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 | $1.68 | $1.76 | +4.8% | — | $1.7B | — |
| Q1 26 | $1.65 | $1.69 | +2.4% | — | $1.6B | — |
| Q4 25 | $1.61 | $1.69 | +5.0% | — | $1.7B | — |
| Q3 25 | $0.92 | $0.94 | +2.2% | — | $1.6B | — |
| Q2 25 | $1.39 | $1.45 | +4.3% | — | $1.5B | — |
| Q1 25 | $1.4 | $1.44 | +2.9% | — | $1.5B | — |
| Q4 24 | $1.33 | $1.58 | +18.8% | — | $1.5B | — |
| Q3 24 | $1.26 | $1.29 | +2.4% | — | $1.5B | — |
| Q2 24 | $1.2 | $1.27 | +5.8% | — | $1.5B | — |
| Q1 24 | $1.22 | $1.28 | +4.9% | — | $1.4B | — |
| Q4 23 | $1.25 | $1.26 | +0.8% | — | $1.4B | — |
| Q3 23 | $1.18 | $1.17 | -0.8% | — | $1.4B | — |
| Q2 23 | $1.12 | $1.08 | -3.6% | — | $1.4B | — |
| Q1 23 | $1.14 | $1.11 | -2.6% | — | $1.4B | — |
| Q4 22 | $1.16 | $1.16 | 0.0% | — | $1.3B | — |
| Q3 22 | $1.18 | $1.15 | -2.5% | — | $1.3B | — |
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 | — | $3.26 | — | — | $6.3B | — |
| FY24 | — | $3.09 | — | — | $5.9B | — |
| FY23 | — | $2.45 | — | — | $5.5B | — |
| FY22 | — | $2.56 | — | — | $5.3B |
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 | $1.5B | $1.7B | $3.4B | $4.6B | $4.7B | $5.1B | $5.3B | $5.5B | $5.9B | $6.3B |
| YoY change | +48.1% | +13.1% | +104.2% | +35.4% | +0.76% | +8.21% | +4.59% | +4.16% | +6.89% | +6.63% |
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 | 1.5B | 1.7B | 3.4B | 4.6B | 4.7B | 5.1B | 5.3B | 5.5B | 5.9B | 6.3B |
| Cost of revenue | 800.5M | 886.4M | 2.1B | 2.6B | 2.6B | 2.6B | 2.8B | 2.9B | 3B | 3.3B |
| Gross profit | 680.9M | 788.9M | 1.4B | 2B | 2.1B | 2.4B | 2.5B | 2.7B | 2.9B | 3B |
| Gross margin | 46% | 47.1% | 40% | 43.6% | 44.9% | 47.7% | 47.6% | 48.2% | 48.7% | 48.2% |
| Research & development | 152.7M | 153.3M | 318.2M | 383.7M | 399.4M | 414.9M | 447.3M | 473.8M | 517.7M | 507.5M |
| Selling, general & administrative | 239.6M | 238.1M | 524.9M | 723.1M | 708.6M | 752.1M | 925.1M | 969.1M | 1B | 1.1B |
| Operating expenses | 392.3M | 391.4M | 843.1M | 1.1B | 1.1B | 1.2B | 1.4B | 1.4B | 1.5B | 1.6B |
| Operating income | 288.6M | 397.5M | 526.9M | 914.4M | 985.8M | 1.2B | 1.1B | 1.2B | 1.3B | 1.4B |
| Operating margin | 19.5% | 23.7% | 15.4% | 19.7% | 21.1% | 24.6% | 21.6% | 22% | 22.8% | 22.9% |
| Non-operating income, net | 3.4M | -7.4M | -130.8M | 22.2M | 35.9M | -3.7M | 41.1M | 118.6M | 2.1M | -35.6M |
| Pretax income | 163.6M | 282.7M | 125.1M | 531.7M | 775.8M | 1B | 876.1M | 857.7M | 893.7M | 974.8M |
| Income tax | 32.6M | -46.2M | 21.9M | 93.2M | 150.6M | 236.4M | 227.1M | 249.1M | 132M | 176.1M |
| Net income | 131M | 328.9M | 103.2M | 438.5M | 625.2M | 800.6M | 649M | 608.6M | 761.7M | 798.7M |
| Net margin | 8.84% | 19.6% | 3.02% | 9.46% | 13.4% | 15.9% | 12.3% | 11.1% | 12.9% | 12.7% |
| EBITDA | 522.2M | 631.4M | 1.1B | 1.7B | 1.8B | 1.9B | 1.9B | 2B | 2.1B | 2.1B |
| EPS | 0.65 | 1.6 | 0.44 | 1.73 | 2.44 | 3.13 | 2.56 | 2.45 | 3.09 | 3.26 |
| Diluted EPS | 0.64 | 1.55 | 0.42 | 1.66 | 2.35 | 2.99 | 2.48 | 2.39 | 3 | 3.15 |
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 | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.7B | 1.6B | 1.7B |
| Cost of revenue | 711.5M | 692.3M | 727.8M | 753.2M | 761.6M | 775.8M | 766.8M | 799.9M | 820.2M | 863.7M | 845.3M | 877.4M |
| Gross profit | 654.4M | 719.3M | 707.2M | 698.3M | 704.2M | 753.9M | 747.1M | 736.9M | 747.8M | 789.8M | 801.8M | 818.3M |
| Gross margin | 47.9% | 51% | 49.3% | 48.1% | 48% | 49.3% | 49.3% | 48% | 47.7% | 47.8% | 48.7% | 48.3% |
| Research & development | 117.7M | 118.3M | 120.9M | 128.7M | 131.3M | 136.8M | 129.1M | 128.1M | 118.6M | 131.7M | 134.6M | 132.3M |
| Selling, general & administrative | 230.3M | 266.8M | 253.4M | 242M | 247.8M | 259.2M | 260.1M | 264.3M | 263.5M | 289.5M | 269M | 268.9M |
| Operating expenses | 348M | 385.1M | 374.3M | 370.7M | 379.1M | 396M | 389.2M | 392.4M | 382.1M | 421.2M | 403.6M | 401.2M |
| Operating income | 306.4M | 334.2M | 332.9M | 327.6M | 325.1M | 357.9M | 357.9M | 344.5M | 365.7M | 368.6M | 398.2M | 417.1M |
| Operating margin | 22.4% | 23.7% | 23.2% | 22.6% | 22.2% | 23.4% | 23.6% | 22.4% | 23.3% | 22.3% | 24.2% | 24.6% |
| Non-operating income, net | 22M | 61.8M | 7.8M | -9.8M | 9.1M | -5M | 8.6M | 500K | -7.6M | -37.1M | 10.3M | 4.1M |
| Pretax income | 207.8M | 276.7M | 224.7M | 204.5M | 224.6M | 239.9M | 261.3M | 239.5M | 253.9M | 220.1M | 303.1M | 314.2M |
| Income tax | 51.2M | 81.8M | 66.7M | 13.8M | 60M | -8.5M | 48.1M | 58.4M | 43.5M | 26.1M | 76.8M | 78.9M |
| Net income | 156.6M | 194.9M | 158M | 190.7M | 164.6M | 248.4M | 213.2M | 181.1M | 210.4M | 194M | 226.3M | 235.3M |
| Net margin | 11.5% | 13.8% | 11% | 13.1% | 11.2% | 16.2% | 14.1% | 11.8% | 13.4% | 11.7% | 13.7% | 13.9% |
| EBITDA | 497.5M | 573.5M | 501.5M | 513M | 506.8M | 540.9M | 531M | 521M | 529.4M | 537.2M | 581.9M | 602.3M |
| EPS | 0.63 | 0.79 | 0.64 | 0.77 | 0.67 | 1.01 | 0.87 | 0.74 | 0.86 | 0.8 | 0.94 | 0.99 |
| Diluted EPS | 0.61 | 0.77 | 0.62 | 0.75 | 0.65 | 0.98 | 0.84 | 0.72 | 0.83 | 0.77 | 0.91 | 0.97 |
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 | 5.7B | 8.3B | — | 15.5B | 18.7B | 21B | 13.2B | 15.2B | 18.7B | 21.4B | 18.3B |
| Enterprise value | 8.1B | 10.3B | — | 22.9B | 25.2B | 26.6B | 20.1B | 21.7B | 25.3B | 28.5B | 25.9B |
| Shares outstanding | 200.3M | 204.9M | 232.5M | 252.9M | 256.4M | 255.6M | 254M | 248.3M | 246.4M | 244.3M | 244.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 43.7 | 25.2 | — | 35.4 | 29.8 | 26.2 | 20.4 | 24.9 | 24.5 | 26.7 | 22.6 |
| P/S | 3.87 | 4.95 | — | 3.35 | 4 | 4.15 | 2.5 | 2.76 | 3.17 | 3.4 | 2.81 |
| P/B | 2.54 | 3.09 | — | 3.04 | 3.26 | 3.37 | 2.17 | 2.37 | 2.83 | 3.08 | 2.78 |
| EV/EBITDA | 15.5 | 16.3 | — | 13.3 | 14.4 | 13.9 | 10.8 | 10.8 | 12.2 | 13.5 | 12.3 |
| EV/Sales | 5.48 | 6.13 | — | 4.94 | 5.4 | 5.27 | 3.8 | 3.94 | 4.3 | 4.55 | 3.94 |
| Earnings yield | 2.29% | 3.96% | — | 2.82% | 3.35% | 3.82% | 4.91% | 4.01% | 4.08% | 3.74% | 4.43% |
| FCF yield | 6.65% | 5.13% | — | 7.71% | 5.78% | 6.17% | 7% | 6.35% | 6.07% | 6.75% | 7.11% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.67 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46% | 47.1% | 40% | 43.6% | 44.9% | 47.7% | 47.6% | 48.2% | 48.7% | 48.2% | 48.3% |
| Operating margin | 19.5% | 23.7% | 15.4% | 19.7% | 21.1% | 24.6% | 21.6% | 22% | 22.8% | 22.9% | 24.6% |
| Net margin | 8.84% | 19.6% | 3.02% | 9.46% | 13.4% | 15.9% | 12.3% | 11.1% | 12.9% | 12.7% | 13.2% |
| ROE | 5.8% | 12.2% | 2.25% | 8.57% | 10.9% | 12.9% | 10.6% | 9.51% | 11.5% | 11.5% | 12.6% |
| ROA | 2.3% | 5.94% | 0.64% | 2.62% | 3.93% | 4.62% | 3.9% | 3.36% | 4% | 3.86% | 4.89% |
| ROIC | 4.98% | 8.52% | 3.43% | 6.05% | 6.47% | 8.08% | 6.52% | 6.66% | 8.66% | 8.33% | 8.75% |
| Return on tangible assets | -2.81% | -7.18% | -1.07% | -5.37% | -7.53% | -13.6% | -7.26% | -8.69% | -11.8% | -11.8% | -12.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.74 | 0.81 | 1.07 | 1 | 1.01 | 1.1 | 1.11 | 1.07 | 1.12 | 1.07 | 1.06 |
| Quick ratio | 0.74 | 0.81 | 1.07 | 1 | 1.01 | 1.1 | 1.11 | 1.07 | 1.12 | 1.07 | 1.06 |
| Debt / equity | 1.11 | 0.76 | 1.8 | 1.47 | 1.18 | 1 | 1.2 | 1.08 | 1.09 | 1.1 | 1.16 |
| Debt / assets | 0.44 | 0.37 | 0.51 | 0.45 | 0.42 | 0.36 | 0.44 | 0.38 | 0.38 | 0.37 | 0.38 |
| Net debt / EBITDA | 4.56 | 3.14 | 7.6 | 4.26 | 3.74 | 2.94 | 3.69 | 3.23 | 3.2 | 3.39 | 3.26 |
| Interest coverage | 2.26 | 3.6 | 1.45 | 2.3 | 4.1 | 6.04 | 3.81 | 2.8 | 2.93 | 3.24 | 3.5 |
| Effective tax rate | 19.9% | 0% | 17.5% | 17.5% | 19.4% | 22.8% | 25.9% | 29% | 14.8% | 18.1% | 20.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.4 | 8.18 | 14.7 | 18.3 | 18.2 | 19.8 | 20.8 | 22.2 | 23.9 | 25.7 | 27.2 |
| EPS (basic) | 0.65 | 1.6 | 0.44 | 1.73 | 2.44 | 3.13 | 2.56 | 2.45 | 3.09 | 3.26 | 3.26 |
| EPS (diluted) | 0.64 | 1.55 | 0.42 | 1.66 | 2.35 | 2.99 | 2.48 | 2.39 | 3 | 3.15 | 3.48 |
| Book value per share | 11.3 | 13.1 | 19.7 | 20.2 | 22.3 | 24.3 | 24 | 25.8 | 26.8 | 28.4 | 28.3 |
| FCF per share | 1.9 | 2.08 | 2.37 | 4.74 | 4.21 | 5.06 | 3.65 | 3.88 | 4.6 | 5.9 | 6.21 |
| Cash per share | 0.59 | 0.31 | 0.72 | 0.6 | 0.82 | 2.21 | 1.73 | 1.74 | 2.3 | 1.89 | 1.85 |
| Capex per share | 0.14 | 0.17 | 0.1 | 0.22 | 0.13 | 0.18 | 0.2 | 0.23 | 0.23 | 0.91 | 1.02 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.88% | 2.12% | 0.7% | 1.23% | 0.7% | 0.91% | 0.98% | 1.03% | 0.96% | 3.54% | 3.78% |
| Capex / operating cash flow | 7.03% | 7.27% | 4.25% | 4.21% | 2.54% | 3.31% | 4.05% | 4.1% | 4.07% | 12.7% | 13.7% |
| Payout ratio | 38.2% | 16.5% | 68.7% | 24.6% | 21.8% | 21.7% | 31.3% | 36.3% | 32.2% | 31.8% | 31% |
| Dividend yield | 0.87% | 0.66% | — | 0.69% | 0.73% | 0.83% | 1.54% | 1.46% | 1.31% | 1.19% | 1.54% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.30 |
| Jun 1, 2026 | $0.27 |
| Mar 2, 2026 | $0.27 |
| Dec 1, 2025 | $0.27 |
| Sep 2, 2025 | $0.27 |
| Jun 2, 2025 | $0.25 |
| — |
| FY21 | — | $3.13 | — | — | $5.1B | — |
| FY20 | — | $2.44 | — | — | $4.7B | — |
| FY19 | — | $1.73 | — | — | $4.6B | — |
| FY18 | — | $0.44 | — | — | $3.4B | — |
| FY17 | — | $1.6 | — | — | $1.7B | — |
| FY16 | — | $0.65 | — | — | $1.5B | — |
| 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 | $1.4B | $1.4B | $1.4B | $1.5B | $1.5B | $1.5B | $1.5B | $1.5B | $1.6B | $1.7B | $1.6B | $1.7B |
| YoY change | +3.4% | +5.48% | +5.31% | +6.52% | +7.31% | +8.37% | +5.5% | +5.88% | +6.97% | +8.09% | +8.8% | +10.3% |
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 | 117.6M | 64.1M | 166.7M | 152.8M | 209.3M | 564M | 440.1M | 432.2M | 567.1M | 462.1M |
| Receivables | 172.6M | 179M | 516.4M | 488.5M | 478.9M | 521.9M | 593.6M | 621M | 676.8M | 700.8M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 415.1M | 359.4M | 2B | 2.8B | 2.3B | 4.3B | 2.4B | 4.1B | 4.9B | 5.5B |
| Property, plant & equipment | 37.6M | 41.1M | 243.7M | 539.5M | 456.2M | 365.7M | 325.3M | 271.2M | 233.6M | 299.3M |
| Goodwill & intangibles | 10.4B | 10.1B | 25.7B | 24.9B | 24.2B | 23.2B | 25.6B | 25.1B | 25.5B | 27.5B |
| Total assets | 5.7B | 5.5B | 16.1B | 16.7B | 15.9B | 17.3B | 16.7B | 18.1B | 19B | 20.7B |
| Accounts payable | 16.5M | 27.1M | 41.4M | 36.9M | 28.1M | 28.7M | 49.5M | 80.3M | 70.2M | 87.2M |
| Short-term debt | 126.1M | 37.9M | 87.5M | 76.3M | 53.9M | 47.4M | 55.7M | 51.5M | 20M | 25M |
| Total current liabilities | 560.6M | 443.6M | 1.9B | 2.8B | 2.3B | 3.9B | 2.2B | 3.8B | 4.4B | 5.1B |
| Long-term debt | 2.4B | 2B | 8.2B | 7.4B | 6.7B | 6.2B | 7.3B | 6.9B | 7.2B | 7.6B |
| Total liabilities | 3.4B | 2.9B | 11.5B | 11.6B | 10.2B | 11.1B | 10.6B | 11.7B | 12.4B | 13.8B |
| Shareholders' equity | 2.3B | 2.7B | 4.6B | 5.1B | 5.7B | 6.2B | 6.1B | 6.4B | 6.6B | 6.9B |
| Total debt | 2.5B | 2B | 8.3B | 7.5B | 6.8B | 6.2B | 7.3B | 6.9B | 7.2B | 7.6B |
| Net debt | 2.4B | 2B | 8.1B | 7.3B | 6.6B | 5.7B | 6.9B | 6.5B | 6.6B | 7.2B |
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 | 447.6M | 432.2M | 412.5M | 462.7M | 694.7M | 567.1M | 515M | 480.3M | 388.3M | 462.1M | 420.9M | 434.8M |
| Receivables | 836.2M | 621M | 879.9M | 868.4M | 934M | 676.8M | 936.3M | 940.2M | 961.5M | 700.8M | 1B | 1B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.3B | 4.1B | 3.5B | 3.1B | 3.9B | 4.9B | 6.2B | 4.7B | 5.3B | 5.5B | 5.3B | 5.7B |
| Property, plant & equipment | 286M | 271.2M | 247.5M | 240.6M | 237.4M | 233.6M | 228.2M | 255.5M | 287.6M | 299.3M | 274.3M | 265.6M |
| Goodwill & intangibles | 25.5B | 25.1B | 25.5B | 25.3B | 26.8B | 25.5B | 26.1B | 26.3B | 26B | 27.5B | 27.8B | 27.6B |
| Total assets | 16.2B | 18.1B | 17.4B | 16.9B | 18.4B | 19B | 20.4B | 19B | 19.5B | 20.7B | 20.3B | 20.6B |
| Accounts payable | 46.7M | 80.3M | 38.3M | 57.2M | 43.6M | 70.2M | 59.9M | 55.2M | 54.8M | 87.2M | 92M | 62.6M |
| Short-term debt | 127.3M | 51.5M | 50.8M | 39M | 47.1M | 20M | 20M | 20M | 20M | 25M | 110M | 265M |
| Total current liabilities | 2B | 3.8B | 3.1B | 2.7B | 3.2B | 4.4B | 5.6B | 4.1B | 4.8B | 5.1B | 4.9B | 5.4B |
| Long-term debt | 6.9B | 6.9B | 6.8B | 6.8B | 7.3B | 7.2B | 7B | 7B | 6.8B | 7.6B | 7.5B | 7.5B |
| Total liabilities | 10B | 11.7B | 10.9B | 10.4B | 11.6B | 12.4B | 13.5B | 12B | 12.5B | 13.8B | 13.4B | 13.9B |
| Shareholders' equity | 6.2B | 6.4B | 6.5B | 6.5B | 6.9B | 6.6B | 6.9B | 7B | 7B | 6.9B | 6.9B | 6.7B |
| Total debt | 7.1B | 6.9B | 6.8B | 6.8B | 7.4B | 7.2B | 7B | 7B | 6.8B | 7.6B | 7.6B | 7.8B |
| Net debt | 6.6B | 6.5B | 6.4B | 6.3B | 6.7B | 6.6B | 6.5B | 6.5B | 6.4B | 7.2B | 7.2B | 7.3B |
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 | 131M | 328.9M | 103.2M | 438.5M | 625.2M | 800.6M | 649M | 608.6M | 761.7M | 798.7M |
| Depreciation & amortization | 228.7M | 237.2M | 518.5M | 775.2M | 725.3M | 667.4M | 671.6M | 670.4M | 680.1M | 703.8M |
| Stock-based compensation | 50.5M | 41.5M | 96.9M | 72.4M | 87.8M | 114M | 124.8M | 159.5M | 203.3M | 257.7M |
| Change in working capital | 70M | 22.2M | -64.1M | 122.4M | -18.6M | -113.2M | -97.3M | 10.1M | -147.5M | -80.4M |
| Operating cash flow | 396.9M | 488.3M | 562.3M | 1.3B | 1.3B | 1.4B | 1.3B | 1.4B | 1.4B | 1.7B |
| Capital expenditure | -27.9M | -35.5M | -23.9M | -56.8M | -32.5M | -46M | -52M | -56.5M | -56.6M | -221.9M |
| Investing cash flow | -485.7M | -52.9M | -7.1B | -75.9M | -138.8M | 3.1M | -1.7B | -73.2M | -686.7M | -1.3B |
| Dividends paid | -50.1M | -54.4M | -70.9M | -107.7M | -136.1M | -174M | -203.1M | -220.9M | -244.9M | -253.8M |
| Share repurchases | -15K | 0 | 0 | -60.3M | -227.7M | -487.9M | -476.1M | -471.6M | -737.5M | -1B |
| Financing cash flow | -275.3M | -528.2M | 7.4B | -639.1M | -1.6B | 359M | -1.3B | 597.4M | -507.4M | -669M |
| Net change in cash | -364.1M | -92.8M | 939.5M | 634.8M | -478.5M | 1.8B | -1.7B | 1.9B | 196.5M | -189.3M |
| Free cash flow | 380.9M | 425.9M | 551M | 1.2B | 1.1B | 1.3B | 926M | 963.6M | 1.1B | 1.4B |
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 | 156.6M | 194.9M | 158M | 190.7M | 164.6M | 248.4M | 213.2M | 181.1M | 210.4M | 194M | 226.3M | 235.3M |
| Depreciation & amortization | 168.6M | 170M | 165.5M | 167.5M | 171.3M | 175.8M | 170.8M | 174.9M | 175.4M | 182.7M | 181M | 180.9M |
| Stock-based compensation | 42.1M | 42M | 45.1M | 50.6M | 52.2M | 55.4M | 52.7M | 60.2M | 60M | 84.8M | 61.7M | 62M |
| Change in working capital | -72.4M | 87.9M | -37.6M | -78.4M | -65.1M | 33.6M | -5.7M | -118.3M | -123.8M | 167.4M | 30.6M | -136M |
| Operating cash flow | 261.8M | 504.3M | 302.9M | 314.3M | 321.3M | 452.1M | 408.1M | 282.3M | 456.2M | 643.5M | 299.7M | 416.7M |
| Capital expenditure | -16.5M | -15.8M | -2.5M | -10.1M | -25.8M | -18.2M | -12.7M | -22.9M | -55.7M | -66.4M | -62M | -63.9M |
| Investing cash flow | -9M | -47M | -600K | -7.7M | -669M | -9.4M | -16.3M | -22.2M | -52.5M | -1.1B | -59.5M | -61.1M |
| Dividends paid | -59.7M | -60M | -59.7M | -60.1M | -62.8M | -62.3M | -61.6M | -60.9M | -65.8M | -65.5M | -65.3M | -64M |
| Share repurchases | -96.9M | -130.6M | -52.9M | -227M | -89.4M | -368.2M | -206.9M | -270.3M | -240.1M | -318.7M | -168M | -437.7M |
| Financing cash flow | 238.5M | 1.5B | -889.3M | -812M | 640.1M | 553.8M | 733.5M | -2B | 74M | 485.3M | -763.4M | -4.6M |
| Net change in cash | 491.3M | 1.9B | -587M | -505.4M | 292.4M | 996.5M | 1.1B | -1.7B | 477.7M | 18.9M | -523.2M | 351M |
| Free cash flow | 182.3M | 318.5M | 124.7M | 324.7M | 261.2M | 422.3M | 212.5M | 297.2M | 365.8M | 566.6M | 231.7M | 339.5M |
| Mar 3, 2025 | $0.25 |
| Dec 2, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Jun 27, 2016 | 2:1 |