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 | $1.82 | $1.82 | 0.0% | — | $1.2B | — |
| Q1 26 | $1.65 | $2.24 | +35.8% | — | $1.1B | — |
| Q4 25 | $1.29 | $1.85 | +43.4% | — | $969.9M | — |
| Q3 25 | $0.93 | $1.05 | +12.9% | — | $824.8M | — |
| Q2 25 | $1.37 | $1.53 | +11.7% | — | $999.6M | — |
| Q1 25 | $1.19 | $1.3 | +9.2% | — | $837.9M | — |
| Q4 24 | $0.89 | $1.14 | +28.1% | — | $834.3M | — |
| Q3 24 | $0.79 | $0.82 | +3.8% | — | $706.8M | — |
| Q2 24 | $0.6 | $0.83 | +38.3% | — | $693M | — |
| Q1 24 | $0.55 | $0.76 | +38.2% | — | $642.8M | — |
| Q4 23 | $0.4 | $0.27 | -32.5% | — | $536M | — |
| Q3 23 | $0.41 | $0.45 | +9.8% | — | $630.2M | — |
| Q2 23 | $0.37 | $0.37 | 0.0% | — | $506.9M | — |
| Q1 23 | $0.59 | $0.74 | +25.4% | — | $620.4M | — |
| Q4 22 | $0.52 | $0.37 | -28.8% | — | $497.8M | — |
| Q3 22 | $0.54 | $0.61 | +13.0% | — | $561M | — |
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 | — | $5.14 | — | — | $3.6B | — |
| FY24 | — | $2.98 | — | — | $2.9B | — |
| FY23 | — | $1.42 | — | — | $2.3B | — |
| FY22 | — | $2.45 | — | — | $2.4B |
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 | $702.3M | $1B | $1.9B | $1.5B | $3.2B | $2.8B | $2.4B | $2.3B | $2.9B | $3.6B |
| YoY change | -11.8% | +46.4% | +82.8% | -19.2% | +113.5% | -13.2% | -15.9% | -3.02% | +25.4% | +26.2% |
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 | 702.3M | 1B | 1.9B | 1.5B | 3.2B | 2.8B | 2.4B | 2.3B | 2.9B | 3.6B |
| Cost of revenue | 306.5M | 434.4M | 592M | 770.6M | 1.2B | 1.1B | 1B | 902.4M | 1.1B | 1.3B |
| Gross profit | 395.8M | 593.6M | 1.3B | 746.9M | 2.1B | 1.7B | 1.4B | 1.4B | 1.8B | 2.3B |
| Gross margin | 56.4% | 57.7% | 68.5% | 49.2% | 64.4% | 60.1% | 57.3% | 60.7% | 61.4% | 64.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 71M | 131.5M | 176.1M | 209.4M | 213.8M | 212M | 219.5M | 230.8M | 236.4M | 249.2M |
| Operating expenses | 94.4M | 221.4M | 242.9M | 313M | 308.3M | 300.1M | 305.6M | 329.7M | 333.4M | 347.1M |
| Operating income | 271.5M | 309.4M | 956.6M | 297.6M | 1.6B | 1.3B | 917.9M | 934M | 1.3B | 1.9B |
| Operating margin | 38.7% | 30.1% | 50.9% | 19.6% | 50.6% | 44.5% | 38.8% | 40.7% | 45.8% | 51.6% |
| Non-operating income, net | 319K | -28.9M | -34.8M | -92.6M | -12.5M | -29M | -8.1M | -769K | -16.5M | 5.6M |
| Pretax income | 179.6M | 113.2M | 696.4M | -116M | 1.4B | 996.9M | 556.8M | 325.1M | 645M | 1.1B |
| Income tax | 21.3M | 94.3M | 76.2M | -12.3M | 261.9M | 169.7M | 88.5M | 61.2M | 110.4M | 182.1M |
| Net income | 158.3M | 18.9M | 620.2M | -103.7M | 1.1B | 827.2M | 468.3M | 263.9M | 534.5M | 912.3M |
| Net margin | 22.5% | 1.84% | 33% | -6.83% | 34.6% | 29.4% | 19.8% | 11.5% | 18.6% | 25.1% |
| EBITDA | 294.1M | 361M | 1B | 392.7M | 1.7B | 1.4B | 1B | 1.1B | 1.4B | 2B |
| EPS | 0.88 | 0.26 | 2.82 | -0.53 | 5.19 | 3.95 | 2.45 | 1.42 | 2.98 | 5.14 |
| Diluted EPS | 0.88 | 0.26 | 2.78 | -0.53 | 5.16 | 3.91 | 2.44 | 1.42 | 2.97 | 5.13 |
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 | 630.2M | 536M | 642.8M | 693M | 706.8M | 834.3M | 837.9M | 999.6M | 824.8M | 969.9M | 1.1B | 1.2B |
| Cost of revenue | 220.5M | 214.9M | 240.6M | 256.5M | 284.4M | 327.7M | 341.2M | 338.3M | 335.9M | 282.4M | 347.2M | 475.7M |
| Gross profit | 409.7M | 321M | 402.2M | 436.5M | 422.4M | 506.6M | 496.6M | 661.3M | 488.9M | 687.5M | 748.1M | 714.3M |
| Gross margin | 65% | 59.9% | 62.6% | 63% | 59.8% | 60.7% | 59.3% | 66.2% | 59.3% | 70.9% | 68.3% | 60% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 57.1M | 59.9M | 58.2M | 59.3M | 59.6M | 59.3M | 59.8M | 61.4M | 62.8M | 65.2M | 66.9M | 69.7M |
| Operating expenses | 79.5M | 86.7M | 80.5M | 81.4M | 84.5M | 87M | 81.9M | 87.3M | 87.7M | 90.2M | 95.9M | 99.2M |
| Operating income | 298.4M | 202.2M | 290.9M | 326.9M | 309.6M | 390.6M | 387M | 546.5M | 374M | 568.1M | 624M | 585M |
| Operating margin | 47.4% | 37.7% | 45.3% | 47.2% | 43.8% | 46.8% | 46.2% | 54.7% | 45.3% | 58.6% | 57% | 49.2% |
| Non-operating income, net | -370K | -425K | -152K | -76K | -86K | -16.2M | -348K | -70K | 6.5M | -511K | 16K | -837K |
| Pretax income | 138.1M | 16.8M | 139.8M | 155.4M | 147.2M | 202.6M | 223.7M | 347M | 180M | 343.6M | 409.6M | 342.6M |
| Income tax | 20.5M | 10.1M | 28.5M | 27.3M | 28.1M | 26.5M | 34.1M | 54M | 30.9M | 63M | 63M | 57.6M |
| Net income | 117.6M | 6.7M | 111.3M | 128.1M | 119M | 176.1M | 189.6M | 293M | 149.1M | 280.6M | 346.6M | 284.9M |
| Net margin | 18.7% | 1.25% | 17.3% | 18.5% | 16.8% | 21.1% | 22.6% | 29.3% | 18.1% | 28.9% | 31.6% | 23.9% |
| EBITDA | 328.4M | 231.8M | 320M | 330.8M | 336.1M | 417.8M | 413M | 572.3M | 399.7M | 595.7M | 650.5M | 613.7M |
| EPS | 0.63 | 0.05 | 0.59 | 0.71 | 0.65 | 1.03 | 1.09 | 1.65 | 0.86 | 1.54 | 1.99 | 1.63 |
| Diluted EPS | 0.63 | 0.05 | 0.59 | 0.71 | 0.64 | 1.03 | 1.08 | 1.65 | 0.86 | 1.54 | 1.99 | 1.63 |
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 | — | — | — | — | 3.1B | 3.4B | — | 1.9B | 3.1B | 2.8B | 4.6B |
| Enterprise value | — | — | — | — | 5.6B | 5.9B | — | 8B | 8B | 10.8B | -6.8B |
| Shares outstanding | 38.5M | 62.6M | 100.9M | 113.9M | 121.7M | 117.3M | 104M | 94.1M | 87.5M | 85.2M | 85.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 2.73 | 4.09 | — | 7.22 | 5.84 | 3.11 | 8.87 |
| P/S | — | — | — | — | 0.95 | 1.2 | — | 0.83 | 1.08 | 0.78 | 1.44 |
| P/B | — | — | — | — | 1.65 | 1.82 | — | 1.36 | 2.1 | 1.44 | 2.52 |
| EV/EBITDA | — | — | — | — | 3.2 | 4.28 | — | 7.61 | 5.67 | 5.43 | -3.45 |
| EV/Sales | — | — | — | — | 1.73 | 2.1 | — | 3.49 | 2.77 | 2.96 | -2.09 |
| Earnings yield | — | — | — | — | 36.6% | 24.5% | — | 13.8% | 17.1% | 32.1% | 11.3% |
| FCF yield | — | — | — | — | 32.7% | 32.9% | — | 21.8% | 17.5% | 16% | 93.9% |
| PEG | — | — | — | — | — | — | — | — | — | — | -7.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.4% | 57.7% | 68.5% | 49.2% | 64.4% | 60.1% | 57.3% | 60.7% | 61.4% | 64.3% | 60% |
| Operating margin | 38.7% | 30.1% | 50.9% | 19.6% | 50.6% | 44.5% | 38.8% | 40.7% | 45.8% | 51.6% | 36.3% |
| Net margin | 22.5% | 1.84% | 33% | -6.83% | 34.6% | 29.4% | 19.8% | 11.5% | 18.6% | 25.1% | 16.9% |
| ROE | 29.6% | 1.64% | 41.5% | -8.44% | 60.4% | 44.4% | 28.4% | 18.8% | 35.9% | 46.2% | 53.6% |
| ROA | 4.29% | 0.26% | 8.4% | -1.08% | 11.2% | 8.02% | 4.43% | 1.82% | 3.48% | 4.53% | 4.54% |
| ROIC | 20.5% | 1.62% | 27.5% | 6.21% | 30.2% | 23.6% | 17.6% | 10.1% | 17.3% | 15.8% | 14.9% |
| Return on tangible assets | 7.01% | 0.35% | 11.2% | -1.66% | 16.6% | 11.4% | 6.13% | 2.26% | 4.22% | 5.2% | 4.26% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.62 | 1.25 | 1.69 | 1.32 | 1.59 | 1.63 | 2.21 | 0.91 | 1.23 | 1.69 | 1.11 |
| Quick ratio | 0.62 | 1.25 | 1.69 | 1.32 | 1.59 | 1.63 | 2.21 | 0.91 | 1.23 | 1.69 | 1.79 |
| Debt / equity | 1.52 | 2.22 | 1.56 | 3.5 | 1.85 | 1.93 | 2.26 | 4.93 | 3.84 | 4.55 | 4.15 |
| Debt / assets | 0.22 | 0.35 | 0.32 | 0.45 | 0.34 | 0.35 | 0.35 | 0.48 | 0.37 | 0.45 | 0.39 |
| Net debt / EBITDA | 2.14 | 5.62 | 1.55 | 9.08 | 1.45 | 1.83 | 2.69 | 5.8 | 3.45 | 4 | 4.3 |
| Interest coverage | 3.12 | 1.72 | 4.26 | 0.59 | 7.48 | 5.54 | 2.72 | 1.54 | 2.03 | 2.4 | 2.46 |
| Effective tax rate | 11.8% | 83.3% | 10.9% | 0% | 18.9% | 17% | 15.9% | 18.8% | 17.1% | 16.6% | 16.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.2 | 16.4 | 18.6 | 13.3 | 26.6 | 24 | 22.7 | 24.4 | 32.9 | 42.6 | 38 |
| EPS (basic) | 0.88 | 0.26 | 2.82 | -0.53 | 5.19 | 3.95 | 2.45 | 1.42 | 2.98 | 5.14 | 5.14 |
| EPS (diluted) | 0.88 | 0.26 | 2.78 | -0.53 | 5.16 | 3.91 | 2.44 | 1.42 | 2.97 | 5.13 | 6.02 |
| Book value per share | 13.9 | 18.4 | 14.8 | 10.8 | 15.2 | 15.9 | 15.9 | 14.9 | 17 | 23.2 | 21.2 |
| FCF per share | 5.69 | 4.11 | 6.61 | 0.97 | 8.22 | 9.47 | 6.17 | 4.42 | 6.23 | 5.34 | 5.46 |
| Cash per share | 4.71 | 8.52 | 7.23 | 6.43 | 7.31 | 9.13 | 9.44 | 8.72 | 9.97 | 12.5 | 245.2 |
| Capex per share | 0.31 | 0.3 | 0.26 | 0.08 | 0.24 | 0.21 | 0.26 | 0.4 | 0.14 | 0.48 | 0.49 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.69% | 1.84% | 1.38% | 0.61% | 0.89% | 0.87% | 1.15% | 1.65% | 0.43% | 1.12% | 1.05% |
| Capex / operating cash flow | 47% | 2.08% | 1.56% | -56% | 2.35% | 2.1% | 3.85% | 7.68% | 2.07% | 7.85% | 7.66% |
| Payout ratio | 23.8% | 337.7% | 16.2% | -204.1% | 43.2% | 66.2% | 80.1% | 116% | 56% | 38.3% | 16% |
| Dividend yield | — | — | — | — | 15.8% | 16.2% | — | 16.1% | 9.59% | 12.3% | 1.85% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.24 |
| Jun 1, 2026 | $0.24 |
| Feb 27, 2026 | $0.24 |
| Dec 1, 2025 | $0.24 |
| Aug 29, 2025 | $0.24 |
| May 30, 2025 | $0.24 |
| Feb 28, 2025 |
| — |
| FY21 | — | $3.95 | — | — | $2.8B | — |
| FY20 | — | $5.19 | — | — | $3.2B | — |
| FY19 | — | -$0.53 | — | — | $1.5B | — |
| FY18 | — | $2.82 | — | — | $1.9B | — |
| FY17 | — | $0.26 | — | — | $1B | — |
| FY16 | — | $0.88 | — | — | $702.3M | — |
| 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 | $630.2M | $536M | $642.8M | $693M | $706.8M | $834.3M | $837.9M | $999.6M | $824.8M | $969.9M | $1.1B | $1.2B |
| YoY change | +12.3% | +7.68% | +3.62% | +36.7% | +12.2% | +55.7% | +30.3% | +44.2% | +16.7% | +16.3% | +30.7% | +19% |
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 | 181.4M | 532.9M | 729.5M | 732.2M | 889.6M | 1.1B | 981.6M | 820.4M | 872.5M | 1.1B |
| Receivables | 448.7M | 972M | 1.1B | 1.4B | 1.9B | 1.2B | 1.2B | 844M | 1.3B | 2.1B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 630.1M | 1.6B | 1.8B | 2.2B | 2.9B | 2.3B | 2.2B | 1.7B | 2.2B | 3.2B |
| Property, plant & equipment | 107.3M | 231.9M | 221.5M | 430.6M | 382.5M | 314.9M | 272.6M | 329.9M | 266.5M | 310.1M |
| Goodwill & intangibles | 1.4B | 1.9B | 1.8B | 3.4B | 3.2B | 3.1B | 2.9B | 2.8B | 2.7B | 2.6B |
| Total assets | 3.7B | 7.3B | 7.4B | 9.6B | 10B | 10.3B | 10.6B | 14.5B | 15.4B | 20.2B |
| Accounts payable | 765.3M | 1.1B | 862.4M | 1.3B | 1.5B | 1.1B | 769M | 1.6B | 1.5B | 1.7B |
| Short-term debt | 25M | 27.9M | 15.1M | 73.5M | 64.7M | 61.5M | 3.9M | 1.8B | 38.5M | 12.4M |
| Total current liabilities | 1B | 1.2B | 1.1B | 1.7B | 1.8B | 1.4B | 1B | 1.9B | 1.8B | 1.9B |
| Long-term debt | 787.2M | 2.5B | 2.3B | 4.2B | 3.4B | 3.5B | 3.7B | 5.1B | 5.7B | 9B |
| Total liabilities | 3.2B | 6.2B | 5.9B | 8.4B | 8.1B | 8.5B | 8.9B | 13.1B | 13.9B | 18.2B |
| Shareholders' equity | 534.4M | 1.2B | 1.5B | 1.2B | 1.9B | 1.9B | 1.7B | 1.4B | 1.5B | 2B |
| Total debt | 812.2M | 2.6B | 2.3B | 4.3B | 3.4B | 3.6B | 3.7B | 6.9B | 5.7B | 9B |
| Net debt | 630.7M | 2B | 1.6B | 3.6B | 2.5B | 2.5B | 2.7B | 6.1B | 4.8B | 7.9B |
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 | 688.8M | 820.4M | 399.6M | 684.8M | 701.4M | 872.5M | 723.6M | 752.1M | 707.9M | 1.1B | 973.2M | 1.1B |
| Receivables | 1.8B | 844M | 1.4B | 1B | 1.4B | 1.3B | 2B | 1.7B | 2.8B | 2.1B | 4.1B | 3.5B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.6B | 1.7B | 1.8B | 1.7B | 2.1B | 2.2B | 2.8B | 2.5B | 3.6B | 3.2B | 5.1B | 4.7B |
| Property, plant & equipment | 253.9M | 329.9M | 310.1M | 296M | 284.2M | 266.5M | 256M | 249M | 239.2M | 310.1M | 304.9M | 325M |
| Goodwill & intangibles | 2.8B | 2.8B | 2.8B | 2.8B | 2.7B | 2.7B | 2.7B | 2.7B | 2.6B | 2.6B | 2.6B | 2.6B |
| Total assets | 17.6B | 14.5B | 12.8B | 13.9B | 14.4B | 15.4B | 17.5B | 19.3B | 21.3B | 20.2B | 25.1B | 27.5B |
| Accounts payable | 1B | 1.6B | 872.1M | 1.3B | 1.2B | 1.5B | 1.3B | 1.8B | 2.4B | 1.7B | 2B | 2.1B |
| Short-term debt | 97.2M | 1.8B | 138.2M | 73.7M | 128.8M | 38.5M | 112.1M | 251.8M | 122M | 12.4M | 155M | 353.9M |
| Total current liabilities | 1.3B | 1.9B | 1.2B | 1.6B | 1.5B | 1.8B | 1.6B | 2.3B | 2.7B | 1.9B | 2.4B | 2.6B |
| Long-term debt | 8.1B | 5.1B | 5.7B | 5.9B | 6.4B | 5.7B | 7.7B | 8.7B | 8.2B | 9B | 10B | 10.4B |
| Total liabilities | 16.1B | 13.1B | 11.4B | 12.5B | 13B | 13.9B | 16B | 17.7B | 19.6B | 18.2B | 22.9B | 25.2B |
| Shareholders' equity | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.6B | 1.6B | 1.7B | 2B | 2.2B | 2.3B |
| Total debt | 8.2B | 6.9B | 5.8B | 6B | 6.6B | 5.7B | 7.8B | 8.9B | 8.3B | 9B | 10.2B | 10.8B |
| Net debt | 7.5B | 6.1B | 5.4B | 5.3B | 5.9B | 4.8B | 7.1B | 8.2B | 7.6B | 7.9B | 9.2B | 9.7B |
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 | 158.3M | 18.9M | 620.2M | -103.7M | 1.1B | 827.2M | 468.3M | 263.9M | 534.5M | 912.3M |
| Depreciation & amortization | 29.9M | 62.8M | 87.3M | 136.2M | 141M | 137.5M | 131.2M | 127.3M | 116.3M | 111.6M |
| Stock-based compensation | 22.9M | 26.3M | 31.9M | 71.7M | 59.8M | 55.8M | 67.2M | 63.9M | 75.5M | 100.4M |
| Change in working capital | -205.4M | 770.4M | 865.5M | -198.1M | -155.8M | 86.4M | -3.8M | 17.4M | -140.1M | -570.1M |
| Operating cash flow | 25.2M | 910.1M | 1.7B | -16.6M | 1.2B | 1.2B | 706.8M | 491.8M | 599M | 518.4M |
| Capital expenditure | -11.9M | -18.9M | -25.9M | -9.3M | -28.9M | -24.6M | -27.2M | -37.8M | -12.4M | -40.7M |
| Investing cash flow | -50.6M | -823.9M | 350.7M | -851.2M | 28.9M | -51.8M | 8.1M | -56.1M | -20M | -17.8M |
| Dividends paid | -37.8M | -63.8M | -100.3M | -211.6M | -484.4M | -548M | -375.3M | -306.1M | -299.4M | -349.3M |
| Share repurchases | -24M | -13.8M | -75.4M | -16.4M | -49.9M | -430.9M | -488.8M | -230.6M | -191.1M | -190.4M |
| Financing cash flow | -161.2M | 889.8M | -912.2M | 768.6M | -856.4M | -1B | -740.9M | -585M | -482.8M | -296.5M |
| Net change in cash | -186.6M | 976M | 1.1B | -99.1M | 401.5M | 82.9M | -25.9M | -149.4M | 96.3M | 204.1M |
| Free cash flow | 219.3M | 257.5M | 666.6M | 111M | 1B | 1.1B | 641.9M | 415.6M | 544.7M | 454.9M |
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 | 117.6M | 6.7M | 111.3M | 128.1M | 119M | 176.1M | 189.6M | 293M | 149.1M | 280.6M | 346.6M | 284.9M |
| Depreciation & amortization | 31.8M | 32.2M | 30.8M | 28.2M | 28.3M | 29M | 27.7M | 27.4M | 27.2M | 29.3M | 28.2M | 30.2M |
| Stock-based compensation | 15.4M | 16.8M | 15M | 18M | 17.9M | 24.5M | 21.9M | 22.6M | 26.9M | 29.1M | 34.5M | 33.4M |
| Change in working capital | 720K | 297.4M | -544.5M | 300M | -47.5M | 152M | -238.5M | -223.8M | -255.5M | 147.7M | -427.4M | -238.1M |
| Operating cash flow | 170.1M | 348.1M | -395.4M | 490.8M | 112.1M | 391.5M | 15M | 62.8M | -68.7M | 509.4M | -149K | 117.1M |
| Capital expenditure | -2.4M | -13.5M | -2.8M | -3.9M | -5.9M | 181K | -5.7M | -5.8M | -5.4M | -5.6M | -26M | -5.7M |
| Investing cash flow | -9.8M | -17.6M | -4.1M | -3.7M | -13.4M | 1.2M | -7.1M | -13.1M | -18.4M | 1M | -30.5M | -24.6M |
| Dividends paid | -106.2M | -54.3M | -67.6M | -93.1M | -87.2M | -51.5M | -94.7M | -159.8M | -72.2M | -22.7M | -114.5M | -160M |
| Share repurchases | -49M | -46.2M | -51.8M | -31.1M | -50M | -58.2M | -90.5M | -68.6M | -30.8M | -469K | -55.8M | -2M |
| Financing cash flow | -170.2M | -199.7M | 362K | -1.9B | -86.8M | -200.8M | -134M | -89.3M | 63.4M | -136.7M | -56.6M | 30.8M |
| Net change in cash | -9.9M | 130.7M | -399.1M | -1.5B | 12M | 191.9M | -126.1M | -39.6M | -23.7M | 373.7M | -87.2M | 123.3M |
| Free cash flow | 162.1M | 328.2M | -421.6M | 481.6M | 100.4M | 384.3M | -14.7M | 51.7M | -82.1M | 500M | -31.8M | 92.3M |
| $0.24 |
| Nov 29, 2024 | $0.24 |