | 188M | 252M | 331M | 249M | 240M |
| Depreciation & amortization | 60.3M | 61.6M | 131M | 82M | 88M | 86M | 83M | 82M | 83M | 84M | 83M | 86M |
| Stock-based compensation | — | 2M | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | 224M | -414M | -62M | 558M | -477M | 4M | -321M | 811M | -398M | -56M |
| Operating cash flow | 198.1M | 207.4M | 224M | -219M | 235M | 861M | -166M | 274M | 13M | 938M | -65M | 269M |
| Capital expenditure | — | — | 3M | — | — | 91M | — | -79M | -88M | -95M | -88M | -77M |
| Investing cash flow | -8.8M | -9.2M | 4M | -27M | 2M | 89M | -6M | -86M | -64M | -78M | -80M | -70M |
| Dividends paid | -262.5M | -39.8M | -61M | -88M | -88M | -18M | 0 | -197M | -100M | -99M | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -207.4M | -36.5M | -83M | -109M | -88M | -31M | 236M | -198M | -101M | -100M | -5M | 0 |
| Net change in cash | -18.1M | 161.7M | 145M | -355M | 149M | 919M | 64M | -10M | -152M | 760M | -150M | 199M |
| Free cash flow | 125.9M | 203.5M | 735M | -268M | 197M | 601M | -245M | 195M | -75M | 843M | -153M | 192M |