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 | $0.48 | $0.52 | +8.3% | — | $5.1B | — |
| Q2 26 | $0.48 | $0.49 | +2.1% | — | $4.9B | — |
| Q1 26 | $0.51 | $0.51 | 0.0% | — | $4.8B | — |
| Q4 25 | $0.65 | $0.57 | -12.3% | — | $5B | — |
| Q3 25 | $0.4 | $0.4 | 0.0% | — | $4.6B | — |
| Q2 25 | $0.33 | $0.34 | +3.0% | — | $4.3B | — |
| Q1 25 | $0.49 | $0.51 | +4.1% | — | $4.6B | — |
| Q4 24 | $0.53 | $0.54 | +1.9% | — | $4.4B | — |
| Q3 24 | $0.3 | $0.31 | +3.3% | — | $4.4B | — |
| Q2 24 | $0.27 | $0.29 | +7.4% | — | $4.2B | — |
| Q1 24 | $0.36 | $0.41 | +13.9% | — | $4.4B | — |
| Q4 23 | $0.64 | $0.64 | 0.0% | — | $4.9B | — |
| Q3 23 | $0.34 | $0.36 | +5.9% | — | $4.1B | — |
| Q2 23 | $0.26 | $0.28 | +7.7% | — | $3.9B | — |
| Q1 23 | $0.43 | $0.41 | -4.7% | — | $3.9B | — |
| Q4 22 | $0.49 | $0.48 | -2.0% | — | $4.4B | — |
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 | — | $1.24 | — | — | $18.5B | — |
| FY24 | — | $1 | — | — | $17.4B | — |
| FY23 | — | $2.59 | — | — | $16.1B | — |
| FY22 | — | $0.76 | — | — | $13.7B |
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 | $14.4B | $14.6B | $15.8B | $16.2B | $12.8B | $12.1B | $13.7B | $16.1B | $17.4B | $18.5B |
| YoY change | +0.61% | +1.31% | +8.12% | +2.77% | -20.9% | -5.72% | +13.2% | +17.5% | +8.19% | +6.35% |
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 | 14.4B | 14.6B | 15.8B | 16.2B | 12.8B | 12.1B | 13.7B | 16.1B | 17.4B | 18.5B |
| Cost of revenue | 12.9B | 13B | 14B | 14.5B | 12B | 11B | 12.6B | 14.8B | 16B | 17B |
| Gross profit | 1.5B | 1.6B | 1.8B | 1.7B | 835.9M | 1.1B | 1.1B | 1.3B | 1.4B | 1.5B |
| Gross margin | 10.6% | 11% | 11.3% | 10.4% | 6.52% | 9% | 7.83% | 8.14% | 8.19% | 8.36% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 283.3M | 299.2M | 377.1M | 367.3M | 307M | 346.7M | 258.4M | 273.7M | 283.6M | 278.4M |
| Operating expenses | 283.3M | 299.2M | 377.1M | 367.3M | 307M | 346.7M | 258.4M | 273.7M | 283.6M | 278.4M |
| Operating income | 746.3M | 801.6M | 818.4M | 734.9M | -66.3M | 191.4M | 415.4M | 625M | 706.5M | 791.8M |
| Operating margin | 5.18% | 5.49% | 5.18% | 4.53% | -0.52% | 1.58% | 3.03% | 3.89% | 4.06% | 4.28% |
| Non-operating income, net | — | — | — | 156.3M | -198.6M | 77.1M | — | 376M | 25.1M | -19.5M |
| Pretax income | 430.9M | 520.6M | 471.9M | 556.2M | -647.7M | -132.9M | 47.2M | 563.5M | 364.9M | 430.5M |
| Income tax | 142.7M | 146.5M | -96.6M | 107.7M | -186.3M | -40.6M | 8.4M | 116.4M | 103M | 103.6M |
| Net income | 288.2M | 374.2M | 568.4M | 448.5M | -461.4M | -92.2M | 194.2M | 673.5M | 261.9M | 326.9M |
| Net margin | 2% | 2.56% | 3.6% | 2.76% | -3.6% | -0.76% | 1.42% | 4.19% | 1.51% | 1.77% |
| EBITDA | 1.2B | 1.3B | 1.4B | 1.3B | 535.5M | 754.5M | 830M | 1.1B | 1.2B | 1.3B |
| EPS | 1.19 | 1.53 | 2.31 | 1.82 | -1.83 | -0.36 | 0.76 | 2.59 | 1 | 1.24 |
| Diluted EPS | 1.16 | 1.49 | 2.24 | 1.78 | -1.83 | -0.36 | 0.75 | 2.57 | 0.99 | 1.22 |
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 | 4.9B | 4.4B | 4.2B | 4.4B | 4.4B | 4.6B | 4.3B | 4.6B | 5B | 4.8B | 4.9B | 5.1B |
| Cost of revenue | 4.4B | 4B | 3.9B | 4B | 4B | 4.2B | 3.9B | 4.3B | 4.6B | 4.4B | 4.5B | 4.6B |
| Gross profit | 520M | 362.7M | 330.8M | 335.2M | 397M | 400.9M | 359.6M | 370.1M | 416M | 416.2M | 426.4M | 430.3M |
| Gross margin | 10.6% | 8.23% | 7.88% | 7.66% | 8.99% | 8.81% | 8.4% | 8% | 8.24% | 8.61% | 8.69% | 8.51% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 104.5M | 90.2M | 62.6M | 65.4M | 65.5M | 70.4M | 68.4M | 65.7M | 73.9M | 72.7M | 74.5M | 78.6M |
| Operating expenses | 104.5M | 90.2M | 62.6M | 65.4M | 65.5M | 70.4M | 68.4M | 65.7M | 73.9M | 72.7M | 74.5M | 78.6M |
| Operating income | 277.9M | 166.9M | 159.1M | 161.7M | 218.8M | 217.3M | 174.2M | 182.6M | 217.8M | 217.5M | 219.8M | 215.6M |
| Operating margin | 5.67% | 3.79% | 3.79% | 3.69% | 4.95% | 4.77% | 4.07% | 3.95% | 4.31% | 4.5% | 4.48% | 4.26% |
| Non-operating income, net | 51.8M | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 218.3M | 52.4M | 72.7M | 80.2M | 159.6M | 141.5M | 84.5M | 96.2M | 108.3M | 135.6M | 137.5M | 135.7M |
| Income tax | 12.8M | 23.9M | 19.7M | 22.1M | 37.3M | 35.8M | 22.5M | 24.2M | 21.1M | 39.1M | 35.4M | 37.9M |
| Net income | 205.4M | 28.5M | 53M | 58.1M | 122.3M | 105.7M | 62M | 72M | 87.2M | 96.5M | 102.1M | 97.8M |
| Net margin | 4.19% | 0.65% | 1.26% | 1.33% | 2.77% | 2.32% | 1.45% | 1.56% | 1.73% | 2% | 2.08% | 1.93% |
| EBITDA | 417.2M | 272.5M | 268.2M | 269.8M | 379.1M | 330.5M | 291.2M | 304.4M | 345.1M | 343.5M | 351.9M | 351.7M |
| EPS | 0.79 | 0.11 | 0.2 | 0.22 | 0.46 | 0.4 | 0.23 | 0.27 | 0.33 | 0.37 | 0.39 | 0.37 |
| Diluted EPS | 0.78 | 0.11 | 0.2 | 0.22 | 0.46 | 0.39 | 0.23 | 0.27 | 0.33 | 0.36 | 0.38 | 0.36 |
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 | 6.7B | 7.2B | 7.6B | 7.8B | 4.8B | 6B | 5.8B | 6.5B | 10.2B | 10.1B | 14.3B |
| Enterprise value | 11.8B | 12.2B | 14.7B | 14.2B | 12B | 13.3B | 13.3B | 11.4B | 15B | 15.2B | 20.5B |
| Shares outstanding | 242.3M | 244.5M | 245.8M | 246.9M | 251.8M | 254.7M | 257.3M | 260.6M | 263M | 263.9M | 263.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 23.1 | 19.2 | 13.4 | 17.3 | — | — | 29.9 | 9.69 | 38.9 | 31 | 38.2 |
| P/S | 0.46 | 0.49 | 0.48 | 0.48 | 0.37 | 0.5 | 0.42 | 0.41 | 0.59 | 0.55 | 0.73 |
| P/B | 3.06 | 2.9 | 2.51 | 2.33 | 1.75 | 2.21 | 1.91 | 1.75 | 3.34 | 3.2 | 4.24 |
| EV/EBITDA | 9.48 | 9.28 | 10.3 | 10.6 | 22.4 | 17.7 | 16 | 10.7 | 12.9 | 11.8 | 14.2 |
| EV/Sales | 0.82 | 0.84 | 0.93 | 0.88 | 0.93 | 1.1 | 0.97 | 0.71 | 0.86 | 0.82 | 1.03 |
| Earnings yield | 4.33% | 5.22% | 7.45% | 5.77% | — | — | 3.35% | 10.3% | 2.57% | 3.23% | 2.62% |
| FCF yield | 2.18% | 4.88% | -24.3% | 6.19% | -5.03% | 4.12% | 2.62% | 1.96% | 2.94% | 4.26% | 2.62% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.03 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 10.6% | 11% | 11.3% | 10.4% | 6.52% | 9% | 7.83% | 8.14% | 8.19% | 8.36% | 8.51% |
| Operating margin | 5.18% | 5.49% | 5.18% | 4.53% | -0.52% | 1.58% | 3.03% | 3.89% | 4.06% | 4.28% | 4.42% |
| Net margin | 2% | 2.56% | 3.6% | 2.76% | -3.6% | -0.76% | 1.42% | 4.19% | 1.51% | 1.77% | 1.93% |
| ROE | 13.3% | 15.2% | 18.7% | 13.5% | -16.8% | -3.38% | 6.39% | 18.1% | 8.6% | 10.3% | 11.7% |
| ROA | 2.72% | 3.4% | 4.14% | 3.26% | -2.94% | -0.64% | 1.29% | 3.99% | 2.07% | 2.46% | 4.24% |
| ROIC | 6.85% | 7.68% | 8.13% | 6.07% | -0.67% | 1.91% | 3.25% | 5.75% | 6.42% | 7.29% | 6.85% |
| Return on tangible assets | -26.6% | -42.1% | -27.3% | -26.2% | -57.3% | 9.03% | -33.8% | 18.2% | -45.2% | -66.5% | 279.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.14 | 1.12 | 1.17 | 0.98 | 1.99 | 1.01 | 1 | 1.04 | 0.81 | 0.99 | 1.28 |
| Quick ratio | 0.87 | 0.86 | 0.87 | 0.83 | 1.81 | 0.87 | 0.83 | 0.96 | 0.72 | 0.88 | 1.14 |
| Debt / equity | 2.43 | 2.13 | 2.38 | 2.01 | 3.53 | 2.87 | 2.56 | 1.86 | 1.83 | 1.81 | 1.87 |
| Debt / assets | 0.5 | 0.48 | 0.53 | 0.49 | 0.62 | 0.54 | 0.52 | 0.41 | 0.44 | 0.43 | 0.46 |
| Net debt / EBITDA | 4.12 | 3.83 | 4.95 | 4.78 | 13.4 | 9.68 | 8.98 | 4.6 | 4.17 | 3.94 | 4.29 |
| Interest coverage | 2.37 | 2.82 | 2.34 | 2.58 | -0.66 | 0.68 | 1.12 | 2.21 | 1.94 | 2.18 | 2.45 |
| Effective tax rate | 33.1% | 28.1% | 0% | 19.4% | 0% | 0% | 17.9% | 20.7% | 28.2% | 24.1% | 25.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 59.5 | 59.7 | 64.2 | 65.7 | 50.9 | 47.5 | 53.2 | 61.7 | 66.2 | 70.1 | 75.4 |
| EPS (basic) | 1.19 | 1.53 | 2.31 | 1.82 | -1.83 | -0.36 | 0.76 | 2.59 | 1 | 1.24 | 1.24 |
| EPS (diluted) | 1.16 | 1.49 | 2.24 | 1.78 | -1.83 | -0.36 | 0.75 | 2.57 | 0.99 | 1.22 | 1.43 |
| Book value per share | 8.96 | 10.1 | 12.4 | 13.5 | 10.9 | 10.7 | 11.8 | 14.3 | 11.6 | 12 | 12.9 |
| FCF per share | 0.6 | 1.43 | -7.55 | 1.95 | -0.96 | 0.98 | 0.59 | 0.49 | 1.14 | 1.64 | 1.61 |
| Cash per share | 0.63 | 0.98 | 0.87 | 1 | 9.96 | 2.09 | 1.28 | 7.82 | 2.72 | 2.42 | 1.97 |
| Capex per share | 2.14 | 2.19 | 3.67 | 1.97 | 1.45 | 1.47 | 1.15 | 1.4 | 1.53 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.6% | 3.67% | 5.71% | 2.99% | 2.84% | 3.1% | 2.16% | 2.27% | 2.32% | — | — |
| Capex / operating cash flow | 63.2% | 56.2% | 80.5% | 51.3% | 129% | 101.2% | 69.7% | 46.9% | 55.9% | — | — |
| Payout ratio | 31.9% | 26.9% | 18.1% | 24.2% | -24% | -121.5% | 58.3% | 17% | 38.1% | 33.9% | 32.5% |
| Dividend yield | 1.38% | 1.41% | 1.35% | 1.4% | 2.31% | 1.85% | 1.95% | 1.76% | 0.98% | 1.09% | 0.88% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.12 |
| May 20, 2026 | $0.12 |
| Feb 18, 2026 | $0.12 |
| Dec 5, 2025 | $0.12 |
| Aug 6, 2025 | $0.105 |
| — |
| FY21 | — | -$0.36 | — | — | $12.1B | — |
| FY20 | — | -$1.83 | — | — | $12.8B | — |
| FY19 | — | $1.82 | — | — | $16.2B | — |
| FY18 | — | $2.31 | — | — | $15.8B | — |
| FY17 | — | $1.53 | — | — | $14.6B | — |
| FY16 | — | $1.19 | — | — | $14.4B | — |
| 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 | $4.9B | $4.4B | $4.2B | $4.4B | $4.4B | $4.6B | $4.3B | $4.6B | $5B | $4.8B | $4.9B | $5.1B |
| YoY change | +11.6% | +12.6% | +7.25% | +7.97% | -9.89% | +3.27% | +1.89% | +5.72% | +14.3% | +6.14% | +14.7% | +9.33% |
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 | 152.6M | 238.8M | 215M | 246.6M | 2.5B | 532.6M | 329.5M | 2B | 714.8M | 639.1M |
| Receivables | 1.5B | 1.6B | 1.8B | 1.8B | 1.4B | 1.7B | 2.1B | 2B | 2.1B | 2.2B |
| Inventory | 587.2M | 610.7M | 724.8M | 411.3M | 436.5M | 412.7M | 552.4M | 403.7M | 387.6M | 418.8M |
| Total current assets | 2.5B | 2.7B | 2.9B | 2.7B | 4.7B | 2.9B | 3.3B | 5.2B | 3.4B | 3.5B |
| Property, plant & equipment | 1B | 1B | 1.4B | 2.2B | 2.6B | 2.6B | 2.6B | 2B | 2.2B | 2.4B |
| Goodwill & intangibles | 11.7B | 11.9B | 15.8B | 15.4B | 14.9B | 15.4B | 15.7B | 13.2B | 13.3B | 13.8B |
| Total assets | 10.6B | 11B | 13.7B | 13.7B | 15.7B | 14.4B | 15.1B | 16.9B | 12.7B | 13.3B |
| Accounts payable | 847.6M | 955.9M | 1B | 999.5M | 663.5M | 919.1M | 1.3B | 1.3B | 1.4B | 1.5B |
| Short-term debt | 46.5M | 78.2M | 30.9M | 69.9M | 171.7M | 126.1M | 133.9M | 1.6B | 1B | 92.3M |
| Total current liabilities | 2.2B | 2.4B | 2.5B | 2.7B | 2.3B | 2.9B | 3.3B | 5B | 4.2B | 3.5B |
| Long-term debt | 5.2B | 5.2B | 7.2B | 6.6B | 9.5B | 7.7B | 7.7B | 5.3B | 4.5B | 5.6B |
| Total liabilities | 8.4B | 8.5B | 10.7B | 10.4B | 13B | 11.6B | 12B | 13.2B | 9.6B | 10.1B |
| Shareholders' equity | 2.2B | 2.5B | 3B | 3.3B | 2.7B | 2.7B | 3B | 3.7B | 3B | 3.2B |
| Total debt | 5.3B | 5.3B | 7.2B | 6.7B | 9.7B | 7.8B | 7.8B | 6.9B | 5.6B | 5.7B |
| Net debt | 5.1B | 5B | 7B | 6.4B | 7.2B | 7.3B | 7.5B | 5B | 4.9B | 5.1B |
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 | 2B | 295.6M | 356.6M | 436.1M | 714.8M | 484.1M | 920.5M | 501.5M | 639.1M | 439.6M | 475.7M | 499.4M |
| Receivables | 2B | 2.2B | 2.2B | 2.2B | 2.1B | 2.2B | 2.2B | 2.4B | 2.2B | 2.5B | 2.5B | 2.6B |
| Inventory | 403.7M | 367.6M | 388.3M | 370.4M | 387.6M | 366.7M | 405.9M | 394.2M | 418.8M | 414.6M | 453.3M | 433.6M |
| Total current assets | 5.2B | 3.2B | 3.3B | 3.3B | 3.4B | 3.3B | 3.8B | 3.5B | 3.5B | 3.6B | 3.7B | 3.9B |
| Property, plant & equipment | 2B | 2.1B | 2.1B | 2.1B | 2.2B | 2.3B | 2.3B | 2.4B | 2.4B | 2.6B | 2.6B | 2.6B |
| Goodwill & intangibles | 13.2B | 13B | 12.9B | 12.9B | 13.3B | 13.1B | 13.4B | 13.5B | 13.8B | 13.5B | 13.8B | 13.8B |
| Total assets | 16.9B | 12.4B | 12.6B | 12.5B | 12.7B | 12.7B | 13.5B | 13.3B | 13.3B | 13.5B | 13.8B | 14B |
| Accounts payable | 1.3B | 1.1B | 1.1B | 1B | 1.4B | 1.1B | 1.1B | 1.1B | 1.5B | 1.3B | 1.2B | 1.1B |
| Short-term debt | 1.6B | 91.7M | 92.5M | 994.2M | 1B | 996.7M | 480.7M | 101.7M | 92.3M | 98.8M | 99.2M | 102.8M |
| Total current liabilities | 5B | 2.5B | 2.7B | 3.5B | 4.2B | 3.5B | 3.2B | 2.7B | 3.5B | 2.9B | 3.1B | 3B |
| Long-term debt | 5.3B | 6.2B | 6.1B | 5.3B | 4.5B | 5.2B | 6.4B | 6.5B | 5.6B | 6.5B | 6.3B | 6.4B |
| Total liabilities | 13.2B | 9.6B | 9.7B | 9.6B | 9.6B | 9.6B | 10.5B | 10.2B | 10.1B | 10.3B | 10.5B | 10.5B |
| Shareholders' equity | 3.7B | 2.9B | 2.9B | 3B | 3B | 3.1B | 3B | 3.1B | 3.2B | 3.2B | 3.3B | 3.5B |
| Total debt | 6.9B | 6.3B | 6.2B | 6.3B | 5.6B | 6.2B | 6.8B | 6.6B | 5.7B | 6.6B | 6.4B | 6.5B |
| Net debt | 5B | 6B | 5.9B | 5.8B | 4.9B | 5.7B | 5.9B | 6.1B | 5.1B | 6.1B | 5.9B | 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 | 288.2M | 374.2M | 568.4M | 448.5M | -461.4M | -92.2M | 38.8M | 447.1M | 261.9M | 326.9M |
| Depreciation & amortization | 495.8M | 508.2M | 596.2M | 592.6M | 595.2M | 550.7M | 398M | 409.9M | 435.5M | 476.3M |
| Stock-based compensation | 56.9M | 65.2M | 88.3M | 55.3M | 30.3M | 71.1M | 82.3M | 76.3M | 62.6M | 58.6M |
| Change in working capital | -81.9M | -16M | -60.1M | -133.4M | 154.4M | -45.6M | -95.9M | -97.8M | 2.3M | 17M |
| Operating cash flow | 820.5M | 953.1M | 1.1B | 945.2M | 282.5M | 371.1M | 424.4M | 779.9M | 721.6M | 921M |
| Capital expenditure | -518.7M | -536.1M | -901.6M | -485.2M | -364.4M | -375.3M | -295.6M | -365.5M | -403.5M | — |
| Investing cash flow | -503.1M | -530.5M | -870.5M | -209.5M | -361.1M | -634.4M | -745.2M | 223.7M | -415.9M | -255.9M |
| Dividends paid | -92.1M | -100.8M | -103.1M | -108.4M | -110.9M | -112M | -113.1M | -114.6M | -99.9M | -110.8M |
| Share repurchases | -749K | -100M | -24.4M | -50M | -6.5M | 0 | 0 | — | — | -169.8M |
| Financing cash flow | -157.4M | -288.7M | 1.8B | -734.9M | 2.8B | -2.3B | -34.6M | 659.6M | -1.6B | -234.6M |
| Net change in cash | 159.9M | 133.9M | 2B | 769K | 2.7B | -2.6B | -355.4M | 1.7B | -1.3B | 430.6M |
| Free cash flow | 145.2M | 349.9M | -1.9B | 481.1M | -241.8M | 249.3M | 152M | 128.1M | 299.1M | 431.8M |
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 | — | — | — | — | — | — | — | — | 87.2M | 96.5M | 102.1M | 97.8M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 124.3M | 126M | 132.2M | 136.1M |
| Stock-based compensation | 21.3M | — | — | — | 15.7M | 14.8M | — | — | 13.9M | 16.3M | 18.5M | 19.3M |
| Change in working capital | — | — | — | — | — | — | — | — | 499.1M | -497.3M | -56.4M | -133.7M |
| Operating cash flow | 21.3M | — | — | — | 15.7M | 14.8M | — | — | 1.2B | -782.2M | 400.3M | 117.2M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | 15.6M | -33.7M | -68M | 12.5M |
| Dividends paid | — | — | — | — | — | — | — | — | -27.6M | -31.5M | -31.5M | -31.6M |
| Share repurchases | — | — | — | — | — | — | — | — | -29.7M | -41.3M | -25.1M | -913K |
| Financing cash flow | — | — | — | — | — | — | — | — | -914M | 735.7M | -203.2M | 31.2M |
| Net change in cash | 21.3M | — | — | — | 15.7M | 14.8M | — | — | 277.2M | -80.2M | 129.1M | 160.9M |
| Free cash flow | — | — | — | — | — | — | — | — | 1B | -904.4M | 299M | 4.8M |
| May 14, 2025 |
| $0.105 |
| Feb 10, 2025 | $0.105 |
| Dec 2, 2024 | $0.105 |
| Date | Ratio |
|---|---|
| Oct 2, 2023 | 1385:1000 |