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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $2.35 | $2.38 | +1.3% | — | — | — |
| Q2 26 | $2.29 | $2.23 | -2.6% | — | — | — |
| Q1 26 | $2.24 | $2.27 | +1.3% | — | — | — |
| Q4 25 | $2.2 | $2.21 | +0.5% | — | — | — |
| Q3 25 | $2.09 | $2.1 | +0.5% | — | — | — |
| Q2 25 | $2.01 | $2 | -0.5% | — | — | — |
| Q1 25 | $2.01 | $2.07 | +3.0% | — | — | — |
| Q4 24 | $1.93 | $2.01 | +4.1% | — | — | — |
| Q3 24 | $1.87 | $1.92 | +2.7% | — | — | — |
| Q2 24 | $1.86 | $2.6 | +39.8% | — | — | — |
| Q1 24 | $1.81 | $1.83 | +1.1% | — | — | — |
| Q4 23 | $1.75 | $1.79 | +2.3% | — | — | — |
| Q3 23 | $1.68 | $1.7 | +1.2% | — | — | — |
| Q2 23 | $1.61 | $1.7 | +5.6% | — | — | — |
| Q1 23 | $1.54 | $1.58 | +2.6% | — | — | — |
| Q4 22 | $1.52 | $1.54 | +1.3% | — | — | — |
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 | — | $8.83 | — | — | $1.7B | — |
| FY24 | — | $8.01 | — | — | $1.6B | — |
| FY23 | — | $7.91 | — | — | $1.5B | — |
| FY22 | — | $6.24 | — | — | $1.4B |
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 | $1.1B | $1.2B | $1.2B | $1.2B | $1.3B | $1.3B | $1.4B | $1.5B | $1.6B | $1.7B |
| YoY change | +7.82% | +2.01% | +4.28% | +1.37% | +2.71% | +4.94% | +7.33% | +4.79% | +4.31% | +6.37% |
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 | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.5B | 1.6B | 1.7B |
| Cost of revenue | 198.2M | 193.3M | 192.1M | 180.5M | 180.2M | 191.9M | 200.7M | 197.3M | 191.4M | 196.3M |
| Gross profit | 943.9M | 971.8M | 1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B | 1.5B |
| Gross margin | 82.6% | 83.4% | 84.2% | 85.3% | 85.8% | 85.5% | 85.9% | 86.8% | 87.7% | 88.2% |
| Research & development | 59.1M | 52.3M | 57.9M | 60.8M | 74.7M | 80.5M | 85.7M | 91M | 96.7M | 103.6M |
| Selling, general & administrative | 198.3M | 211.7M | 197.6M | 184.3M | 186M | 188.4M | 195.4M | 204.2M | 211.1M | 235.7M |
| Operating expenses | 257.4M | 264M | 255.4M | 245.1M | 260.7M | 268.9M | 281.1M | 295.2M | 307.8M | 339.3M |
| Operating income | 686.6M | 707.7M | 767.4M | 806.1M | 824.2M | 866.8M | 943.1M | 1B | 1.1B | 1.1B |
| Operating margin | 60.1% | 60.7% | 63.2% | 65.5% | 65.2% | 65.3% | 66.2% | 67% | 67.9% | 67.7% |
| Non-operating income, net | 4M | 9.7M | 50.5M | 16.7M | 8.4M | -1.9M | -2.5M | 5.1M | 1.6M | -2M |
| Pretax income | 581.2M | 599M | 729.5M | 758.8M | 750.2M | 782.2M | 880.2M | 976.5M | 1B | 1.1B |
| Income tax | 140.5M | 141.8M | 147M | 146.5M | -64.6M | -2.6M | 206.4M | 158.9M | 236.2M | 242.8M |
| Net income | 440.6M | 457.2M | 582.5M | 612.3M | 814.9M | 784.8M | 673.8M | 817.6M | 785.7M | 825.7M |
| Net margin | 38.6% | 39.2% | 47.9% | 49.7% | 64.4% | 59.1% | 47.3% | 54.8% | 50.4% | 49.8% |
| EBITDA | 752M | 771.6M | 840.9M | 894.9M | 880.3M | 915.5M | 1B | 1.1B | 1.1B | 1.2B |
| EPS | 4.12 | 4.56 | 5.13 | 5.17 | 7.08 | 7.01 | 6.24 | 7.91 | 8.01 | 8.83 |
| Diluted EPS | 3.42 | 3.68 | 4.75 | 5.15 | 7.07 | 7 | 6.24 | 7.9 | 8 | 8.81 |
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 | 376.3M | 380.4M | 384.3M | 387.1M | 390.6M | 395.4M | 402.3M | 409.9M | 419.1M | 425.3M | 428.9M | 434.6M |
| Cost of revenue | 48.6M | 48.5M | 49.1M | 47.1M | 46.8M | 48.4M | 49.4M | 49.1M | 48.8M | 49M | 49.2M | 50M |
| Gross profit | 327.7M | 331.9M | 335.2M | 340M | 343.8M | 347M | 352.9M | 360.8M | 370.3M | 376.3M | 379.7M | 384.6M |
| Gross margin | 87.1% | 87.3% | 87.2% | 87.8% | 88% | 87.8% | 87.7% | 88% | 88.4% | 88.5% | 88.5% | 88.5% |
| Research & development | 21.7M | 22.9M | 24.8M | 23.8M | 23.2M | 24.9M | 26M | 25.7M | 25.4M | 26.5M | 27.5M | 27.5M |
| Selling, general & administrative | 51.7M | 52.7M | 51.5M | 50M | 51.3M | 58.3M | 55.7M | 54.4M | 60.6M | 65M | 58.6M | 60.8M |
| Operating expenses | 73.4M | 75.6M | 76.3M | 73.8M | 74.5M | 83.2M | 81.7M | 80.1M | 86M | 91.5M | 86.1M | 88.3M |
| Operating income | 254.3M | 256.3M | 258.9M | 266.2M | 269.3M | 263.8M | 271.2M | 280.7M | 284.3M | 284.8M | 293.6M | 296.3M |
| Operating margin | 67.6% | 67.4% | 67.4% | 68.8% | 68.9% | 66.7% | 67.4% | 68.5% | 67.8% | 67% | 68.5% | 68.2% |
| Non-operating income, net | 1.5M | 1.8M | 1.9M | 1.8M | 1.8M | -3.9M | -400K | -500K | -400K | -700K | -500K | -500K |
| Pretax income | 248.6M | 251.6M | 254M | 258.9M | 260.9M | 248.1M | 258.4M | 267.3M | 271.7M | 271.1M | 279.4M | 281.6M |
| Income tax | 60.1M | -13.1M | 59.9M | 60.1M | 59.6M | 56.6M | 59.1M | 59.9M | 58.9M | 64.9M | 64.9M | 65.1M |
| Net income | 188.5M | 264.7M | 194.1M | 198.8M | 201.3M | 191.5M | 199.3M | 207.4M | 212.8M | 206.2M | 214.5M | 216.5M |
| Net margin | 50.1% | 69.6% | 50.5% | 51.4% | 51.5% | 48.4% | 49.5% | 50.6% | 50.8% | 48.5% | 50% | 49.8% |
| EBITDA | 278.2M | 280.8M | 282.6M | 287M | 288.8M | 275.7M | 287.6M | 294.5M | 297.9M | 296.7M | 304.7M | 307.4M |
| EPS | 1.83 | 2.6 | 1.93 | 2.01 | 2.07 | 2 | 2.11 | 2.21 | 2.28 | 2.23 | 2.34 | 2.38 |
| Diluted EPS | 1.83 | 2.6 | 1.92 | 2.01 | 2.07 | 2 | 2.1 | 2.21 | 2.27 | 2.23 | 2.34 | 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 | 8.1B | 11.5B | — | 22.8B | 24.9B | 28.4B | 22.2B | 21.3B | 20.3B | 22.7B | 25.5B |
| Enterprise value | 8.2B | 11.5B | — | 23.4B | 25.5B | 29B | 23B | 22.2B | 21.5B | 23.9B | 27.2B |
| Shares outstanding | 107M | 100.3M | 113.5M | 118.5M | 115.1M | 112M | 107.9M | 103.4M | 98.1M | 93.5M | 93.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.5 | 25.1 | — | 37.3 | 30.6 | 36.2 | 32.9 | 26 | 25.8 | 27.5 | 30.6 |
| P/S | 7.13 | 9.85 | — | 18.5 | 19.7 | 21.4 | 15.6 | 14.3 | 13 | 13.7 | 14.9 |
| P/B | -6.78 | -9.11 | — | -15.3 | -17.9 | -22.6 | -14.2 | -13.5 | -10.4 | -10.5 | -11.4 |
| EV/EBITDA | 10.9 | 14.9 | — | 26.2 | 29 | 31.7 | 22.9 | 20.2 | 19 | 20.3 | 23 |
| EV/Sales | 7.19 | 9.85 | — | 19 | 20.2 | 21.9 | 16.1 | 14.8 | 13.8 | 14.4 | 16 |
| Earnings yield | 5.41% | 3.98% | — | 2.68% | 3.27% | 2.76% | 3.04% | 3.84% | 3.87% | 3.63% | 3.27% |
| FCF yield | 6.43% | 5.69% | — | 3.12% | 2.76% | 2.65% | 3.63% | 3.79% | 4.31% | 4.7% | 3.27% |
| PEG | — | — | — | — | — | — | — | — | — | — | 3.98 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 82.6% | 83.4% | 84.2% | 85.3% | 85.8% | 85.5% | 85.9% | 86.8% | 87.7% | 88.2% | 88.5% |
| Operating margin | 60.1% | 60.7% | 63.2% | 65.5% | 65.2% | 65.3% | 66.2% | 67% | 67.9% | 67.7% | 68.2% |
| Net margin | 38.6% | 39.2% | 47.9% | 49.7% | 64.4% | 59.1% | 47.3% | 54.8% | 50.4% | 49.8% | 49.8% |
| ROE | -36.7% | -36.3% | -42% | -41.1% | -58.6% | -62.3% | -43.1% | -51.7% | -40.1% | -38.3% | -38.3% |
| ROA | 18.9% | 15.5% | 30.4% | 33% | 46.1% | 39.6% | 38.9% | 46.7% | 55.9% | 62.3% | 45.1% |
| ROIC | -46% | -42.7% | -70.4% | -71% | -108.2% | -127.8% | -96.6% | -118% | -107.6% | -92.5% | -94.2% |
| Return on tangible assets | 22.7% | 18% | 38.3% | 42% | 59.4% | 49.4% | 50.3% | 60.4% | 77.7% | 88.7% | 60.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.21 | 1.57 | 1.39 | 1.32 | 1.23 | 1.18 | 0.93 | 0.83 | 0.43 | 0.49 | 0.59 |
| Quick ratio | 1.21 | 1.57 | 1.39 | 1.32 | 1.23 | 1.18 | 0.93 | 0.83 | 0.43 | 0.49 | 0.59 |
| Debt / equity | -1.56 | -1.91 | -1.29 | -1.2 | -1.29 | -1.42 | -1.15 | -1.14 | -0.92 | -0.83 | -0.01 |
| Debt / assets | 0.8 | 0.82 | 0.93 | 0.97 | 1.02 | 0.9 | 1.04 | 1.03 | 1.28 | 1.36 | 1.3 |
| Net debt / EBITDA | 0.09 | -0.01 | 0.61 | 0.64 | 0.71 | 0.64 | 0.81 | 0.79 | 1.06 | 1.03 | 1.08 |
| Interest coverage | 6.16 | 5.5 | 7.55 | 9.37 | 9.32 | 10.4 | 12.7 | 14 | 14.6 | 14.9 | 15.5 |
| Effective tax rate | 24.2% | 23.7% | 20.2% | 19.3% | 0% | 0% | 23.4% | 16.3% | 23.1% | 22.7% | 23% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.7 | 11.6 | 10.7 | 10.4 | 11 | 11.9 | 13.2 | 14.4 | 15.9 | 17.7 | 18.6 |
| EPS (basic) | 4.12 | 4.56 | 5.13 | 5.17 | 7.08 | 7.01 | 6.24 | 7.91 | 8.01 | 8.83 | 8.83 |
| EPS (diluted) | 3.42 | 3.68 | 4.75 | 5.15 | 7.07 | 7 | 6.24 | 7.9 | 8 | 8.81 | 9.22 |
| Book value per share | -11.2 | -12.6 | -12.2 | -12.6 | -12.1 | -11.3 | -14.5 | -15.3 | -20 | -23 | -24.9 |
| FCF per share | 4.89 | 6.51 | 5.82 | 6.02 | 5.97 | 6.73 | 7.45 | 7.81 | 8.91 | 11.4 | 11.7 |
| Cash per share | 16.8 | 24.1 | 11.2 | 10.3 | 10.1 | 10.8 | 9.09 | 8.96 | 6.12 | 6.21 | 11.5 |
| Capex per share | 0.25 | 0.49 | 0.33 | 0.34 | 0.38 | 0.47 | 0.25 | 0.44 | 0.29 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.33% | 4.25% | 3.05% | 3.27% | 3.43% | 3.99% | 1.92% | 3.07% | 1.8% | — | — |
| Capex / operating cash flow | 4.09% | 6.95% | 4.79% | 5.35% | 5.96% | 6.56% | 3.27% | 5.2% | 3.04% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | 26.1% | 34.3% |
| Dividend yield | — | — | — | — | — | — | — | — | — | 0.95% | 1.15% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.81 |
| May 19, 2026 | $0.81 |
| Feb 19, 2026 | $0.81 |
| Nov 18, 2025 | $0.77 |
| Aug 19, 2025 | $0.77 |
| May 19, 2025 | $0.77 |
| Date | Ratio |
|---|---|
| Dec 7, 1999 | 2:1 |
| Jun 1, 1999 | 2:1 |
| — |
| FY21 | — | $7.01 | — | — | $1.3B | — |
| FY20 | — | $7.08 | — | — | $1.3B | — |
| FY19 | — | $5.17 | — | — | $1.2B | — |
| FY18 | — | $5.13 | — | — | $1.2B | — |
| FY17 | — | $4.56 | — | — | $1.2B | — |
| FY16 | — | $4.12 | — | — | $1.1B | — |
| 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 | $376.3M | $380.4M | $384.3M | $387.1M | $390.6M | $395.4M | $402.3M | $409.9M | $419.1M | $425.3M | $428.9M | $434.6M |
| YoY change | +5.44% | +3.03% | +5.46% | +4.06% | +3.8% | +3.94% | +4.68% | +5.89% | +7.3% | +7.56% | +6.61% | +6.03% |
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 | 1.8B | 2.4B | 1.3B | 1.2B | 1.2B | 1.2B | 980.4M | 926.4M | 599.9M | 580.5M |
| Receivables | 13.1M | 5.1M | 6M | 1.5M | 4.6M | 5.3M | 6.2M | 6.3M | 5.6M | 7.7M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.8B | 2.4B | 1.3B | 1.3B | 1.2B | 1.3B | 1B | 988.3M | 663.8M | 652.5M |
| Property, plant & equipment | 19.9M | 16.9M | 6M | 10.5M | 6.4M | 5.1M | -18.3M | -20.7M | -31M | -43.2M |
| Goodwill & intangibles | 395.1M | 395.1M | 395.1M | 395.1M | 395.1M | 395M | 395M | 395M | 395M | 395.4M |
| Total assets | 2.3B | 2.9B | 1.9B | 1.9B | 1.8B | 2B | 1.7B | 1.7B | 1.4B | 1.3B |
| Accounts payable | 19.5M | 10.5M | 27.1M | 15.9M | 12.3M | 9M | 9.8M | 12.5M | 10.6M | 13.8M |
| Short-term debt | 629.8M | 627.6M | — | — | — | — | 5.5M | 5.1M | 305M | 5.8M |
| Total current liabilities | 1.5B | 1.6B | 947.6M | 965.2M | 988.7M | 1.1B | 1.1B | 1.2B | 1.5B | 1.3B |
| Long-term debt | 1.2B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.5B | 1.8B |
| Total liabilities | 3.5B | 4.2B | 3.3B | 3.3B | 3.2B | 3.2B | 3.3B | 3.3B | 3.4B | 3.5B |
| Shareholders' equity | -1.2B | -1.3B | -1.4B | -1.5B | -1.4B | -1.3B | -1.6B | -1.6B | -2B | -2.2B |
| Total debt | 1.9B | 2.4B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
| Net debt | 1.6B | 1.9B | 1.4B | 1.3B | 1.4B | 1.6B | 1.4B | 1.6B | 1.6B | 1.5B |
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 | 943.5M | 926.4M | 924.7M | 689.9M | 644.9M | 599.9M | 648.5M | 593.8M | 617.7M | 580.5M | 556.4M | 1B |
| Receivables | 4.6M | 6.3M | 6.5M | 3.6M | 6M | 5.6M | — | 5.8M | 3.3M | 7.7M | 11.3M | 9.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1B | 988.3M | 988.3M | 761.2M | 717.4M | 663.8M | 714.1M | 682.3M | 688.4M | 652.5M | 626M | 1.1B |
| Property, plant & equipment | -13.2M | -20.7M | 234.6M | 239.5M | 234.9M | -31M | 221.5M | 229.2M | 229.4M | -43.2M | 223.8M | 237.4M |
| Goodwill & intangibles | 250M | 395M | 105M | 395M | 395M | 395M | 395M | 395M | 395M | 395.4M | 395.4M | 395.4M |
| Total assets | 1.7B | 1.7B | 1.7B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.8B |
| Accounts payable | 9.4M | 12.5M | 9.4M | 9M | 8.4M | 10.6M | 9.6M | 8.1M | 11.9M | 13.8M | 10.5M | 13.1M |
| Short-term debt | 5.6M | 5.1M | 5M | 6M | 305.5M | 305M | 5.4M | 4.7M | 6M | 5.8M | 5.8M | 555.2M |
| Total current liabilities | 1.2B | 1.2B | 1.2B | 1.2B | 1.5B | 1.5B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.9B |
| Long-term debt | 1.8B | 1.8B | 1.8B | 1.8B | 1.5B | 1.5B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
| Total liabilities | 3.3B | 3.3B | 3.4B | 3.3B | 3.4B | 3.4B | 3.4B | 3.4B | 3.5B | 3.5B | 3.5B | 4.1B |
| Shareholders' equity | -1.6B | -1.6B | -1.6B | -1.8B | -1.9B | -2B | -2B | -2B | -2.1B | -2.2B | -2.2B | -2.3B |
| Total debt | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 2.3B |
| Net debt | 1.6B | 1.6B | 1.1B | 1.6B | 1.5B | 1.6B | 1.2B | 1.5B | 1.6B | 1.5B | 1.3B | 1.5B |
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 | 440.6M | 457.2M | 582.5M | 612.3M | 814.9M | 784.8M | 673.8M | 817.6M | 785.7M | 825.7M |
| Depreciation & amortization | 58.2M | 49.9M | 48.4M | 46.3M | 46.4M | 47.9M | 46.9M | 44.1M | 36.9M | 31.2M |
| Stock-based compensation | 50M | 52.9M | 52.5M | 50.6M | 48.2M | 53.4M | 58.6M | 59.7M | 61.1M | 69.7M |
| Change in working capital | 101.1M | 152.3M | 75M | 56.6M | -172.4M | -84.9M | 55.7M | -43.1M | 36.4M | 169.6M |
| Operating cash flow | 649.3M | 712.6M | 773M | 753.9M | 728M | 807.6M | 838.8M | 881.6M | 923.7M | 1.1B |
| Capital expenditure | -26.6M | -49.5M | -37M | -40.3M | -43.4M | -53M | -27.4M | -45.8M | -28.1M | — |
| Investing cash flow | 102.6M | -393.3M | 1.1B | 167.2M | -72.3M | -269.2M | 355.7M | -97.4M | 286.3M | 131.9M |
| Dividends paid | — | — | — | — | — | — | — | — | — | -215.2M |
| Share repurchases | -662.5M | -621.2M | -638.2M | -782.6M | -777.5M | -722.6M | -1B | -901.4M | -1.2B | -881.6M |
| Financing cash flow | -637.4M | -78M | -1.9B | -783.5M | -777.5M | -731.5M | -1B | -902.1M | -1.2B | -1.1B |
| Net change in cash | 114.5M | 241.2M | -45M | 137.7M | -121.8M | -193.1M | 146.4M | -117.9M | -23.8M | 107.9M |
| Free cash flow | 523.4M | 653.3M | 660.8M | 713.6M | 686.8M | 754.2M | 803.7M | 808M | 874.5M | 1.1B |
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 | 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 | 188.5M | 264.7M | 194.1M | 198.8M | 201.3M | 191.5M | 199.3M | 207.4M | 212.8M | 206.2M | 214.5M | 216.5M |
| Depreciation & amortization | 10.8M | 10.4M | 9.8M | 9.3M | 9M | 8.8M | 8.9M | 8.3M | 7.3M | 6.7M | 6.4M | 6.6M |
| Stock-based compensation | 15.5M | 14.7M | 15.1M | 14.3M | 15.8M | 15.9M | 17.5M | 15.9M | 18.4M | 17.9M | 19.1M | 19.4M |
| Change in working capital | 38.8M | -90.7M | 44.3M | -58.5M | 32.3M | 18.3M | 68.1M | -28.2M | 71.6M | 58.1M | 33.6M | -10.4M |
| Operating cash flow | 254.6M | 218M | 264.3M | 164.5M | 258.9M | 236M | 294.9M | 203.7M | 307.7M | 289.6M | 272.4M | 231.6M |
| Capital expenditure | -28.6M | -5M | -3.8M | -9.2M | -5.6M | -9.5M | -5.8M | -7.8M | — | — | — | — |
| Investing cash flow | -213M | 104.1M | 496.4M | -249.9M | 60.5M | -20.7M | 317.6M | -213M | -99.3M | 113.2M | 194.4M | -112.4M |
| Dividends paid | — | — | — | — | — | — | — | -72.1M | -72M | -71.1M | -74.2M | -73.6M |
| Share repurchases | -222.4M | -225.6M | -269.9M | -390.3M | -303.1M | -262.3M | -241.7M | -166.8M | -218.7M | -254.4M | -225.4M | -201.4M |
| Financing cash flow | -222.4M | -225.6M | -269.9M | -390.3M | -303.1M | -262.3M | -247.8M | -239.5M | -290.7M | -325.5M | -299.6M | 271.4M |
| Net change in cash | -180.8M | 96.5M | 490.8M | -475.7M | 16.3M | -47M | 364.7M | -248.8M | -82.3M | 77.3M | 167.2M | 390.6M |
| Free cash flow | 216.7M | 199.2M | 253.5M | 151.2M | 247.8M | 222M | 285.5M | 194.7M | 303M | 285.1M | 265.2M | 212.8M |