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 | $1.19 | $1.35 | +13.4% | — | — | — |
| Q2 26 | $0.95 | $1.06 | +11.6% | — | — | — |
| Q1 26 | $0.94 | $0.97 | +3.2% | — | — | — |
| Q4 25 | $0.8 | $0.93 | +16.3% | — | — | — |
| Q3 25 | $0.67 | $0.81 | +20.9% | — | — | — |
| Q2 25 | $0.52 | $0.63 | +21.2% | — | — | — |
| Q1 25 | $0.5 | $0.55 | +10.0% | — | — | — |
| Q4 24 | $0.45 | $0.5 | +11.1% | — | — | — |
| Q3 24 | $0.41 | $0.44 | +7.3% | — | — | — |
| Q2 24 | $0.37 | $0.4 | +8.1% | — | — | — |
| Q1 24 | $0.38 | $0.41 | +7.9% | — | — | — |
| Q4 23 | $0.37 | $0.39 | +5.4% | — | — | — |
| Q3 23 | $0.34 | $0.36 | +5.9% | — | — | — |
| Q2 23 | $0.34 | $0.35 | +2.9% | — | — | — |
| Q1 23 | $0.37 | $0.39 | +5.4% | — | — | — |
| Q4 22 | $0.37 | $0.4 | +8.1% | — | — | — |
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 | — | $3.51 | — | — | $23.1B | — |
| FY24 | — | $2.01 | — | — | $15.2B | — |
| FY23 | — | $1.61 | — | — | $12.6B | — |
| FY22 | — | $1.59 | — | — | $12.6B | — |
| FY21 | — | $1.33 | — | — | $10.9B | — |
| FY20 | — | $1.01 | — | — | $8.6B | — |
| FY19 | — | $0.97 | — | — | $8.2B | — |
| FY18 | — | $1 | — | — | $8.2B | — |
| FY17 | — | $0.53 | — | — | $7B | — |
| FY16 | — | $0.67 | — | — | $6.3B | — |
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 | $6.3B | $7B | $8.2B | $8.2B | $8.6B | $10.9B | $12.6B | $12.6B | $15.2B | $23.1B |
| YoY change | +12.9% | +11.5% | +17% | +0.29% | +4.54% | +26.5% | +16.1% | -0.54% | +21.3% | +51.7% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| 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 | $3.2B | $3.3B | $3.3B | $3.6B | $4B | $4.3B | $4.8B | $5.7B | $6.2B | $6.4B | $7.6B | — |
| YoY change | -2.91% | +2.73% | +9.49% | +18.2% | +26.2% | +29.8% | +47.7% | +56.5% | +53.4% | +49.1% | +58.4% | — |
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 | 6.3B | 7B | 8.2B | 8.2B | 8.6B | 10.9B | 12.6B | 12.6B | 15.2B | 23.1B |
| Cost of revenue | 4.2B | 4.7B | 5.5B | 5.6B | 5.9B | 7.5B | 8.6B | 8.5B | 10.1B | 14.6B |
| Gross profit | 2B | 2.3B | 2.7B | 2.6B | 2.7B | 3.4B | 4B | 4.1B | 5.1B | 8.5B |
| Gross margin | 32.5% | 32.9% | 32.4% | 31.8% | 31% | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 798.2M | 878.3M | 959.5M | 971.4M | 1B | 1.2B | 1.4B | 1.5B | 1.9B | 2.5B |
| Operating expenses | 798.2M | 878.3M | 959.5M | 971.4M | 1B | 1.2B | 1.4B | 1.5B | 1.9B | 2.5B |
| Operating income | 1.2B | 1.4B | 1.7B | 1.6B | 1.6B | 2.2B | 2.6B | 2.6B | 3.3B | 6B |
| Operating margin | 19.8% | 20.4% | 20.7% | 20% | 19.2% | 20% | 20.7% | 20.7% | 21.6% | 25.9% |
| Non-operating income, net | -28.1M | 13.1M | -5.3M | -31.1M | -7.9M | -70.8M | -11.5M | 100K | -55.4M | -3.5M |
| Pretax income | 1.1B | 1.4B | 1.6B | 1.5B | 1.5B | 2B | 2.5B | 2.5B | 3B | 5.6B |
| Income tax | 308.5M | 691.7M | 371.5M | 331.9M | 313.3M | 409.1M | 550.6M | 509.3M | 570.3M | 1.3B |
| Net income | 832.6M | 660.7M | 1.2B | 1.2B | 1.2B | 1.6B | 1.9B | 1.9B | 2.4B | 4.3B |
| Net margin | 13.2% | 9.42% | 14.8% | 14.2% | 14.1% | 14.7% | 15.2% | 15.5% | 16% | 18.6% |
| EBITDA | 1.5B | 1.7B | 2B | 2B | 2B | 2.6B | 3B | 3B | 3.9B | 7B |
| EPS | 0.67 | 0.53 | 1 | 0.97 | 1.01 | 1.33 | 1.59 | 1.61 | 2.01 | 3.51 |
| Diluted EPS | 0.65 | 0.52 | 0.96 | 0.94 | 0.98 | 1.27 | 1.53 | 1.55 | 1.92 | 3.34 |
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 | 3.2B | 3.3B | 3.3B | 3.6B | 4B | 4.3B | 4.8B | 5.7B | 6.2B | 6.4B | 7.6B | — |
| Cost of revenue | 2.2B | 2.2B | 2.2B | 2.4B | 2.7B | 2.8B | 3.2B | 3.6B | 3.8B | 4B | 4.8B | — |
| Gross profit | 1B | 1.1B | 1.1B | 1.2B | 1.4B | 1.5B | 1.6B | 2.1B | 2.4B | 2.5B | 2.8B | — |
| Gross margin | 32.8% | 33.1% | 33.4% | 33.6% | 33.6% | 34.3% | 34.2% | 36.3% | 38.1% | 38.2% | 36.7% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 381.6M | 394.2M | 404.2M | 444.3M | 492M | 515M | 575.2M | 622.5M | 657M | 691M | 851.5M | — |
| Operating expenses | 381.6M | 394.2M | 404.2M | 444.3M | 492M | 515M | 575.2M | 622.5M | 657M | 691M | 851.5M | — |
| Operating income | 666.9M | 706.2M | 684.8M | 768.8M | 864.9M | 965.7M | 1.1B | 1.4B | 1.7B | 1.8B | 1.9B | — |
| Operating margin | 20.8% | 21.2% | 21% | 21.3% | 21.4% | 22.4% | 22.2% | 25.3% | 27.5% | 27.5% | 25.6% | — |
| Non-operating income, net | 200K | -5.8M | 16M | -48.7M | -34.2M | 11.5M | -29.4M | -1.8M | 19.3M | 8.4M | -95.1M | — |
| Pretax income | 633.5M | 665.4M | 662.7M | 663.8M | 775M | 910.3M | 962.9M | 1.3B | 1.6B | 1.6B | 1.6B | — |
| Income tax | 115.2M | 146.3M | 110.7M | 135.1M | 166.1M | 158.3M | 218.7M | 247.3M | 385.8M | 443.6M | 702.4M | — |
| Net income | 518.3M | 519.1M | 552M | 528.7M | 608.9M | 752M | 744.2M | 1.1B | 1.3B | 1.2B | 943.3M | — |
| Net margin | 16.2% | 15.6% | 17% | 14.6% | 15.1% | 17.4% | 15.5% | 19.5% | 20.3% | 18.7% | 12.4% | — |
| EBITDA | 777.1M | 831.6M | 804.6M | 913.7M | 1.1B | 1.1B | 1.3B | 1.7B | 1.9B | 2.1B | 2.5B | — |
| EPS | 0.43 | 0.43 | 0.46 | 0.44 | 0.5 | 0.62 | 0.61 | 0.9 | 1.02 | 0.98 | 0.76 | 1.44 |
| Diluted EPS | 0.41 | 0.41 | 0.43 | 0.41 | 0.48 | 0.59 | 0.58 | 0.86 | 0.97 | 0.93 | 0.72 | 1.37 |
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 | 1.3B | 908.6M | 1.7B | 1.2B | 1.4B | 1.7B | 3.3B | 11.4B |
| Receivables | 1.3B | 1.6B | 1.8B | 1.7B | 2B | 2.5B | 2.6B | 2.6B | 3.3B | 4.7B |
| Inventory | 928.9M | 1.1B | 1.2B | 1.3B | 1.5B | 1.9B | 2.1B | 2.2B | 2.5B | 3.4B |
| Total current assets | 3.6B | 4.7B | 4.6B | 4.2B | 5.5B | 6B | 6.5B | 6.8B | 9.7B | 20.3B |
| Property, plant & equipment | 429.7M | 494.5M | 550.1M | 651.6M | 660.3M | 754.7M | 775.4M | 830.8M | 1.2B | 1.6B |
| Goodwill & intangibles | 8.3B | 9B | 9B | 10.6B | 10.9B | 14.3B | 14.4B | 15.9B | 18.9B | 25.6B |
| Total assets | 8.5B | 10B | 10B | 10.8B | 12.3B | 14.7B | 15.3B | 16.5B | 21.4B | 36.2B |
| Accounts payable | 678.2M | 875.6M | 890.5M | 866.8M | 1.1B | 1.3B | 1.3B | 1.4B | 1.8B | 2.7B |
| Short-term debt | 375.2M | 1.1M | 764.3M | 403.3M | 230.3M | 4M | 2.7M | 353.8M | 401.7M | 937.2M |
| Total current liabilities | 1.6B | 1.6B | 2.5B | 2.1B | 2.3B | 2.4B | 2.7B | 3.2B | 4.1B | 6.8B |
| Long-term debt | 2.6B | 3.5B | 2.8B | 3.2B | 3.6B | 4.8B | 4.6B | 4B | 6.5B | 14.6B |
| Total liabilities | 4.8B | 6B | 6B | 6.2B | 6.9B | 8.3B | 8.2B | 8.1B | 11.6B | 22.7B |
| Shareholders' equity | 3.7B | 4B | 4.1B | 4.6B | 5.5B | 6.4B | 7.1B | 8.4B | 9.9B | 13.5B |
| Total debt | 3B | 3.5B | 3.6B | 3.6B | 3.9B | 4.8B | 4.6B | 4.3B | 6.9B | 15.5B |
| Net debt | 2B | 1.8B | 2.3B | 2.7B | 2.2B | 3.6B | 3.2B | 2.9B | 3.6B | 4.4B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.5B | 1.7B | 1.7B | 2B | 1.3B | 1.6B | 3.3B | 1.7B | 3.2B | 3.9B | 11.4B | 4.6B |
| Receivables | 2.4B | 2.6B | 2.6B | 2.5B | 2.9B | 3.1B | 3.3B | 3.9B | 4.3B | 4.5B | 4.7B | 5.9B |
| Inventory | 2B | 2.1B | 2.2B | 2.2B | 2.4B | 2.6B | 2.5B | 2.9B | 3.1B | 3.3B | 3.4B | 4.1B |
| Total current assets | 6.3B | 6.8B | 6.8B | 7B | 7B | 7.8B | 9.7B | 9.1B | 11.3B | 12.4B | 20.3B | 15.4B |
| Property, plant & equipment | -2.1B | -2.2B | 830.8M | -2.3B | -2.3B | -2.5B | 1.2B | -2.6B | -2.8B | -2.9B | 1.6B | -3.3B |
| Goodwill & intangibles | 14.5B | 14.6B | 15.9B | 15.8B | 19.1B | 19.2B | 18.9B | 22.6B | 23.3B | 23.7B | 25.6B | 45.9B |
| Total assets | 15.2B | 15.8B | 16.5B | 16.7B | 18.6B | 19.6B | 21.4B | 22.9B | 25.7B | 27.1B | 36.2B | 42.1B |
| Accounts payable | 1.1B | 1.2B | 1.4B | 1.3B | 1.5B | 1.8B | 1.8B | 2.1B | 2.4B | 2.5B | 2.7B | 3.2B |
| Short-term debt | 351.8M | 355.6M | 353.8M | 752.5M | 404.1M | 403.1M | 401.7M | 350.8M | 936.6M | 937.6M | 937.2M | 2.1B |
| Total current liabilities | 2.7B | 2.9B | 3.2B | 3.4B | 3.5B | 3.9B | 4.1B | 4.6B | 5.6B | 6B | 6.8B | 9B |
| Long-term debt | 4B | 3.9B | 4B | 3.6B | 5B | 5.1B | 6.5B | 6.8B | 7.1B | 7.1B | 14.6B | 16.6B |
| Total liabilities | 7.6B | 7.8B | 8.1B | 8B | 9.5B | 10.1B | 11.6B | 12.5B | 14.1B | 14.5B | 22.7B | 28B |
| Shareholders' equity | 7.6B | 7.9B | 8.4B | 8.8B | 9.1B | 9.5B | 9.9B | 10.4B | 11.6B | 12.6B | 13.5B | 14.1B |
| Total debt | 4.3B | 4.3B | 4.3B | 4.3B | 5.4B | 5.5B | 6.9B | 7.2B | 8.1B | 8.1B | 15.5B | 18.7B |
| Net debt | 3B | 2.8B | 2.9B | 2.5B | 4.2B | 3.9B | 3.6B | 5.5B | 4.9B | 4.3B | 4.4B | 14.6B |
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 | 832.6M | 660.7M | 1.2B | 1.2B | 1.2B | 1.6B | 1.9B | 1.9B | 2.4B | 4.3B |
| Depreciation & amortization | 217M | 226.8M | 299.7M | 312.1M | 308.1M | 395.6M | 392.9M | 406.4M | 572.5M | 922.4M |
| Stock-based compensation | 47.6M | 49.7M | 55.6M | 63M | 70.5M | 83M | 89.5M | 99M | 109.5M | 135.4M |
| Change in working capital | -98.9M | -3.5M | -495.2M | 63M | -35.8M | -538.5M | -515.9M | 175.4M | -377M | -788.3M |
| Operating cash flow | 968.4M | 1.1B | 1.1B | 1.6B | 1.6B | 1.5B | 1.9B | 2.6B | 2.7B | 5.4B |
| Capital expenditure | 7.1M | 4.1M | 5M | 7.4M | 12.7M | 3.7M | 5.6M | 4M | 7.8M | -996.6M |
| Investing cash flow | -1.4B | -153.6M | -131.2M | -933.8M | -56.7M | -2.2B | -347.3M | -1B | -2B | -5.1B |
| Dividends paid | -172.7M | -205M | -253.7M | -279.5M | -297.6M | -346.7M | -477.4M | -500.6M | -595.1M | -802.2M |
| Share repurchases | -325.8M | -618M | -935.2M | -601.7M | -641.3M | -661.7M | -730.5M | -585.1M | -689.3M | -753.2M |
| Financing cash flow | -280.7M | -170.1M | -1.2B | -1.1B | -2.9B | -404.9M | -1.4B | -1.4B | 1.3B | 6.9B |
| Net change in cash | -734.2M | 796.3M | -267M | -440M | -1.3B | -1.2B | 104.4M | 134.3M | 2B | 7.1B |
| Free cash flow | 886.8M | 917.6M | 802.1M | 1.2B | 1.3B | 1.2B | 1.8B | 2.2B | 2.1B | 4.4B |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 465.3M | 518.4M | 519.1M | 552M | 528.8M | 608.8M | 752M | 744.2M | 1.1B | 1.3B | 1.2B | 943.3M |
| Depreciation & amortization | 94.1M | 101M | 115M | 103.8M | 123.6M | 201.3M | 143.8M | 236.3M | 209.4M | 227.7M | 249M | 485.8M |
| Stock-based compensation | 23.8M | 26.9M | 26.6M | 23.8M | 26.6M | 29.5M | 29.6M | 26.6M | 31.3M | 36.9M | 40.6M | 34.2M |
| Change in working capital | -35.9M | -26.5M | 83M | -82M | 6.3M | -121.3M | 183.8M | -228.3M | 96.8M | -43.8M | 284.7M | -507.4M |
| Operating cash flow | 541.8M | 618.1M | 692M | 599.5M | 664.1M | 704M | 1.1B | 764.9M | 1.4B | 1.5B | 1.7B | 1.1B |
| Capital expenditure | 800K | 500K | 1.9M | 500K | 4.9M | 1.7M | 700K | 4.1M | 1.6M | -257.2M | -253.7M | -291.6M |
| Investing cash flow | -23.1M | -254.6M | -584.3M | 77.3M | -2B | 27.5M | -50.6M | -2.2B | -314.5M | -616.3M | -1.5B | -11B |
| Dividends paid | -125M | -125.1M | -125.6M | -131.7M | -132.1M | -132.4M | -198.9M | -199.5M | -199.6M | -201.2M | -201.9M | -306.7M |
| Share repurchases | -153.6M | -149.3M | -115.3M | -153.8M | -190.4M | -176.2M | -168.9M | -180.9M | -160.1M | -152.9M | -259.3M | -178M |
| Financing cash flow | -527.4M | -278.4M | -261.4M | -289.5M | 798.2M | -313.2M | 1.1B | -141.8M | 420.3M | -377.9M | 7B | 2.8B |
| Net change in cash | -8.7M | 85.1M | -153.7M | 387.3M | -575.1M | 418.3M | 2.1B | -1.5B | 1.5B | 476.6M | 7.2B | -7.1B |
| Free cash flow | 441M | 543.4M | 736.8M | 505.2M | 522.8M | 474M | 647.3M | 576.3M | 1.1B | 1.2B | 1.5B | 829.9M |
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 | — | — | — | — | — | — | — | — | — | — | 210.4B |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | 225.9B |
| Shares outstanding | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | 43.1 |
| P/S | — | — | — | — | — | — | — | — | — | — | 7.32 |
| P/B | — | — | — | — | — | — | — | — | — | — | 13.7 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 23.9 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 7.79 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | 2.32% |
| FCF yield | — | — | — | — | — | — | — | — | — | — | 1.82% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.72 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.5% | 32.9% | 32.4% | 31.8% | 31% | 31.3% | 31.9% | 32.5% | 33.8% | 36.9% | 37.3% |
| Operating margin | 19.8% | 20.4% | 20.7% | 20% | 19.2% | 20% | 20.7% | 20.7% | 21.6% | 25.9% | 29.8% |
| Net margin | 13.2% | 9.42% | 14.8% | 14.2% | 14.1% | 14.7% | 15.2% | 15.5% | 16% | 18.6% | 17.7% |
| ROE | 22.4% | 16.3% | 29.9% | 25.3% | 22.3% | 25.1% | 27% | 23.1% | 24.8% | 31.9% | 38.1% |
| ROA | 9.8% | 6.6% | 12.1% | 10.8% | 9.84% | 10.9% | 12.5% | 11.8% | 11.4% | 11.9% | 14.5% |
| ROIC | 16.3% | 12% | 20.5% | 17.5% | 17.3% | 17.4% | 19.8% | 18.5% | 19.9% | 26.1% | 17.4% |
| Return on tangible assets | 433% | 63.8% | 116.7% | 590% | 82.6% | 389.7% | 198.5% | 289.5% | 97% | 40.6% | -120% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.2 | 2.95 | 1.86 | 1.97 | 2.38 | 2.43 | 2.42 | 2.17 | 2.37 | 2.98 | 1.89 |
| Quick ratio | 1.63 | 2.25 | 1.36 | 1.36 | 1.75 | 1.66 | 1.64 | 1.48 | 1.75 | 2.48 | 1.26 |
| Debt / equity | 0.81 | 0.88 | 0.88 | 0.78 | 0.71 | 0.75 | 0.65 | 0.51 | 0.7 | 1.15 | 1.2 |
| Debt / assets | 0.35 | 0.35 | 0.36 | 0.33 | 0.31 | 0.33 | 0.3 | 0.26 | 0.32 | 0.43 | 0.44 |
| Net debt / EBITDA | 1.25 | 1.07 | 1.14 | 1.37 | 1.09 | 1.38 | 1.04 | 0.88 | 0.9 | 0.58 | 1.74 |
| Interest coverage | 16.7 | 15.7 | 16.6 | 13.7 | 14.2 | 18.2 | 20.2 | 18.6 | 14.9 | 16.2 | 13.6 |
| Effective tax rate | 27% | 51.1% | 23.4% | 22.2% | 20.5% | 20.6% | 22.3% | 20.7% | 18.9% | 23.1% | 28.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.1 | 5.73 | 6.81 | 6.91 | 7.21 | 9.1 | 10.6 | 10.5 | 12.6 | 19 | 23.6 |
| EPS (basic) | 0.67 | 0.53 | 1 | 0.97 | 1.01 | 1.33 | 1.59 | 1.61 | 2.01 | 3.51 | 3.51 |
| EPS (diluted) | 0.65 | 0.52 | 0.96 | 0.94 | 0.98 | 1.27 | 1.53 | 1.55 | 1.92 | 3.34 | 4 |
| Book value per share | 3.02 | 3.31 | 3.37 | 3.86 | 4.57 | 5.33 | 5.95 | 7.06 | 8.19 | 11.1 | 12.6 |
| FCF per share | 0.72 | 0.75 | 0.67 | 1.01 | 1.1 | 0.99 | 1.5 | 1.81 | 1.79 | 3.59 | 3.59 |
| Cash per share | 0.95 | 1.43 | 1.07 | 0.76 | 1.46 | 1.04 | 1.2 | 1.39 | 2.77 | 9.39 | 4.39 |
| Capex per share | 0.01 | 0 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0.01 | 0.82 | 0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.11% | 0.06% | 0.06% | 0.09% | 0.15% | 0.03% | 0.04% | 0.03% | 0.05% | 4.32% | 0.05% |
| Capex / operating cash flow | 0.73% | 0.37% | 0.47% | 0.46% | 0.8% | 0.25% | 0.3% | 0.16% | 0.29% | 18.5% | 0.21% |
| Payout ratio | 20.7% | 31% | 20.8% | 24% | 24.5% | 21.6% | 24.9% | 25.7% | 24.4% | 18.6% | 22.9% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 0.59% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 23, 2026 | $0.25 |
| Mar 23, 2026 | $0.25 |
| Dec 16, 2025 | $0.25 |
| Sep 16, 2025 | $0.165 |
| Jun 17, 2025 | $0.165 |
| Mar 18, 2025 | $0.165 |
| Dec 17, 2024 | $0.165 |
| Sep 17, 2024 | $0.165 |
| Date | Ratio |
|---|---|
| Sep 3, 2026 | 2:1 |
| Mar 5, 2021 | 2:1 |
| Oct 10, 2014 | 2:1 |
| Apr 2, 2007 | 2:1 |
| Mar 30, 2004 | 2:1 |
| Apr 26, 2000 | 2:1 |