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 | $1.49 | $1.62 | +8.7% | — | $1.9B | — |
| Q2 26 | $1.41 | $1.49 | +5.7% | — | $1.8B | — |
| Q1 26 | $0.96 | $1 | +4.2% | — | $1.8B | — |
| Q4 25 | $1.58 | $1.59 | +0.6% | — | $1.9B | — |
| Q3 25 | $1.37 | $1.37 | 0.0% | — | $1.7B | — |
| Q2 25 | $1.26 | $1.31 | +4.0% | — | $1.7B | — |
| Q1 25 | $1.27 | $1.31 | +3.1% | — | $1.7B | — |
| Q4 24 | $1.41 | $1.46 | +3.5% | — | $1.7B | — |
| Q3 24 | $1.26 | $1.32 | +4.8% | — | $1.6B | — |
| Q2 24 | $1.19 | $1.22 | +2.5% | — | $1.6B | — |
| Q1 24 | $1.23 | $1.29 | +4.9% | — | $1.7B | — |
| Q4 23 | $1.34 | $1.38 | +3.0% | — | $1.7B | — |
| Q3 23 | $1.36 | $1.43 | +5.1% | — | $1.7B | — |
| Q2 23 | $1.26 | $1.27 | +0.8% | — | $1.7B | — |
| Q1 23 | $1.3 | $1.37 | +5.4% | — | $1.8B | — |
| Q4 22 | $1.39 | $1.53 | +10.1% | — | $1.8B | — |
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 | — | $4.59 | — | — | $6.9B | — |
| FY24 | — | $4.44 | — | — | $6.5B | — |
| FY23 | — | $4.22 | — | — | $6.8B | — |
| FY22 | — | $4.19 | — | — | $6.8B |
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 | $4.2B | $4.5B | $4.9B | $5.2B | $5.3B | $6.3B | $6.8B | $6.8B | $6.5B | $6.9B |
| YoY change | +4.06% | +6.43% | +9.88% | +5.07% | +3.41% | +18.4% | +8.37% | -0.22% | -4.73% | +6.73% |
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 | 4.2B | 4.5B | 4.9B | 5.2B | 5.3B | 6.3B | 6.8B | 6.8B | 6.5B | 6.9B |
| Cost of revenue | 2B | 2.1B | 2.2B | 2.4B | 2.5B | 2.9B | 3.1B | 3.4B | 3B | 3.3B |
| Gross profit | 2.2B | 2.4B | 2.7B | 2.8B | 2.8B | 3.4B | 3.7B | 3.5B | 3.5B | 3.6B |
| Gross margin | 52.3% | 53.6% | 54.5% | 54.3% | 53.1% | 53.9% | 54.4% | 50.7% | 54.3% | 52.4% |
| Research & development | 329M | 341M | 387M | 404M | 495M | 441M | 467M | 481M | 479M | 455M |
| Selling, general & administrative | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.6B | 1.6B | 1.6B | 1.6B | 1.7B |
| Operating expenses | 1.6B | 1.6B | 1.8B | 1.9B | 2B | 2.1B | 2.1B | 2.1B | 2B | 2.2B |
| Operating income | 615M | 807M | 904M | 941M | 846M | 1.3B | 1.6B | 1.4B | 1.5B | 1.5B |
| Operating margin | 14.6% | 18% | 18.4% | 18.2% | 15.8% | 21.3% | 23.6% | 19.8% | 22.9% | 21.3% |
| Non-operating income, net | -10M | 53M | 79M | 16M | 66M | 92M | -39M | 33M | 49M | 6M |
| Pretax income | 544M | 803M | 946M | 919M | 842M | 1.4B | 1.5B | 1.3B | 1.5B | 1.4B |
| Income tax | 82M | 119M | 630M | -152M | 123M | 150M | 250M | 99M | 232M | 132M |
| Net income | 462M | 684M | 316M | 1.1B | 719M | 1.2B | 1.3B | 1.2B | 1.3B | 1.3B |
| Net margin | 11% | 15.3% | 6.43% | 20.7% | 13.5% | 19.1% | 18.3% | 18.1% | 19.8% | 18.8% |
| EBITDA | 862M | 1.1B | 1.2B | 1.2B | 1.2B | 1.8B | 1.9B | 1.7B | 1.9B | 1.8B |
| EPS | 1.41 | 2.12 | 0.98 | 3.41 | 2.33 | 3.98 | 4.19 | 4.22 | 4.44 | 4.59 |
| Diluted EPS | 1.4 | 2.1 | 0.97 | 3.37 | 2.3 | 3.94 | 4.18 | 4.19 | 4.43 | 4.57 |
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 | 1.7B | 1.7B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.9B | 1.8B | 1.8B | 1.9B |
| Cost of revenue | 773M | 750M | 717M | 723M | 785M | 782M | 802M | 850M | 871M | 852M | 845M | 836M |
| Gross profit | 915M | 908M | 856M | 855M | 916M | 899M | 866M | 888M | 990M | 946M | 990M | 1B |
| Gross margin | 54.2% | 54.8% | 54.4% | 54.2% | 53.9% | 53.5% | 51.9% | 51.1% | 53.2% | 52.6% | 54% | 55.5% |
| Research & development | 114M | 128M | 113M | 127M | 111M | 113M | 112M | 111M | 119M | 117M | 126M | 123M |
| Selling, general & administrative | 393M | 396M | 380M | 395M | 397M | 410M | 454M | 417M | 428M | 476M | 465M | 475M |
| Operating expenses | 507M | 524M | 493M | 522M | 508M | 523M | 566M | 528M | 547M | 593M | 591M | 598M |
| Operating income | 408M | 384M | 363M | 333M | 408M | 376M | 300M | 360M | 443M | 353M | 399M | 444M |
| Operating margin | 24.2% | 23.2% | 23.1% | 21.1% | 24% | 22.4% | 18% | 20.7% | 23.8% | 19.6% | 21.7% | 23.6% |
| Non-operating income, net | 17M | 23M | 12M | 13M | 1M | 4M | -25M | 18M | 9M | 21M | 21M | 14M |
| Pretax income | 420M | 403M | 374M | 343M | 401M | 367M | 260M | 366M | 442M | 364M | 408M | 444M |
| Income tax | -55M | 55M | 66M | 61M | 50M | 49M | 45M | 30M | 8M | 59M | 69M | 82M |
| Net income | 475M | 348M | 308M | 282M | 351M | 318M | 215M | 336M | 434M | 305M | 339M | 362M |
| Net margin | 28.1% | 21% | 19.6% | 17.9% | 20.6% | 18.9% | 12.9% | 19.3% | 23.3% | 17% | 18.5% | 19.3% |
| EBITDA | 504M | 487M | 457M | 428M | 502M | 467M | 362M | 466M | 540M | 456M | 500M | 539M |
| EPS | 1.63 | 1.19 | 1.05 | 0.97 | 1.23 | 1.12 | 0.75 | 1.18 | 1.53 | 1.08 | 1.2 | 1.28 |
| Diluted EPS | 1.62 | 1.18 | 1.05 | 0.97 | 1.22 | 1.11 | 0.75 | 1.18 | 1.53 | 1.07 | 1.2 | 1.28 |
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 | 14.2B | 21.9B | 20.8B | 23.8B | 31.5B | 47.9B | 41.4B | 30.4B | 37.8B | 41.6B | 49.4B |
| Enterprise value | 13.8B | 21.2B | 20.3B | 24.8B | 32.5B | 49B | 43.1B | 31.5B | 39.9B | 43.1B | 51.1B |
| Shares outstanding | 326M | 322M | 321M | 314M | 309M | 304M | 299M | 294M | 290M | 284M | 284M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 30.7 | 32 | 65.8 | 22.2 | 43.9 | 39.6 | 33 | 24.5 | 29.3 | 31.9 | 34.6 |
| P/S | 3.38 | 4.9 | 4.23 | 4.61 | 5.91 | 7.58 | 6.04 | 4.45 | 5.8 | 5.98 | 6.7 |
| P/B | 3.35 | 4.53 | 4.55 | 5.01 | 6.47 | 8.88 | 7.8 | 5.2 | 6.41 | 6.17 | 6.71 |
| EV/EBITDA | 16 | 19.4 | 16.5 | 20.2 | 26.4 | 27.8 | 22.6 | 18.5 | 21.3 | 23.5 | 24.6 |
| EV/Sales | 3.29 | 4.75 | 4.14 | 4.81 | 6.08 | 7.76 | 6.29 | 4.62 | 6.12 | 6.21 | 6.93 |
| Earnings yield | 3.25% | 3.12% | 1.52% | 4.5% | 2.28% | 2.53% | 3.03% | 4.08% | 3.41% | 3.13% | 2.89% |
| FCF yield | 4.6% | 3.25% | 4.38% | 3.64% | 2.54% | 2.71% | 2.47% | 4.85% | 3.63% | 2.77% | 2.15% |
| PEG | — | — | — | — | — | — | — | — | — | — | 4.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.3% | 53.6% | 54.5% | 54.3% | 53.1% | 53.9% | 54.4% | 50.7% | 54.3% | 52.4% | 55.5% |
| Operating margin | 14.6% | 18% | 18.4% | 18.2% | 15.8% | 21.3% | 23.6% | 19.8% | 22.9% | 21.3% | 25.6% |
| Net margin | 11% | 15.3% | 6.43% | 20.7% | 13.5% | 19.1% | 18.3% | 18.1% | 19.8% | 18.8% | 19.5% |
| ROE | 10.9% | 14.1% | 6.91% | 22.6% | 14.8% | 22.5% | 23.6% | 21.2% | 21.9% | 19.3% | 21% |
| ROA | 5.93% | 8.12% | 3.7% | 11.3% | 7.47% | 11.3% | 11.9% | 11.5% | 10.9% | 10.2% | 8.63% |
| ROIC | 13.5% | 16.5% | 7.32% | 16.3% | 12.5% | 18.3% | 19.2% | 17.9% | 15.8% | 16.2% | 14.9% |
| Return on tangible assets | 24% | 27.5% | 19.6% | 2.1K% | 94.5% | 152.6% | 127.2% | 65.5% | 71.7% | 45.1% | 68.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.85 | 3.3 | 3.29 | 1.53 | 2.33 | 2.22 | 2.03 | 2.61 | 2.09 | 1.96 | 2.05 |
| Quick ratio | 3.28 | 2.85 | 2.74 | 1.21 | 1.84 | 1.74 | 1.47 | 1.97 | 1.58 | 1.52 | 1.56 |
| Debt / equity | 0.45 | 0.42 | 0.39 | 0.51 | 0.48 | 0.51 | 0.52 | 0.47 | 0.57 | 0.5 | 0.56 |
| Debt / assets | 0.24 | 0.24 | 0.21 | 0.25 | 0.25 | 0.25 | 0.26 | 0.25 | 0.29 | 0.26 | 0.28 |
| Net debt / EBITDA | -0.45 | -0.61 | -0.36 | 0.83 | 0.75 | 0.65 | 0.9 | 0.67 | 1.1 | 0.85 | 1.08 |
| Interest coverage | 8.56 | 11.2 | 13.6 | 13.4 | 11.8 | 17.8 | 18.9 | 15.1 | 16.8 | 13.8 | 16.6 |
| Effective tax rate | 15.1% | 14.8% | 66.6% | 0% | 14.6% | 11% | 16.6% | 7.39% | 15.3% | 9.2% | 13.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12.9 | 13.9 | 15.3 | 16.4 | 17.3 | 20.8 | 22.9 | 23.2 | 22.4 | 24.5 | 26.1 |
| EPS (basic) | 1.41 | 2.12 | 0.98 | 3.41 | 2.33 | 3.98 | 4.19 | 4.22 | 4.44 | 4.59 | 4.59 |
| EPS (diluted) | 1.4 | 2.1 | 0.97 | 3.37 | 2.3 | 3.94 | 4.18 | 4.19 | 4.43 | 4.57 | 5.06 |
| Book value per share | 13 | 15 | 14.2 | 15.1 | 15.8 | 17.7 | 17.7 | 19.9 | 20.3 | 23.7 | 26.1 |
| FCF per share | 2.01 | 2.21 | 2.83 | 2.75 | 2.6 | 4.27 | 3.41 | 5.01 | 4.73 | 4.06 | 4.48 |
| Cash per share | 7.02 | 8.32 | 7 | 4.4 | 4.66 | 5.18 | 3.52 | 5.41 | 4.58 | 6.3 | 6.24 |
| Capex per share | 0.43 | 0.55 | 0.55 | 0.49 | 0.38 | 0.62 | 0.97 | 1.01 | 1.3 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.31% | 3.94% | 3.58% | 3% | 2.21% | 2.96% | 4.25% | 4.36% | 5.81% | — | — |
| Capex / operating cash flow | 18.4% | 19.8% | 16.5% | 15.3% | 13.9% | 12% | 23.5% | 19.9% | 21.7% | — | — |
| Payout ratio | 32.5% | 24.9% | 60.4% | 19.2% | 30.9% | 19.5% | 19.9% | 21.4% | 21.3% | 21.6% | 20% |
| Dividend yield | 1.06% | 0.78% | 0.92% | 0.87% | 0.7% | 0.49% | 0.6% | 0.87% | 0.73% | 0.68% | 0.58% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.255 |
| Mar 31, 2026 | $0.255 |
| Jan 6, 2026 | $0.255 |
| — |
| FY21 | — | $3.98 | — | — | $6.3B | — |
| FY20 | — | $2.33 | — | — | $5.3B | — |
| FY19 | — | $3.41 | — | — | $5.2B | — |
| FY18 | — | $0.98 | — | — | $4.9B | — |
| FY17 | — | $2.12 | — | — | $4.5B | — |
| FY16 | — | $1.41 | — | — | $4.2B | — |
| 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 | $1.7B | $1.7B | $1.6B | $1.6B | $1.7B | $1.7B | $1.7B | $1.7B | $1.9B | $1.8B | $1.8B | $1.9B |
| YoY change | -8.71% | -5.58% | -8.39% | -5.62% | +0.77% | +1.39% | +6.04% | +10.1% | +9.41% | +6.96% | +10% | +8.06% |
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 | 2.3B | 2.7B | 2.2B | 1.4B | 1.4B | 1.6B | 1.1B | 1.6B | 1.3B | 1.8B |
| Receivables | 631M | 724M | 776M | 930M | 1B | 1.2B | 1.4B | 1.3B | 1.3B | 1.5B |
| Inventory | 533M | 575M | 638M | 679M | 720M | 830M | 1B | 1B | 972M | 1B |
| Total current assets | 3.6B | 4.2B | 3.8B | 3.2B | 3.4B | 3.8B | 3.8B | 4.2B | 4B | 4.6B |
| Property, plant & equipment | -118M | -129M | -130M | -162M | -210M | -202M | -155M | -139M | -8M | -33M |
| Goodwill & intangibles | 5.9B | 5.9B | 6.9B | 9.4B | 8.9B | 9.9B | 9.5B | 8.9B | 10B | 9.8B |
| Total assets | 7.8B | 8.4B | 8.5B | 9.5B | 9.6B | 10.7B | 10.5B | 10.8B | 11.8B | 12.7B |
| Accounts payable | 257M | 305M | 340M | 354M | 354M | 446M | 580M | 418M | 540M | 570M |
| Short-term debt | — | 210M | — | 616M | 75M | — | 36M | — | 45M | 304M |
| Total current liabilities | 945M | 1.3B | 1.2B | 2.1B | 1.5B | 1.7B | 1.9B | 1.6B | 1.9B | 2.3B |
| Long-term debt | 1.9B | 1.8B | 1.8B | 1.8B | 2.3B | 2.7B | 2.7B | 2.7B | 3.3B | 3B |
| Total liabilities | 3.5B | 3.6B | 4B | 4.7B | 4.8B | 5.3B | 5.2B | 4.9B | 5.9B | 6B |
| Shareholders' equity | 4.2B | 4.8B | 4.6B | 4.7B | 4.9B | 5.4B | 5.3B | 5.8B | 5.9B | 6.7B |
| Total debt | 1.9B | 2B | 1.8B | 2.4B | 2.4B | 2.7B | 2.8B | 2.7B | 3.4B | 3.4B |
| Net debt | -385M | -667M | -448M | 1B | 918M | 1.2B | 1.7B | 1.1B | 2.1B | 1.6B |
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 | 1.6B | 1.7B | 1.7B | 1.8B | 1.3B | 1.5B | 1.5B | 1.5B | 1.8B | 1.8B | 1.8B | 1.8B |
| Receivables | 1.3B | 1.3B | 1B | 983M | 1.3B | 1.1B | 1.1B | 1.1B | 1.5B | 1.5B | 1.5B | 1.5B |
| Inventory | 1B | 1B | 1B | 978M | 972M | 997M | 991M | 1B | 1B | 1.1B | 1.1B | 1.1B |
| Total current assets | 4.2B | 4.3B | 4.2B | 4.3B | 4B | 4.1B | 4.2B | 4.3B | 4.6B | 4.6B | 4.8B | 4.7B |
| Property, plant & equipment | -139M | — | — | — | -8M | — | — | — | -102M | — | — | — |
| Goodwill & intangibles | 8.9B | 8.8B | 8.8B | 8.7B | 10B | 9.9B | 9.9B | 9.9B | 9.8B | 9.8B | 9.8B | 11.9B |
| Total assets | 10.8B | 10.9B | 10.9B | 11B | 11.8B | 11.9B | 12.2B | 12.2B | 12.7B | 12.8B | 13.1B | 14B |
| Accounts payable | 418M | 488M | 461M | 497M | 540M | 547M | 517M | 530M | 570M | 602M | 615M | 608M |
| Short-term debt | — | — | 420M | 795M | 45M | 16M | 146M | 59M | 304M | 304M | 304M | 304M |
| Total current liabilities | 1.6B | 1.6B | 2B | 2.4B | 1.9B | 1.9B | 2B | 1.9B | 2.3B | 2.2B | 2.3B | 2.3B |
| Long-term debt | 2.7B | 2.6B | 2.1B | 2.1B | 3.3B | 3.3B | 3.3B | 3.4B | 3B | 3B | 3.1B | 3.6B |
| Total liabilities | 4.9B | 4.8B | 4.6B | 5.1B | 5.9B | 5.9B | 6B | 5.9B | 6B | 5.9B | 5.9B | 6.6B |
| Shareholders' equity | 5.8B | 6.2B | 6.2B | 5.9B | 5.9B | 6B | 6.1B | 6.4B | 6.7B | 6.9B | 7.1B | 7.4B |
| Total debt | 2.7B | 2.6B | 2.6B | 2.9B | 3.4B | 3.4B | 3.5B | 3.4B | 3.4B | 3.4B | 3.4B | 3.9B |
| Net debt | 1.1B | 807M | 885M | 1.2B | 2.1B | 1.9B | 2B | 1.9B | 1.6B | 1.6B | 1.5B | 2.2B |
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 | 462M | 684M | 316M | 1.1B | 719M | 1.2B | 1.3B | 1.2B | 1.3B | 1.3B |
| Depreciation & amortization | 246M | 212M | 210M | 238M | 308M | 321M | 317M | 271M | 257M | 288M |
| Stock-based compensation | 58M | 60M | 70M | 72M | 83M | 110M | 125M | 111M | 129M | 128M |
| Change in working capital | -40M | -200M | 471M | -130M | -326M | -102M | -478M | -116M | 83M | -131M |
| Operating cash flow | 754M | 889M | 1.1B | 1B | 849M | 1.6B | 1.2B | 1.5B | 1.7B | 1.6B |
| Capital expenditure | -139M | -176M | -176M | -155M | -118M | -187M | -291M | -298M | -378M | — |
| Investing cash flow | -238M | -304M | -705M | -1.6B | -147M | -749M | -338M | -310M | -1.3B | 13M |
| Dividends paid | -150M | -170M | -191M | -206M | -222M | -236M | -250M | -265M | -274M | -282M |
| Share repurchases | -434M | -194M | -422M | -723M | -469M | -788M | -1.1B | -575M | -1.1B | -425M |
| Financing cash flow | -622M | -268M | -853M | -353M | -1.1B | -751M | -1.4B | -997M | -829M | -787M |
| Net change in cash | -106M | 317M | -492M | -926M | -420M | 64M | -532M | 190M | -349M | 785M |
| Free cash flow | 654M | 713M | 910M | 865M | 802M | 1.3B | 1B | 1.5B | 1.4B | 1.2B |
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 | 475M | 348M | 308M | 282M | 351M | 318M | 215M | 336M | 434M | 305M | 339M | 362M |
| Depreciation & amortization | 62M | 62M | 63M | 63M | 69M | 72M | 73M | 72M | 71M | 67M | 67M | 66M |
| Stock-based compensation | 14M | 44M | 31M | 28M | 26M | 40M | 30M | 32M | 26M | 41M | 32M | 32M |
| Change in working capital | -48M | 21M | -75M | 66M | 71M | 2M | -136M | -82M | 85M | -180M | -211M | 18M |
| Operating cash flow | 531M | 480M | 334M | 454M | 470M | 432M | 178M | 362M | 545M | 268M | 277M | 519M |
| Capital expenditure | -84M | -90M | -103M | -92M | -93M | -97M | -114M | — | — | — | — | — |
| Investing cash flow | -40M | -95M | -109M | -100M | -954M | -94M | -114M | 2M | 3M | 0 | 0 | -952M |
| Dividends paid | -66M | -69M | -69M | -68M | -68M | -71M | -70M | -71M | -70M | -72M | -72M | -72M |
| Share repurchases | -80M | 0 | -230M | -585M | -335M | -90M | -165M | -85M | -85M | -152M | -65M | -78M |
| Financing cash flow | -203M | -274M | -300M | -279M | -1.2B | -210M | -117M | -248M | -212M | -253M | -145M | 440M |
| Net change in cash | 288M | 111M | -75M | 75M | -1.7B | 128M | -53M | 116M | 336M | 15M | 132M | 7M |
| Free cash flow | 432M | 395M | 230M | 360M | 388M | 334M | 107M | 259M | 452M | 175M | 201M | 439M |
| Sep 30, 2025 |
| $0.248 |
| Jul 1, 2025 | $0.248 |
| Apr 1, 2025 | $0.248 |
| Dec 31, 2024 | $0.248 |
| Oct 1, 2024 | $0.236 |
| Date | Ratio |
|---|---|
| Nov 3, 2014 | 1398:1000 |