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 | $0.32 | $0.34 | +6.3% | — | $1.2B | — |
| Q4 25 | $0.4 | $0.45 | +12.5% | — | $1.3B | — |
| Q3 25 | $0.38 | $0.43 | +13.2% | — | $1.4B | — |
| Q2 25 | $0.31 | $0.33 | +6.5% | — | $1.3B | — |
| Q1 25 | $0.33 | $0.35 | +6.1% | — | $1.4B | — |
| Q4 24 | $0.37 | $0.38 | +2.7% | — | $1.4B | — |
| Q3 24 | $0.31 | $0.32 | +3.2% | — | $1.3B | — |
| Q2 24 | $0.26 | $0.28 | +7.7% | — | $1.3B | — |
| Q1 24 | $0.27 | $0.28 | +3.7% | — | $1.2B | — |
| Q4 23 | $1.44 | $1.78 | +23.6% | — | $1.3B | — |
| Q3 23 | $1.18 | $1.29 | +9.3% | — | $1.2B | — |
| Q2 23 | $1.03 | $1.17 | +13.6% | — | $1.2B | — |
| Q1 23 | $1.21 | $1.34 | +10.7% | — | $894.8M | — |
| Q4 22 | $1.15 | $1.26 | +9.6% | — | $902.6M | — |
| Q3 22 | $1.05 | $1.08 | +2.9% | — | $890.2M | — |
| Q2 22 | $0.9 | $0.98 | +8.9% | — | $852.7M | — |
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 | — | $0.94 | — | — | $5.4B | — |
| FY24 | — | $1.25 | — | — | $5.2B | — |
| FY23 | — | $1.03 | — | — | $4.5B | — |
| FY22 | — | $0.98 | — | — | $3.5B |
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 | $2.6B | $2.8B | $3B | $3.1B | $3B | $3.2B | $3.5B | $4.5B | $5.2B | $5.4B |
| YoY change | +12.4% | +6.58% | +7.66% | +4.83% | -3.62% | +7.3% | +9.04% | +29.1% | +15% | +4.69% |
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 | 2.6B | 2.8B | 3B | 3.1B | 3B | 3.2B | 3.5B | 4.5B | 5.2B | 5.4B |
| Cost of revenue | 2.3B | 2.4B | 2.6B | 2.7B | 2.5B | 2.7B | 2.9B | 3.8B | 4.3B | 4.5B |
| Gross profit | 330.2M | 353.6M | 384.5M | 408.2M | 446.5M | 498.4M | 575.6M | 725M | 866.4M | 961.3M |
| Gross margin | 12.8% | 12.8% | 13% | 13.1% | 14.9% | 15.5% | 16.4% | 16% | 16.7% | 17.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 172M | 177.2M | 190.1M | 200.2M | 204.6M | 223M | 234.8M | 305.1M | 356M | 357.7M |
| Operating expenses | 172M | 177.2M | 190.1M | 200.2M | 204.6M | 223M | 234.8M | 305.1M | 356M | 357.7M |
| Operating income | 158.2M | 176.4M | 194.3M | 208M | 241.9M | 275.4M | 340.8M | 419.9M | 510.4M | 603.6M |
| Operating margin | 6.12% | 6.41% | 6.56% | 6.69% | 8.08% | 8.57% | 9.73% | 9.29% | 9.82% | 11.1% |
| Non-operating income, net | -22.4M | 6.9M | -4.3M | -19.2M | -829K | 3.3M | 19.6M | 27.6M | -9.7M | -195.2M |
| Pretax income | 124.5M | 171.8M | 174.6M | 175.1M | 228M | 266.9M | 348.8M | 401M | 463.5M | 377.6M |
| Income tax | 40.6M | 53.8M | 37.6M | 16.4M | 54.1M | 34M | 85.6M | 127.5M | 130M | 129.7M |
| Net income | 83.9M | 117.9M | 137M | 158.8M | 173.9M | 232.8M | 263.2M | 273.5M | 333.4M | 247.9M |
| Net margin | 3.25% | 4.28% | 4.62% | 5.11% | 5.81% | 7.25% | 7.51% | 6.05% | 6.41% | 4.56% |
| EBITDA | 204.8M | 222.9M | 234.8M | 238.5M | 267.9M | 300.1M | 389.5M | 576.4M | 591.4M | 671.7M |
| EPS | 0.29 | 0.41 | 0.49 | 0.58 | 0.64 | 0.86 | 0.98 | 1.03 | 1.25 | 0.94 |
| Diluted EPS | 0.28 | 0.41 | 0.48 | 0.57 | 0.63 | 0.85 | 0.97 | 1.02 | 1.23 | 0.93 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.3B | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B | 1.3B | 1.2B | 1.2B | 1.3B |
| Cost of revenue | 1B | 1B | 1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 990.3M | 1B | 1.1B |
| Gross profit | 212.1M | 190.5M | 207.5M | 223.2M | 245.3M | 221.5M | 214.2M | 251.5M | 274.1M | 220.4M | 214.1M | 243.2M |
| Gross margin | 16.8% | 15.5% | 16.6% | 16.6% | 17.8% | 15.6% | 16.2% | 18.4% | 20.6% | 18.2% | 17.5% | 18.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 77.2M | 79.4M | 89.8M | 94M | 92.7M | 84M | 84.1M | 86.6M | 102.7M | 86.8M | 82.6M | 85.2M |
| Operating expenses | 77.2M | 79.4M | 89.8M | 94M | 92.7M | 84M | 84.1M | 86.6M | 102.7M | 86.8M | 82.6M | 85.2M |
| Operating income | 134.9M | 111.1M | 117.7M | 129.1M | 152.5M | 137.5M | 130.1M | 164.9M | 171.4M | 133.5M | 131.5M | 158M |
| Operating margin | 10.7% | 9.04% | 9.4% | 9.61% | 11.1% | 9.68% | 9.84% | 12% | 12.9% | 11% | 10.8% | 12.1% |
| Non-operating income, net | -27.5M | — | — | -500K | -9.2M | -115M | -90.5M | 58K | 9.9M | 15.2M | 4.7M | -77K |
| Pretax income | 94.4M | 101.5M | 107.8M | 118.7M | 135.4M | 15.3M | 31.1M | 156.7M | 174.5M | 141.6M | 127.3M | 150.8M |
| Income tax | 40.7M | 26.5M | 31.3M | 32.9M | 39.3M | 14.5M | 25.7M | 42.8M | 46.6M | 36.4M | 33.5M | 41M |
| Net income | 53.7M | 75M | 76.5M | 85.8M | 96.2M | 778K | 5.4M | 113.9M | 127.9M | 105.2M | 93.8M | 109.8M |
| Net margin | 4.26% | 6.1% | 6.11% | 6.38% | 7% | 0.05% | 0.41% | 8.31% | 9.61% | 8.69% | 7.69% | 8.39% |
| EBITDA | 158.8M | 130.6M | 135.4M | 148.6M | 176.8M | 153.6M | 144M | 178.6M | 195.9M | 155.3M | 150.5M | 172.8M |
| EPS | 0.2 | 0.28 | 0.29 | 0.32 | 0.36 | 0 | 0.02 | 0.43 | 0.49 | 0.4 | 0.36 | 0.42 |
| Diluted EPS | 0.2 | 0.28 | 0.28 | 0.32 | 0.35 | 0 | 0.02 | 0.43 | 0.48 | 0.4 | 0.36 | 0.42 |
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 | 2.1B | 2.6B | 3.8B | 4.8B | 5.2B | 8.1B | 6.9B | 8.1B | 12.6B | 8.8B | 8.7B |
| Enterprise value | 2.3B | 2.8B | 3.9B | 4.9B | 5.6B | 8.4B | 7.2B | 9B | 13.4B | 9.7B | 9.5B |
| Shares outstanding | 290.9M | 284.6M | 278.4M | 274.9M | 271.2M | 270.4M | 268.1M | 266M | 267.4M | 264.7M | 264.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.6 | 22.5 | 27.8 | 30 | 29.8 | 34.7 | 26.2 | 29.6 | 37.8 | 35.6 | 20.2 |
| P/S | 0.8 | 0.96 | 1.28 | 1.54 | 1.73 | 2.51 | 1.97 | 1.79 | 2.43 | 1.62 | 1.97 |
| P/B | 2.37 | 2.85 | 3.93 | 4.82 | 4.99 | 6.54 | 5.83 | 5.76 | 6.89 | 4.96 | 4.63 |
| EV/EBITDA | 11 | 12.6 | 16.8 | 20.7 | 20.8 | 27.9 | 18.4 | 15.6 | 22.6 | 14.4 | 14.5 |
| EV/Sales | 0.87 | 1.02 | 1.33 | 1.59 | 1.86 | 2.6 | 2.05 | 1.99 | 2.58 | 1.77 | 2.17 |
| Earnings yield | 4.06% | 4.45% | 3.6% | 3.33% | 3.36% | 2.88% | 3.82% | 3.38% | 2.64% | 2.81% | 4.96% |
| FCF yield | 6.3% | 4.97% | 4.63% | 4.03% | 4.83% | 3.66% | 4.72% | 4.22% | 2.7% | 4.97% | 4.57% |
| PEG | — | — | — | — | — | — | — | — | — | — | -8.68 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.8% | 12.8% | 13% | 13.1% | 14.9% | 15.5% | 16.4% | 16% | 16.7% | 17.7% | 18.6% |
| Operating margin | 6.12% | 6.41% | 6.56% | 6.69% | 8.08% | 8.57% | 9.73% | 9.29% | 9.82% | 11.1% | 14.3% |
| Net margin | 3.25% | 4.28% | 4.62% | 5.11% | 5.81% | 7.25% | 7.51% | 6.05% | 6.41% | 4.56% | 10% |
| ROE | 9.64% | 12.7% | 14.2% | 16% | 16.8% | 18.9% | 22.2% | 19.5% | 18.2% | 13.9% | 24.3% |
| ROA | 4.66% | 6.2% | 6.99% | 7.39% | 7.31% | 9.04% | 10% | 7.16% | 7.95% | 5.79% | 8.54% |
| ROIC | 10.1% | 11.1% | 13.9% | 16.5% | 12.9% | 15.8% | 17.6% | 12.3% | 14% | 15.2% | 16.5% |
| Return on tangible assets | 31.4% | 32.1% | 41.6% | 59.9% | 47.8% | 82.1% | 76.6% | -95% | -150.4% | -413.8% | -149.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.94 | 1.94 | 1.7 | 1.4 | 1.26 | 1.26 | 1.26 | 1.12 | 1.25 | 1.18 | 1.18 |
| Quick ratio | 1.94 | 1.94 | 1.7 | 1.4 | 1.26 | 1.26 | 1.26 | 1.12 | 1.25 | 1.18 | 1.18 |
| Debt / equity | 0.4 | 0.38 | 0.29 | 0.28 | 0.53 | 0.37 | 0.39 | 0.78 | 0.56 | 0.55 | 0.55 |
| Debt / assets | 0.19 | 0.19 | 0.14 | 0.13 | 0.23 | 0.18 | 0.18 | 0.29 | 0.24 | 0.23 | 0.23 |
| Net debt / EBITDA | 0.91 | 0.75 | 0.56 | 0.65 | 1.48 | 0.96 | 0.71 | 1.6 | 1.32 | 1.22 | 1.18 |
| Interest coverage | 11 | 15 | 11.1 | 12.4 | 16.8 | 21.9 | 27.1 | 8.65 | 11.4 | 10.3 | 15.9 |
| Effective tax rate | 32.6% | 31.3% | 21.5% | 9.35% | 23.7% | 12.8% | 24.5% | 31.8% | 28.1% | 34.3% | 26.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.88 | 9.68 | 10.6 | 11.3 | 11 | 11.9 | 13.1 | 17 | 19.4 | 20.6 | 16.7 |
| EPS (basic) | 0.29 | 0.41 | 0.49 | 0.58 | 0.64 | 0.86 | 0.98 | 1.03 | 1.25 | 0.94 | 0.94 |
| EPS (diluted) | 0.28 | 0.41 | 0.48 | 0.57 | 0.63 | 0.85 | 0.97 | 1.02 | 1.23 | 0.93 | 1.66 |
| Book value per share | 2.99 | 3.26 | 3.47 | 3.6 | 3.83 | 4.56 | 4.41 | 5.28 | 6.85 | 6.72 | 7.23 |
| FCF per share | 0.45 | 0.46 | 0.63 | 0.7 | 0.92 | 1.09 | 1.21 | 1.28 | 1.27 | 1.66 | 2.11 |
| Cash per share | 0.55 | 0.67 | 0.53 | 0.44 | 0.58 | 0.62 | 0.69 | 0.63 | 0.87 | 0.63 | 0.9 |
| Capex per share | 0.01 | 0 | — | 0 | 0.07 | 0 | — | — | — | 0.07 | 0.07 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.12% | 0.03% | — | 0.02% | 0.59% | 0.02% | — | — | — | 0.34% | 0.38% |
| Capex / operating cash flow | 2.52% | 0.67% | — | 0.4% | 6.38% | 0.16% | — | — | — | 4.07% | 3.38% |
| Payout ratio | 23.5% | 18.4% | 17.9% | 18.7% | 20% | 17.2% | 17.5% | 19.1% | 17.6% | 26.2% | 16.1% |
| Dividend yield | 0.96% | 0.82% | 0.64% | 0.62% | 0.67% | 0.5% | 0.67% | 0.64% | 0.47% | 0.74% | 0.85% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 13, 2026 | $0.072 |
| May 14, 2026 | $0.072 |
| Feb 12, 2026 | $0.065 |
| Dec 1, 2025 | $0.065 |
| Aug 15, 2025 | $0.065 |
| — |
| FY21 | — | $0.86 | — | — | $3.2B | — |
| FY20 | — | $0.64 | — | — | $3B | — |
| FY19 | — | $0.58 | — | — | $3.1B | — |
| FY18 | — | $0.49 | — | — | $3B | — |
| FY17 | — | $0.41 | — | — | $2.8B | — |
| FY16 | — | $0.29 | — | — | $2.6B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3B | $1.2B | $1.3B | $1.3B | $1.4B | $1.4B | $1.3B | $1.4B | $1.3B | $1.2B | $1.2B | $1.3B |
| YoY change | +39.7% | +37.3% | +8.06% | +11.2% | +9.03% | +15.7% | +5.63% | +1.9% | -3.23% | -14.8% | -7.71% | -4.47% |
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 | 160.5M | 190M | 146.2M | 120.7M | 157.5M | 166.6M | 185.1M | 168.8M | 232.7M | 167.5M |
| Receivables | 364.3M | 376.3M | 464.1M | 497M | 402.8M | 432.8M | 491.7M | 672.7M | 707.4M | 855M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 935.4M | 1B | 1.1B | 1.1B | 999.8M | 1.1B | 1.2B | 1.4B | 1.5B | 1.6B |
| Property, plant & equipment | 67.8M | 56.8M | 43.3M | 39.4M | 274.9M | 253.2M | 214.6M | 250.8M | 251M | 263.8M |
| Goodwill & intangibles | 1.5B | 1.5B | 1.6B | 1.9B | 2B | 2.3B | 2.3B | 4.1B | 4.4B | 4.3B |
| Total assets | 1.8B | 1.9B | 2B | 2.1B | 2.4B | 2.6B | 2.6B | 3.8B | 4.2B | 4.3B |
| Accounts payable | 158.8M | 177.6M | 160.2M | 206.6M | 111.8M | 128.8M | 147.4M | 173.3M | 197.4M | 204.7M |
| Short-term debt | 15.5M | 15.6M | 12.6M | 12.5M | 118.9M | 80M | 70.4M | 65M | 63.4M | 69.1M |
| Total current liabilities | 481.1M | 537.7M | 618.1M | 770M | 793.5M | 848.5M | 916M | 1.2B | 1.2B | 1.4B |
| Long-term debt | 331.5M | 341.3M | 264.7M | 263.9M | 434.4M | 374.3M | 392.5M | 1B | 952.7M | 918.1M |
| Total liabilities | 931.4M | 974.1M | 992.3M | 1.2B | 1.3B | 1.3B | 1.4B | 2.4B | 2.4B | 2.5B |
| Shareholders' equity | 869.4M | 928.6M | 967.1M | 989.5M | 1B | 1.2B | 1.2B | 1.4B | 1.8B | 1.8B |
| Total debt | 347M | 356.9M | 277.3M | 276.4M | 553.3M | 454.2M | 462.9M | 1.1B | 1B | 987.2M |
| Net debt | 186.6M | 166.9M | 131.1M | 155.7M | 395.7M | 287.7M | 277.8M | 920.4M | 783.5M | 819.7M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 168.8M | 198.7M | 210.3M | 212.3M | 232.7M | 248.1M | 179.4M | 242.8M | 167.5M | 269.4M | 223.6M | 230.8M |
| Receivables | 672.7M | 700.9M | 674.1M | 685.2M | 707.4M | 707.4M | 874.8M | 795.9M | 855M | 778M | 720.2M | 735.3M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.7B | 1.6B | 1.6B | 1.6B | 1.5B | 1.6B |
| Property, plant & equipment | 250.8M | 254.5M | 254.8M | 238M | 251M | 239.2M | 251.5M | 256.4M | 263.8M | 264.9M | 271.9M | 263.6M |
| Goodwill & intangibles | 4.1B | 4.2B | 4.3B | 4.3B | 4.4B | 4.2B | 4.1B | 4.5B | 4.3B | 4.4B | 4.7B | 4.7B |
| Total assets | 3.8B | 4B | 4.1B | 4.1B | 4.2B | 4.2B | 4.2B | 4.4B | 4.3B | 4.3B | 4.4B | 4.4B |
| Accounts payable | 173.3M | 207.1M | 215.6M | 198.3M | 197.4M | 238.2M | 262.3M | 234.6M | 204.7M | 196.7M | 204.8M | 220.6M |
| Short-term debt | 65M | 68.1M | 70.8M | 65.9M | 63.4M | 61.2M | 315.9M | 64.1M | 69.1M | 69.7M | 73.7M | 74.7M |
| Total current liabilities | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.5B | 1.4B | 1.4B | 1.2B | 1.2B | 1.3B |
| Long-term debt | 1B | 1.1B | 1.1B | 990.7M | 952.7M | 1B | 907.4M | 1B | 918.1M | 988.7M | 1B | 948.8M |
| Total liabilities | 2.4B | 2.4B | 2.5B | 2.4B | 2.4B | 2.5B | 2.6B | 2.6B | 2.5B | 2.4B | 2.5B | 2.5B |
| Shareholders' equity | 1.4B | 1.5B | 1.6B | 1.7B | 1.8B | 1.7B | 1.6B | 1.7B | 1.8B | 1.8B | 1.9B | 1.9B |
| Total debt | 1.1B | 1.2B | 1.2B | 1.1B | 1B | 1.1B | 1.2B | 1.1B | 987.2M | 1.1B | 1.1B | 1B |
| Net debt | 920.4M | 954.3M | 950.9M | 844.3M | 783.5M | 836.3M | 1B | 828.8M | 819.7M | 788.9M | 886.1M | 792.7M |
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 | 83.9M | 117.9M | 137M | 158.8M | 173.9M | 232.8M | 263.2M | 273.5M | 333.4M | 247.9M |
| Depreciation & amortization | 45.6M | 45.8M | 38.6M | 28.8M | 24.6M | 23.8M | 27M | 61.2M | 73.7M | 58.3M |
| Stock-based compensation | 13M | 13.4M | 19.6M | 17.6M | 19.4M | 23.1M | 26.2M | 28.6M | 31.2M | 33.9M |
| Change in working capital | -32.1M | -25.9M | -4.5M | -5.6M | 74M | 62.1M | -58.7M | -29.6M | -52.5M | 59.3M |
| Operating cash flow | 122.1M | 134.3M | 163.2M | 163.1M | 277.5M | 299.5M | 258.9M | 325.7M | 372.9M | 457.7M |
| Capital expenditure | 3.1M | 905K | — | 651K | 17.7M | 492K | — | — | — | -18.6M |
| Investing cash flow | -79M | -6.3M | -32.9M | -82.9M | -33.1M | -83.9M | -45.2M | -744.3M | -92.9M | -106.8M |
| Dividends paid | -19.7M | -21.7M | -24.5M | -29.7M | -34.7M | -40M | -46.1M | -52.1M | -58.8M | -65M |
| Share repurchases | -99.5M | -100M | -75M | -100M | -117.2M | -60M | -200M | 0 | 0 | -250M |
| Financing cash flow | -25.4M | -98.3M | -182M | -146.8M | -173.4M | -221.3M | -251.4M | 381.8M | -194.4M | -410.7M |
| Net change in cash | 17.7M | 29.7M | -51.6M | -66.5M | 71.1M | -5.7M | -37.6M | -36.8M | 85.6M | -59.8M |
| Free cash flow | 130.1M | 131.7M | 176M | 192.3M | 250.2M | 295.8M | 325.6M | 341.6M | 340.6M | 439.1M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 53.7M | 75M | 76.5M | 85.8M | 96.2M | 778K | 5.4M | 113.9M | 127.9M | 105.2M | 93.8M | 109.8M |
| Depreciation & amortization | 18M | 19.5M | 17.7M | 19.5M | 17M | 16.1M | 13.9M | 13.7M | 14.6M | 14M | 14.3M | 14.8M |
| Stock-based compensation | 7M | 7.6M | 8M | 8.1M | 7.4M | 8.1M | 8.9M | 8.8M | 8.2M | 8.2M | 9.5M | 9.8M |
| Change in working capital | -44M | 17.3M | 5.3M | -55.3M | -19.8M | 117.1M | -134.1M | 141.5M | -65.2M | 89.7M | -1.2M | 7.4M |
| Operating cash flow | -3.3M | 117.9M | 102M | 59.6M | 93.4M | 140.9M | -118M | 349.6M | 100.8M | 72.3M | 165.3M | 228.9M |
| Capital expenditure | — | — | — | — | — | — | — | -4.4M | -5.2M | -4.2M | -6M | -3.8M |
| Investing cash flow | 276K | 22K | 76K | -21.3M | 76K | — | -5.7M | -95.5M | 1.5M | 37.5M | -182.3M | -20.7M |
| Dividends paid | -13.8M | -13.9M | -13.9M | -15.5M | -15.5M | -15.5M | -15.4M | -17.1M | -17M | -16.9M | -16.9M | -18.6M |
| Share repurchases | 0 | — | — | — | — | -25M | -150M | -25M | -50M | -50M | -52M | -100M |
| Financing cash flow | -112.2M | 18.1M | -26.6M | -101.4M | -97.2M | 32.6M | -70.2M | -197.5M | -189.5M | 980K | -25.7M | -200.6M |
| Net change in cash | -115.3M | 136M | 75.5M | -63.1M | -3.7M | 173.5M | -193.9M | 56.6M | -87.1M | 110.7M | -42.7M | 7.7M |
| Free cash flow | 112.8M | 5.8M | 98.9M | 137.1M | 98.8M | 9.6M | -11.8M | 345.2M | 95.6M | 68.1M | 159.4M | 225.1M |
| May 23, 2025 |
| $0.065 |
| Feb 12, 2025 | $0.058 |
| Nov 27, 2024 | $0.058 |
| Date | Ratio |
|---|---|
| Dec 18, 2001 | 5:4 |
| Jun 16, 1999 | 5:4 |
| Sep 16, 1998 | 5:4 |
| Dec 2, 1997 | 5:4 |
| Jun 24, 1996 | 5:4 |
| Jun 26, 1995 | 5:4 |
| Sep 19, 1994 | 5:4 |
| Nov 15, 1993 | 5:4 |
| Dec 15, 1992 | 5:4 |