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 | $2.12 | $2.56 | +20.8% | — | — | — |
| Q3 26 | $1.38 | $1.8 | +30.4% | — | — | — |
| Q2 26 | $0.6 | $0.69 | +15.0% | — | — | — |
| Q1 26 | $0.38 | $0.48 | +26.3% | — | — | — |
| Q4 25 | $0.62 | $0.75 | +21.0% | — | — | — |
| Q3 25 | $0.91 | $0.95 | +4.4% | — | — | — |
| Q2 25 | $0.79 | $0.9 | +13.9% | — | — | — |
| Q1 25 | $0.77 | $0.86 | +11.7% | — | — | — |
| Q4 24 | $0.33 | $0.51 | +54.5% | — | — | — |
| Q3 24 | $0.72 | $0.79 | +9.7% | — | — | — |
| Q2 24 | $0.73 | $0.8 | +9.6% | — | — | — |
| Q1 24 | $0.66 | $0.79 | +19.7% | — | — | — |
| Q4 23 | $0.43 | $0.55 | +27.9% | — | — | — |
| Q3 23 | $0.75 | $0.92 | +22.7% | — | — | — |
| Q2 23 | $1.04 | $1.15 | +10.6% | — | — | — |
| Q1 23 | $1.14 | $1.21 | +6.1% | — | — | — |
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 | — | $3.48 | — | — | $3.2B | — |
| FY24 | — | $3.41 | — | — | $2.8B | — |
| FY23 | — | $2.91 | — | — | $2.7B | — |
| FY22 | — | $4.52 | — | — | $3.2B |
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 | $1.8B | $2.1B | $2.1B | $2.3B | $3.1B | $3.7B | $3.2B | $2.7B | $2.8B | $3.2B |
| YoY change | +6.93% | +21.9% | -1.68% | +9.24% | +36% | +18.6% | -14.8% | -15.2% | +5.36% | +13.1% |
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 | 1.8B | 2.1B | 2.1B | 2.3B | 3.1B | 3.7B | 3.2B | 2.7B | 2.8B | 3.2B |
| Cost of revenue | 794.6M | 915.2M | 880.4M | 955.1M | 1.3B | 1.5B | 1.3B | 1.1B | 1.2B | 1.3B |
| Gross profit | 958.6M | 1.2B | 1.2B | 1.3B | 1.8B | 2.2B | 1.9B | 1.5B | 1.6B | 1.9B |
| Gross margin | 54.7% | 57.2% | 58.1% | 58.4% | 57.2% | 59.6% | 59.2% | 57.4% | 58.5% | 58.2% |
| Research & development | 292.2M | 307.3M | 301.5M | 322.8M | 375M | 427.6M | 440.6M | 418.1M | 460.9M | 504.6M |
| Selling, general & administrative | 316.5M | 348.9M | 390.7M | 437.1M | 464.8M | 547.6M | 558.1M | 577.3M | 617M | 648.9M |
| Operating expenses | 608.7M | 656.2M | 692.2M | 759.9M | 839.7M | 975.2M | 998.7M | 995.4M | 1.1B | 1.2B |
| Operating income | 297.3M | 534.7M | 489M | 539.8M | 915.2M | 1.2B | 849.1M | 522.3M | 552.2M | 688.6M |
| Operating margin | 17% | 25% | 23.3% | 23.5% | 29.3% | 32.7% | 26.9% | 19.5% | 19.6% | 21.6% |
| Non-operating income, net | -358M | -6.4M | -19.9M | -8.8M | 4M | -33.9M | -11.4M | -20.3M | 35.7M | -44.2M |
| Pretax income | -55.1M | 524.4M | 467.8M | 525.8M | 901M | 1.2B | 840.4M | 525.6M | 609.1M | 653.3M |
| Income tax | -11.6M | 266.7M | 16M | 58.3M | 116.9M | 146.4M | 124.9M | 76.8M | 59.5M | 79.3M |
| Net income | -43.4M | 257.7M | 451.8M | 467.5M | 784.1M | 1B | 715.5M | 448.8M | 542.4M | 554M |
| Net margin | -2.48% | 12.1% | 21.5% | 20.4% | 25.1% | 27.4% | 22.7% | 16.8% | 19.2% | 17.4% |
| EBITDA | 428.8M | 663.5M | 618M | 654.9M | 1B | 1.3B | 972M | 661.5M | 690.9M | 826.6M |
| EPS | -0.21 | 1.3 | 2.41 | 2.81 | 4.72 | 6.19 | 4.52 | 2.91 | 3.41 | 3.48 |
| Diluted EPS | -0.21 | 1.28 | 2.35 | 2.67 | 4.28 | 5.56 | 4.22 | 2.73 | 3.32 | 3.47 |
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 | 703.7M | 670.6M | 599.8M | 729.9M | 737.3M | 752.9M | 685.7M | 651.8M | 769.2M | 1.1B | 1.3B | 1.3B |
| Cost of revenue | 305.4M | 291.1M | 260.5M | 304M | 300.8M | 305.6M | 270.3M | 278.8M | 319.9M | 463.6M | 501.5M | 534.4M |
| Gross profit | 398.3M | 379.5M | 339.3M | 425.8M | 436.5M | 447.3M | 415.3M | 373M | 449.3M | 619.7M | 780.9M | 794.6M |
| Gross margin | 56.6% | 56.6% | 56.6% | 58.3% | 59.2% | 59.4% | 60.6% | 57.2% | 58.4% | 57.2% | 60.9% | 59.8% |
| Research & development | 104.4M | 102.2M | 103.2M | 111.8M | 117.5M | 128.4M | 118.2M | 118.4M | 124.8M | 143.3M | 135.6M | 156.3M |
| Selling, general & administrative | 138.3M | 142.3M | 149.2M | 154.5M | 157.6M | 155.7M | 157.3M | 157.8M | 169.1M | 164.7M | 166.7M | 192.5M |
| Operating expenses | 242.7M | 244.5M | 252.4M | 266.3M | 275.1M | 284.1M | 275.4M | 276.2M | 293.9M | 308M | 302.3M | 348.8M |
| Operating income | 150.8M | 130.3M | 82.2M | 154.9M | 156.6M | 158.5M | 135.3M | 93.1M | 151.9M | 308.3M | 476.4M | 440.8M |
| Operating margin | 21.4% | 19.4% | 13.7% | 21.2% | 21.2% | 21.1% | 19.7% | 14.3% | 19.7% | 28.5% | 37.1% | 33.2% |
| Non-operating income, net | -12.5M | 1.4M | -16.3M | 59.3M | -1.9M | -5.2M | -20.6M | -102K | -5.7M | -17.8M | -10M | 2.6M |
| Pretax income | 144.3M | 139.8M | 72.9M | 219.4M | 159M | 157.8M | 119M | 96.6M | 148.1M | 289.6M | 465.7M | 443.6M |
| Income tax | 16.2M | 22.8M | 8.7M | 33.1M | 12.3M | 5.4M | 14.5M | 12.3M | 23.3M | 29.2M | 62.2M | 66.8M |
| Net income | 128.1M | 117.1M | 64.2M | 186.3M | 145.6M | 146.3M | 98.9M | 78.4M | 119.6M | 257.2M | 398.9M | 374.9M |
| Net margin | 18.2% | 17.5% | 10.7% | 25.5% | 19.8% | 19.4% | 14.4% | 12% | 15.5% | 23.7% | 31.1% | 28.2% |
| EBITDA | 180.2M | 174.6M | 105.9M | 195.7M | 194.7M | 194.4M | 164.6M | 131.1M | 186.5M | 344.4M | 504.9M | 483.3M |
| EPS | 0.83 | 0.77 | 0.42 | 1.18 | 0.89 | 0.9 | 0.61 | 0.49 | 0.75 | 1.64 | 2.55 | 2.39 |
| Diluted EPS | 0.78 | 0.72 | 0.4 | 1.14 | 0.89 | 0.9 | 0.61 | 0.49 | 0.75 | 1.63 | 2.53 | 2.38 |
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 | 5.1B | 8.3B | 5.9B | 11.6B | 19.9B | 27B | 13.8B | 16.7B | 20B | 30.8B | 62.7B |
| Enterprise value | 4.3B | 6.9B | 5.2B | 11.2B | 19B | 25.8B | 13.1B | 16B | 19.5B | 30.8B | 62.1B |
| Shares outstanding | 202.6M | 198.1M | 187.7M | 170.4M | 166.1M | 165M | 158.4M | 154.3M | 159.1M | 159.1M | 159.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 32.2 | 13 | 24.9 | 25.4 | 26.6 | 19.3 | 37.3 | 36.9 | 55.6 | 53.9 |
| P/S | 2.93 | 3.88 | 2.8 | 5.06 | 6.38 | 7.29 | 4.39 | 6.26 | 7.1 | 9.65 | 13.8 |
| P/B | 2.81 | 4.24 | 3.87 | 7.85 | 9.01 | 10.5 | 5.65 | 6.63 | 7.11 | 11 | 17.9 |
| EV/EBITDA | 10.1 | 10.4 | 8.34 | 17.1 | 18.3 | 19.6 | 13.5 | 24.2 | 28.2 | 37.2 | 41.2 |
| EV/Sales | 2.46 | 3.22 | 2.45 | 4.87 | 6.07 | 6.97 | 4.15 | 5.98 | 6.92 | 9.64 | 13.9 |
| Earnings yield | — | 3.11% | 7.67% | 4.02% | 3.94% | 3.76% | 5.17% | 2.68% | 2.71% | 1.8% | 1.85% |
| FCF yield | 7.19% | 6.28% | 6.16% | 3.82% | 3.43% | 3.58% | 3% | 2.54% | 2.37% | 1.46% | 0.7% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.7% | 57.2% | 58.1% | 58.4% | 57.2% | 59.6% | 59.2% | 57.4% | 58.5% | 58.2% | 59.8% |
| Operating margin | 17% | 25% | 23.3% | 23.5% | 29.3% | 32.7% | 26.9% | 19.5% | 19.6% | 21.6% | 33.2% |
| Net margin | -2.48% | 12.1% | 21.5% | 20.4% | 25.1% | 27.4% | 22.7% | 16.8% | 19.2% | 17.4% | 25.8% |
| ROE | -2.37% | 13.2% | 29.7% | 31.6% | 35.5% | 39.6% | 29.2% | 17.8% | 19.2% | 19.8% | 36.5% |
| ROA | -1.57% | 8.29% | 16.7% | 16.8% | 21.5% | 26.6% | 20.4% | 12.9% | 14.6% | 13.2% | 19.7% |
| ROIC | 29.7% | 48.5% | 60.1% | 46.6% | 63.9% | 76.5% | 42.8% | 24.9% | 21.7% | 21.9% | 37% |
| Return on tangible assets | -2.05% | 10.5% | 26.7% | 27.4% | 30.8% | 36.2% | 27.6% | 17.4% | 18.8% | 18.2% | 33.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.36 | 5 | 3.64 | 3.08 | 3.45 | 3.2 | 3.03 | 3.28 | 2.91 | 1.75 | 2.13 |
| Quick ratio | 3.99 | 4.76 | 3.32 | 2.71 | 3.13 | 2.9 | 2.59 | 2.81 | 2.43 | 1.41 | 1.76 |
| Debt / equity | 0.19 | 0.19 | 0.25 | 0.31 | 0.21 | 0.07 | 0.05 | 0.03 | 0.03 | 0.1 | 0.03 |
| Debt / assets | 0.13 | 0.12 | 0.14 | 0.17 | 0.13 | 0.05 | 0.04 | 0.02 | 0.02 | 0.07 | 0.02 |
| Net debt / EBITDA | -1.93 | -2.13 | -1.19 | -0.69 | -0.93 | -0.9 | -0.78 | -1.11 | -0.76 | -0.05 | -0.17 |
| Interest coverage | -14.1 | 25.2 | 22.5 | 24.7 | 38.3 | 66.1 | 227 | 139.1 | 170.8 | 96.4 | 119.6 |
| Effective tax rate | 0% | 50.9% | 3.42% | 11.1% | 13% | 12.6% | 14.9% | 14.6% | 9.77% | 12.1% | 13.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.65 | 10.8 | 11.2 | 13.5 | 18.8 | 22.4 | 19.9 | 17.3 | 17.7 | 20 | 28.4 |
| EPS (basic) | -0.21 | 1.3 | 2.41 | 2.81 | 4.72 | 6.19 | 4.52 | 2.91 | 3.41 | 3.48 | 3.48 |
| EPS (diluted) | -0.21 | 1.28 | 2.35 | 2.67 | 4.28 | 5.56 | 4.22 | 2.73 | 3.32 | 3.47 | 7.29 |
| Book value per share | 9.03 | 9.86 | 8.11 | 8.69 | 13.3 | 15.5 | 15.5 | 16.4 | 17.7 | 17.6 | 22 |
| FCF per share | 1.83 | 2.63 | 1.93 | 2.61 | 4.12 | 5.86 | 2.62 | 2.76 | 2.98 | 2.83 | 5.07 |
| Cash per share | 5.82 | 8.98 | 5.95 | 5.35 | 8.65 | 8.28 | 5.65 | 5.31 | 3.77 | 2.02 | 2.27 |
| Capex per share | 0.42 | 0.53 | 0.61 | 0.79 | 1.11 | 0.8 | 1.03 | 1.03 | 1.25 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.86% | 4.93% | 5.44% | 5.87% | 5.93% | 3.58% | 5.17% | 5.97% | 7.02% | — | — |
| Capex / operating cash flow | 81.7% | 16.9% | 21.8% | 23.6% | 20.3% | 10.5% | 23.1% | 26.1% | 34.3% | — | — |
| Payout ratio | -112% | 21.5% | 14.9% | 13.1% | 8.48% | 6.5% | 9.74% | 15.1% | 14.1% | 13.8% | 6.87% |
| Dividend yield | 0.94% | 0.67% | 1.14% | 0.53% | 0.33% | 0.24% | 0.5% | 0.41% | 0.38% | 0.25% | 0.13% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.13 |
| May 21, 2026 | $0.13 |
| Feb 13, 2026 | $0.12 |
| Nov 24, 2025 | $0.12 |
| Sep 5, 2025 | $0.12 |
| May 22, 2025 |
| — |
| FY21 | — | $6.19 | — | — | $3.7B | — |
| FY20 | — | $4.72 | — | — | $3.1B | — |
| FY19 | — | $2.81 | — | — | $2.3B | — |
| FY18 | — | $2.41 | — | — | $2.1B | — |
| FY17 | — | $1.3 | — | — | $2.1B | — |
| FY16 | — | -$0.21 | — | — | $1.8B | — |
| 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 | $703.7M | $670.6M | $599.8M | $729.9M | $737.3M | $752.9M | $685.7M | $651.8M | $769.2M | $1.1B | $1.3B | $1.3B |
| YoY change | -14.9% | -8.37% | -2.87% | +6.64% | +4.77% | +12.3% | +14.3% | -10.7% | +4.33% | +43.9% | +87% | +103.9% |
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 | 1.2B | 1.8B | 1.1B | 911.2M | 1.4B | 1.4B | 894.4M | 819.7M | 599.7M | 322M |
| Receivables | 192.4M | 272.8M | 291.3M | 362.4M | 497.5M | 550.7M | 491.1M | 422.1M | 471.4M | 786.9M |
| Inventory | 136M | 107.5M | 153.5M | 196.7M | 222.2M | 243.3M | 325M | 310M | 298.5M | 379.6M |
| Total current assets | 1.6B | 2.3B | 1.7B | 1.7B | 2.4B | 2.6B | 2.3B | 2.2B | 1.8B | 1.9B |
| Property, plant & equipment | 155.8M | 170.1M | 173.9M | 270.5M | 341.1M | 329.6M | 363.4M | 391.2M | 395M | 418.7M |
| Goodwill & intangibles | 647.5M | 662.2M | 1B | 1.1B | 1.1B | 1B | 913.3M | 902.1M | 822.6M | 1.1B |
| Total assets | 2.8B | 3.1B | 2.7B | 2.8B | 3.7B | 3.8B | 3.5B | 3.5B | 3.7B | 4.2B |
| Accounts payable | 95.4M | 86.4M | 100.7M | 126.6M | 133.7M | 153.1M | 139.7M | 180.1M | 134.8M | 269.2M |
| Short-term debt | — | — | — | 19.5M | 53.9M | 39.2M | 68.7M | 17.5M | 18.7M | 219.3M |
| Total current liabilities | 372.7M | 454.3M | 476.3M | 539M | 700.9M | 805.1M | 746.3M | 660M | 624.6M | 1.1B |
| Long-term debt | 352.7M | 366M | 380M | 440.5M | 418.8M | 145.4M | 64.2M | 65.1M | 57.9M | 63.9M |
| Total liabilities | 933.8M | 1.2B | 1.2B | 1.3B | 1.4B | 1.2B | 1B | 960.9M | 889.4M | 1.4B |
| Shareholders' equity | 1.8B | 2B | 1.5B | 1.5B | 2.2B | 2.6B | 2.5B | 2.5B | 2.8B | 2.8B |
| Total debt | 352.7M | 366M | 380M | 460M | 472.8M | 184.6M | 132.9M | 82.6M | 76.6M | 283.2M |
| Net debt | 44.8M | -63.9M | -546.8M | -313.9M | -441.4M | -937.6M | -721.9M | -675M | -476.7M | -10.5M |
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 | 716.5M | 819.7M | 748.7M | 460.6M | 551.7M | 599.7M | 507.8M | 367.9M | 297.7M | 322M | 245.6M | 354.8M |
| Receivables | 455.9M | 422.1M | 426.3M | 470.3M | 484.4M | 471.4M | 460.4M | 433M | 593.8M | 786.9M | 1.1B | 1.1B |
| Inventory | 322.6M | 310M | 314.2M | 288.7M | 297.3M | 298.5M | 345.1M | 350.5M | 366.8M | 379.6M | 362.8M | 403.3M |
| Total current assets | 2.1B | 2.2B | 2.1B | 1.8B | 1.8B | 1.8B | 1.8B | 1.6B | 1.8B | 1.9B | 2.2B | 2.4B |
| Property, plant & equipment | 515.4M | 391.2M | 531.9M | 544.8M | 562.5M | 395M | 604.6M | 627.2M | 632.4M | 418.7M | 661.9M | 729.1M |
| Goodwill & intangibles | 880.6M | 902.1M | 875.6M | 861.1M | 881.4M | 822.6M | 854.6M | 1.2B | 1.1B | 1.1B | 1.1B | 1.5B |
| Total assets | 3.4B | 3.5B | 3.4B | 3.6B | 3.8B | 3.7B | 3.7B | 3.8B | 4B | 4.2B | 4.4B | 4.9B |
| Accounts payable | 176.1M | 180.1M | 153.9M | 160.8M | 158.5M | 134.8M | 187M | 172M | 227.8M | 269.2M | 344.7M | 383.4M |
| Short-term debt | 41.6M | 17.5M | 17.4M | 18.3M | 19.2M | 18.7M | 18.3M | 19.8M | 19M | 219.3M | 18.4M | 17.3M |
| Total current liabilities | 640.7M | 660M | 554.4M | 626.4M | 594.9M | 624.6M | 649.1M | 675.3M | 995M | 1.1B | 1B | 1.1B |
| Long-term debt | 69.4M | 65.1M | 65.6M | 61.9M | 60.3M | 57.9M | 50.4M | 54.7M | 49.7M | 63.9M | 64M | 82.9M |
| Total liabilities | 929.4M | 960.9M | 852.9M | 900.9M | 867.2M | 889.4M | 908.3M | 924.6M | 1.2B | 1.4B | 1.3B | 1.5B |
| Shareholders' equity | 2.4B | 2.5B | 2.6B | 2.7B | 2.9B | 2.8B | 2.8B | 2.8B | 2.7B | 2.8B | 3.1B | 3.5B |
| Total debt | 110.9M | 82.6M | 83M | 80.2M | 79.5M | 76.6M | 68.8M | 74.5M | 68.8M | 283.2M | 82.4M | 100.1M |
| Net debt | -526M | -675M | -624.4M | -341.7M | -430.6M | -476.7M | -406.9M | -264.8M | -203.9M | -10.5M | -159.5M | -249.4M |
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 | -43.4M | 257.7M | 451.8M | 467.5M | 784.1M | 1B | 715.5M | 448.8M | 542.4M | 554M |
| Depreciation & amortization | 120M | 108.1M | 113.2M | 120.7M | 126.7M | 125.5M | 110.7M | 110.9M | 119.7M | 128M |
| Stock-based compensation | 30.8M | 34.1M | 33.6M | 37.9M | 44.9M | 45.6M | 48.2M | 57.7M | 60.1M | 64M |
| Change in working capital | 55.8M | 186.7M | -100.8M | -22.8M | 421K | 82.5M | -126.8M | 39M | -89.8M | -57.4M |
| Operating cash flow | 104.4M | 622.9M | 523.9M | 570.1M | 913.4M | 1.3B | 706.2M | 612.2M | 578M | 674.4M |
| Capital expenditure | -85.3M | -105.4M | -114.4M | -134.6M | -185M | -132.5M | -163.2M | -159.6M | -198.1M | — |
| Investing cash flow | -640.5M | -262.8M | 923M | -236.4M | -569.8M | 120.4M | 43.8M | -179.6M | -622.3M | -144.6M |
| Dividends paid | -48.6M | -55.4M | -67.3M | -61.3M | -66.5M | -66M | -69.7M | -67.9M | -76.4M | -76.3M |
| Share repurchases | -146.3M | -200.3M | -823.5M | -500M | -88.5M | -600M | -752.1M | -397.2M | -198.6M | -702.1M |
| Financing cash flow | 170M | -232.3M | -883.4M | -559.6M | -163.8M | -1B | -888.6M | -515.4M | -275M | -578.4M |
| Net change in cash | -366M | 127.8M | 563.5M | -225.9M | 179.8M | 378.8M | -138.6M | -82.8M | -319.3M | -48.6M |
| Free cash flow | 369.9M | 521.1M | 362.5M | 444.1M | 684M | 965.9M | 414.7M | 425.6M | 474.1M | 450.4M |
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 | 128.1M | 117.1M | 64.2M | 186.3M | 145.6M | 146.3M | 98.9M | 78.4M | 119.6M | 257.2M | 398.9M | 374.9M |
| Depreciation & amortization | 28.1M | 27.9M | 28.1M | 30.2M | 30.3M | 31.1M | 30.3M | 31.4M | 30.5M | 35.8M | 32.7M | 33.6M |
| Stock-based compensation | 12.8M | 12.4M | 15.8M | 14.9M | 14.6M | 14.9M | 15.2M | 16.8M | 15.5M | 16.4M | 21.9M | 20.1M |
| Change in working capital | 38M | 90.6M | -118.2M | 33.5M | -48.3M | 43.3M | -4.7M | 41.1M | -55.3M | -38.5M | -198M | 118.6M |
| Operating cash flow | 195.4M | 231.7M | -20.5M | 256.8M | 125.1M | 216.6M | 134.1M | 155.9M | 49M | 281.6M | 265.1M | 469.1M |
| Capital expenditure | -34.6M | -44.3M | -44M | -44.8M | -51.8M | -57.4M | -64M | -50.4M | — | — | — | — |
| Investing cash flow | -27.5M | -30.4M | -24M | -481.1M | -49.8M | -67.5M | -61.8M | -178.5M | -20.8M | 2M | -2.6M | -180.6M |
| Dividends paid | -16.9M | -16.8M | -18.4M | -19M | -19.6M | -19.5M | -19.4M | -19.2M | -19M | -18.7M | -20.4M | -20.3M |
| Share repurchases | -118.6M | -50.7M | -22.1M | -8.2M | -24.7M | -143.5M | -157.5M | -117.4M | -243.8M | -183.4M | -5.5M | -68.7M |
| Financing cash flow | -144.8M | -91.1M | -40.5M | -212.2M | -44.3M | -163M | -176.9M | -136.6M | -62.8M | -202.2M | -225.9M | -89.1M |
| Net change in cash | 23.1M | 110.2M | -85M | -436.4M | 31M | -13.9M | -104.6M | -159.2M | -34.5M | 81.4M | 36.7M | 199.4M |
| Free cash flow | 139.7M | 204.4M | -36.7M | 171.2M | 114.4M | 225.2M | 97.6M | 131.7M | 2.4M | 218.8M | 200.4M | 378.4M |
| $0.12 |
| Feb 14, 2025 | $0.12 |
| Nov 25, 2024 | $0.12 |
| Date | Ratio |
|---|---|
| Sep 1, 1999 | 2:1 |
| Aug 30, 1995 | 2:1 |
| Aug 1, 1983 | 2:1 |
| Oct 25, 1982 | 2:1 |