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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $1.35 | $1.42 | +5.2% | — | — | — |
| Q4 26 | $1.15 | $1.19 | +3.5% | — | — | — |
| Q3 26 | $1.23 | $1.25 | +1.6% | — | — | — |
| Q2 26 | $1.57 | $1.62 | +3.2% | — | — | — |
| Q1 26 | $1.59 | $1.66 | +4.4% | — | — | — |
| Q4 25 | $1.16 | $1.2 | +3.4% | — | — | — |
| Q3 25 | $1.26 | $1.52 | +20.6% | — | — | — |
| Q2 25 | $1.42 | $1.49 | +4.9% | — | — | — |
| Q1 25 | $1.35 | $1.37 | +1.5% | — | — | — |
| Q4 24 | $1.15 | $1.26 | +9.6% | — | — | — |
| Q3 24 | $1.12 | $1.21 | +8.0% | — | — | — |
| Q2 24 | $1.27 | $1.39 | +9.4% | — | — | — |
| Q1 24 | $1.14 | $1.23 | +7.9% | — | — | — |
| Q4 23 | $0.9 | $0.95 | +5.6% | — | — | — |
| Q3 23 | $0.79 | $0.92 | +16.5% | — | — | — |
| Q2 23 | $0.94 | $0.95 | +1.1% | — | — | — |
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 | — | $5.97 | — | — | $3.8B | — |
| FY24 | — | $5.65 | — | — | $3.6B | — |
| FY23 | — | $4.34 | — | — | $3.5B | — |
| FY22 | — | $3.66 | — | — | $3.3B |
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 | $2.3B | $2.5B | $2.8B | $2.9B | $2.9B | $3.2B | $3.3B | $3.5B | $3.6B | $3.8B |
| YoY change | +0.59% | +5.94% | +12% | +3.44% | +2.43% | +10.2% | +2.94% | +4.97% | +2.74% | +5.42% |
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 | 2.3B | 2.5B | 2.8B | 2.9B | 2.9B | 3.2B | 3.3B | 3.5B | 3.6B | 3.8B |
| Cost of revenue | 1.5B | 1.6B | 1.8B | 1.8B | 1.8B | 2.1B | 2.2B | 2.2B | 2.2B | 2.4B |
| Gross profit | 834.8M | 866.2M | 951.8M | 1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B |
| Gross margin | 35.8% | 35.1% | 34.4% | 36.4% | 37.1% | 35.8% | 35% | 36.2% | 37.8% | 37.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 366.3M | 387.4M | 430M | 454.6M | 500.2M | 551.2M | 544.3M | 565.8M | 582.2M | 606.5M |
| Operating expenses | 366.3M | 387.4M | 430M | 454.6M | 500.2M | 551.2M | 544.3M | 565.8M | 582.2M | 606.5M |
| Operating income | 313.7M | 325.7M | 350.1M | 392.2M | 366M | 370.6M | 385.9M | 449M | 509.5M | 510.9M |
| Operating margin | 13.5% | 13.2% | 12.7% | 13.7% | 12.5% | 11.5% | 11.6% | 12.9% | 14.2% | 13.5% |
| Non-operating income, net | -598K | 4.3M | -58.5M | -18.8M | -32.5M | -22.3M | -13M | -38.2M | -7.9M | 21.6M |
| Pretax income | 280.5M | 294.8M | 266M | 342.1M | 301.2M | 321.7M | 334.7M | 374.8M | 469.8M | 491.4M |
| Income tax | 74.9M | 74.8M | 71.3M | 99.8M | 87.1M | 78M | 95.1M | 90.6M | 95.6M | 98.9M |
| Net income | 205.6M | 220M | 194.8M | 242.2M | 214.1M | 243.6M | 239.6M | 284.2M | 374.2M | 392.5M |
| Net margin | 8.82% | 8.91% | 7.04% | 8.47% | 7.31% | 7.55% | 7.21% | 8.15% | 10.4% | 10.4% |
| EBITDA | 470.5M | 490.7M | 534.2M | 592.6M | 578.1M | 605.3M | 617.9M | 707.4M | 788.7M | 841.8M |
| EPS | 3.27 | 3.52 | 3.12 | 3.81 | 3.32 | 3.72 | 3.66 | 4.34 | 5.65 | 5.97 |
| Diluted EPS | 3.17 | 3.41 | 3 | 3.66 | 3.21 | 3.61 | 3.59 | 4.25 | 5.53 | 5.89 |
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 | 893M | 838.5M | 915.4M | 910.1M | 909.3M | 848.1M | 887.3M | 966M | 961.1M | 962.7M | 982.9M | — |
| Cost of revenue | 566.7M | 526.2M | 582.8M | 567.4M | 558.5M | 518.7M | 550.9M | 599M | 598M | 624.5M | 631M | — |
| Gross profit | 326.3M | 312.3M | 332.7M | 342.6M | 350.8M | 329.4M | 336.4M | 367M | 363.1M | 338.2M | 351.9M | — |
| Gross margin | 36.5% | 37.2% | 36.3% | 37.6% | 38.6% | 38.8% | 37.9% | 38% | 37.8% | 35.1% | 35.8% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 138.1M | 138.3M | 152.8M | 149.3M | 141.6M | 138.5M | 155.3M | 151.1M | 148.8M | 151.3M | 167.6M | — |
| Operating expenses | 138.1M | 138.3M | 152.8M | 149.3M | 141.6M | 138.5M | 155.3M | 151.1M | 148.8M | 151.3M | 167.6M | — |
| Operating income | 125.5M | 109.6M | 115.6M | 128.3M | 142.2M | 123.5M | 115.5M | 146M | 139.1M | 110.3M | 108.6M | — |
| Operating margin | 14.1% | 13.1% | 12.6% | 14.1% | 15.6% | 14.6% | 13% | 15.1% | 14.5% | 11.5% | 11% | — |
| Non-operating income, net | -6.4M | -20.5M | -4M | -3.1M | -1.8M | 913K | -938K | 2.7M | 26.2M | -6.4M | -1.5M | — |
| Pretax income | 110M | 80.6M | 104.3M | 118.2M | 131.1M | 116.1M | 106M | 139.7M | 154.1M | 91.5M | 93.8M | — |
| Income tax | 25.8M | 18.4M | 21.4M | 27.8M | 31.2M | 15.2M | 27.4M | 28M | 26.3M | 17.3M | 21M | — |
| Net income | 84.3M | 62.2M | 82.9M | 90.5M | 99.9M | 100.9M | 78.7M | 111.7M | 127.8M | 74.3M | 72.8M | — |
| Net margin | 9.44% | 7.42% | 9.06% | 9.94% | 11% | 11.9% | 8.87% | 11.6% | 13.3% | 7.71% | 7.4% | — |
| EBITDA | 190.1M | 181.3M | 181.7M | 195.7M | 213.3M | 198M | 186.2M | 219.9M | 245.2M | 190.5M | 188.6M | — |
| EPS | 1.28 | 0.95 | 1.26 | 1.36 | 1.51 | 1.52 | 1.19 | 1.69 | 1.95 | 1.14 | 1.13 | 1.38 |
| Diluted EPS | 1.26 | 0.93 | 1.23 | 1.34 | 1.48 | 1.49 | 1.17 | 1.67 | 1.92 | 1.13 | 1.12 | 1.36 |
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 | 4.6B | 5.4B | 5.9B | 7.4B | 8.8B | 8B | 7.2B | 8.1B | 10.4B | 8B | 8.6B |
| Enterprise value | 5.1B | 5.9B | 6.9B | 8.4B | 9.7B | 9.2B | 8.3B | 9.1B | 11.3B | 9.1B | 10B |
| Shares outstanding | 62.8M | 62.4M | 62.4M | 63.6M | 64.4M | 65.7M | 65.4M | 65.6M | 66.3M | 65.7M | 65.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.4 | 24.5 | 30.2 | 30.3 | 41.2 | 33 | 30 | 28.5 | 27.9 | 20.4 | 24.5 |
| P/S | 1.98 | 2.18 | 2.12 | 2.57 | 3.01 | 2.49 | 2.17 | 2.33 | 2.91 | 2.12 | 2.19 |
| P/B | 3.93 | 4.11 | 4.13 | 4.68 | 4.76 | 4.05 | 3.48 | 3.49 | 4.19 | 2.96 | 3.28 |
| EV/EBITDA | 10.8 | 12.1 | 12.9 | 14.1 | 16.9 | 15.1 | 13.4 | 12.8 | 14.3 | 10.9 | 12.5 |
| EV/Sales | 2.19 | 2.4 | 2.5 | 2.92 | 3.33 | 2.84 | 2.49 | 2.6 | 3.15 | 2.42 | 2.53 |
| Earnings yield | 4.46% | 4.08% | 3.32% | 3.3% | 2.43% | 3.03% | 3.33% | 3.5% | 3.59% | 4.9% | 4.08% |
| FCF yield | 4.2% | 3.12% | 1.73% | 3.64% | 3.61% | 0.69% | 2.27% | 3.17% | 3.35% | 3.67% | 3.08% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.34 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.8% | 35.1% | 34.4% | 36.4% | 37.1% | 35.8% | 35% | 36.2% | 37.8% | 37.2% | 36.7% |
| Operating margin | 13.5% | 13.2% | 12.7% | 13.7% | 12.5% | 11.5% | 11.6% | 12.9% | 14.2% | 13.5% | 12.5% |
| Net margin | 8.82% | 8.91% | 7.04% | 8.47% | 7.31% | 7.55% | 7.21% | 8.15% | 10.4% | 10.4% | 9.22% |
| ROE | 17.5% | 16.8% | 13.7% | 15.4% | 11.6% | 12.3% | 11.6% | 12.2% | 15.1% | 14.5% | 13.5% |
| ROA | 7.89% | 7.01% | 5.77% | 6.8% | 5.37% | 5.88% | 5.7% | 6.38% | 8.44% | 7.47% | 6.14% |
| ROIC | 13.9% | 13.1% | 10.5% | 10.8% | 9.37% | 9.04% | 8.78% | 10.4% | 12.2% | 10.6% | 10.6% |
| Return on tangible assets | 12.8% | 10.7% | 13.5% | 16.7% | 14.2% | 16.6% | 14.3% | 14.5% | 18.3% | 15.2% | 15.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.34 | 3.16 | 1.93 | 1.89 | 1.75 | 1.38 | 1.56 | 1.24 | 1.38 | 1.62 | 1.61 |
| Quick ratio | 1.79 | 2.53 | 1.38 | 1.34 | 1.27 | 0.93 | 1.03 | 0.83 | 0.95 | 1.16 | 1.14 |
| Debt / equity | 0.81 | 0.96 | 0.91 | 0.8 | 0.66 | 0.63 | 0.59 | 0.51 | 0.43 | 0.56 | 0.53 |
| Debt / assets | 0.36 | 0.4 | 0.38 | 0.35 | 0.31 | 0.3 | 0.29 | 0.27 | 0.24 | 0.29 | 0.28 |
| Net debt / EBITDA | 1.02 | 1.11 | 1.92 | 1.7 | 1.6 | 1.85 | 1.74 | 1.36 | 1.08 | 1.33 | 1.4 |
| Interest coverage | 8.96 | 8.26 | 9.15 | 10.6 | 10.1 | 11.6 | 9.2 | 10.3 | 11.7 | 10.3 | 9.21 |
| Effective tax rate | 26.7% | 25.4% | 26.8% | 29.2% | 28.9% | 24.3% | 28.4% | 24.2% | 20.3% | 20.1% | 19.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 37.1 | 39.5 | 44.3 | 45 | 45.5 | 49.1 | 50.8 | 53.1 | 54 | 57.5 | 60.9 |
| EPS (basic) | 3.27 | 3.52 | 3.12 | 3.81 | 3.32 | 3.72 | 3.66 | 4.34 | 5.65 | 5.97 | 5.97 |
| EPS (diluted) | 3.17 | 3.41 | 3 | 3.66 | 3.21 | 3.61 | 3.59 | 4.25 | 5.53 | 5.89 | 5.54 |
| Book value per share | 18.7 | 21 | 22.8 | 24.7 | 28.7 | 30.2 | 31.6 | 35.4 | 37.5 | 41.3 | 41.3 |
| FCF per share | 3.09 | 2.69 | 1.63 | 4.21 | 4.94 | 0.85 | 2.49 | 3.91 | 5.26 | 4.48 | 5 |
| Cash per share | 7.42 | 11.4 | 4.19 | 3.81 | 4.66 | 1.88 | 2.17 | 3.41 | 3.41 | 6.23 | 3.1 |
| Capex per share | 0.03 | 0.03 | 0.07 | 0.07 | 0.08 | 0.08 | 0 | 0.08 | 0.02 | 4.11 | 0.07 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.07% | 0.08% | 0.16% | 0.15% | 0.18% | 0.16% | 0% | 0.15% | 0.04% | 7.16% | 0.12% |
| Capex / operating cash flow | 0.56% | 0.58% | 1.43% | 0.89% | 0.95% | 1.51% | 0.02% | 0.93% | 0.24% | 47.4% | 0.78% |
| Payout ratio | 37.3% | 36.3% | 42.3% | 37.2% | 43.3% | 40.4% | 41.5% | 36.5% | 30.5% | 30.8% | 34.1% |
| Dividend yield | 1.66% | 1.48% | 1.4% | 1.23% | 1.05% | 1.22% | 1.38% | 1.28% | 1.09% | 1.51% | 1.41% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 30, 2026 | $0.48 |
| May 6, 2026 | $0.48 |
| Feb 4, 2026 | $0.48 |
| — |
| FY21 | — | $3.72 | — | — | $3.2B | — |
| FY20 | — | $3.32 | — | — | $2.9B | — |
| FY19 | — | $3.81 | — | — | $2.9B | — |
| FY18 | — | $3.12 | — | — | $2.8B | — |
| FY17 | — | $3.52 | — | — | $2.5B | — |
| FY16 | — | $3.27 | — | — | $2.3B | — |
| 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 | $893M | $838.5M | $915.4M | $910.1M | $909.3M | $848.1M | $887.3M | $966M | $961.1M | $962.7M | $982.9M | — |
| YoY change | +6.71% | +5.35% | +6.44% | +1.58% | +1.82% | +1.15% | -3.07% | +6.15% | +5.7% | +13.5% | +10.8% | — |
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 | 466.3M | 712.6M | 261.8M | 242M | 300.4M | 123.7M | 141.7M | 223.6M | 226.2M | 409.5M |
| Receivables | 433.1M | 510.4M | 569.6M | 558.4M | 566.6M | 671.4M | 677M | 677.8M | 658.1M | 803.8M |
| Inventory | 296.9M | 337.2M | 381.1M | 375.8M | 379.4M | 441.5M | 486.8M | 513.1M | 461.8M | 537.8M |
| Total current assets | 1.3B | 1.7B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.9B |
| Property, plant & equipment | 416.1M | 451.7M | 538M | 655.7M | 689M | 706.4M | 708.8M | 788.2M | 759.5M | 856.2M |
| Goodwill & intangibles | 1B | 1.1B | 1.9B | 2.1B | 2.5B | 2.7B | 2.5B | 2.5B | 2.4B | 2.7B |
| Total assets | 2.6B | 3.1B | 3.4B | 3.6B | 4B | 4.1B | 4.2B | 4.5B | 4.4B | 5.3B |
| Accounts payable | 115.5M | 153.9M | 164.5M | 192.7M | 243.7M | 285.3M | 320.3M | 328.6M | 296M | 340.6M |
| Short-term debt | 173.8M | 66.2M | 164M | 110.2M | 117.9M | 289.6M | 122.8M | 458.2M | 338.3M | 343.5M |
| Total current liabilities | 543M | 527.7M | 689.2M | 683.3M | 780.3M | 982.5M | 917.2M | 1.3B | 1.1B | 1.2B |
| Long-term debt | 772.7M | 1.2B | 1.1B | 1.1B | 1.1B | 955M | 1.1B | 726.5M | 737.8M | 1.2B |
| Total liabilities | 1.4B | 1.8B | 2B | 2B | 2.1B | 2.2B | 2.1B | 2.1B | 1.9B | 2.5B |
| Shareholders' equity | 1.2B | 1.3B | 1.4B | 1.6B | 1.9B | 2B | 2.1B | 2.3B | 2.5B | 2.7B |
| Total debt | 946.6M | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.1B | 1.5B |
| Net debt | 480.3M | 544.7M | 1B | 1B | 924.9M | 1.1B | 1.1B | 961M | 852.2M | 1.1B |
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 | 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 | 121M | 151.6M | 223.6M | 201.1M | 223.9M | 327.9M | 226.2M | 136.8M | 169.8M | 264.8M | 409.5M | 229.5M |
| Receivables | 718.6M | 717.5M | 677.8M | 724M | 737.8M | 699M | 658.1M | 742.7M | 800.2M | 799M | 803.8M | 833.3M |
| Inventory | 516.3M | 490.9M | 513.1M | 496.8M | 484.6M | 488.5M | 461.8M | 483.5M | 527.4M | 547.3M | 537.8M | 551.5M |
| Total current assets | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.5B | 1.5B | 1.7B | 1.8B | 1.9B | 1.8B |
| Property, plant & equipment | 729.3M | 723.9M | 788.2M | 772.4M | 773.1M | 803.8M | 759.5M | 770.2M | 812.9M | 835.1M | 856.2M | 839.7M |
| Goodwill & intangibles | 2.5B | 2.5B | 2.5B | 2.4B | 2.4B | 2.5B | 2.4B | 2.4B | 2.5B | 2.7B | 2.7B | 2.6B |
| Total assets | 4.3B | 4.3B | 4.5B | 4.4B | 4.5B | 4.6B | 4.4B | 4.5B | 4.9B | 5.1B | 5.3B | 5.1B |
| Accounts payable | — | — | 328.6M | — | — | — | 296M | — | — | — | 340.6M | — |
| Short-term debt | 276.1M | 490.9M | 458.2M | 435.4M | 405.7M | 253.1M | 338.3M | 445.4M | 551.5M | 654.6M | 343.5M | 222.2M |
| Total current liabilities | 1B | 1.2B | 1.3B | 1.2B | 1.2B | 1B | 1.1B | 1.2B | 1.4B | 1.5B | 1.2B | 1.1B |
| Long-term debt | 993M | 719.8M | 726.5M | 724M | 724.9M | 881.6M | 737.8M | 612M | 584.7M | 595.2M | 1.2B | 1.2B |
| Total liabilities | 2.2B | 2.1B | 2.1B | 2.1B | 2B | 2.1B | 1.9B | 2B | 2.1B | 2.3B | 2.5B | 2.4B |
| Shareholders' equity | 2.2B | 2.2B | 2.3B | 2.4B | 2.4B | 2.6B | 2.5B | 2.6B | 2.7B | 2.8B | 2.7B | 2.7B |
| Total debt | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.5B | 1.4B |
| Net debt | 1.1B | 1.1B | 961M | 959.5M | 909.1M | 809.2M | 852.2M | 931.6M | 974.5M | 992.7M | 1.1B | 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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 205.6M | 220M | 194.8M | 242.2M | 214.1M | 243.6M | 239.6M | 284.2M | 374.2M | 392.5M |
| Depreciation & amortization | 154.8M | 153.1M | 171.7M | 194.6M | 220.3M | 234.9M | 233.7M | 248.6M | 263.8M | 287.4M |
| Stock-based compensation | 19.8M | 18.9M | 19.6M | 23.9M | 34.1M | 38.9M | 40.9M | 41.3M | 47.6M | 43.9M |
| Change in working capital | -68.1M | -49.6M | -49.9M | 16.5M | 85.5M | -159.5M | -55.3M | 18M | -34M | -121.3M |
| Operating cash flow | 301M | 349.4M | 312.8M | 485.9M | 551.1M | 346.2M | 438.2M | 572.1M | 630.3M | 570M |
| Capital expenditure | 1.7M | 2M | 4.5M | 4.3M | 5.3M | 5.2M | 93K | 5.3M | 1.5M | -270.4M |
| Investing cash flow | -169M | -68.2M | -523.6M | -89.2M | -199.9M | -149.3M | 20M | -6.1M | -102.5M | -330M |
| Dividends paid | -76.7M | -79.9M | -82.3M | -90.2M | -92.7M | -98.5M | -99.5M | -103.7M | -114.1M | -120.8M |
| Share repurchases | -131.4M | -161.5M | -61.7M | -86.5M | 0 | -78.1M | -92.1M | -47.6M | -68.6M | -365M |
| Financing cash flow | -85.1M | 40.9M | -103M | -288M | -142.3M | -141.4M | -190.6M | -225.5M | -280.2M | -96.4M |
| Net change in cash | 46.9M | 322.1M | -313.8M | 108.7M | 208.9M | 55.5M | 267.6M | 340.5M | 247.6M | 143.7M |
| Free cash flow | 193.8M | 168.1M | 101.8M | 267.4M | 318.1M | 55.5M | 163M | 256.8M | 349.2M | 294.6M |
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 | 83M | 84.3M | 62.2M | 82.9M | 90.5M | 99.9M | 100.9M | 78.7M | 111.7M | 127.8M | 74.3M | 72.8M |
| Depreciation & amortization | 62.3M | 62.7M | 64.4M | 64.3M | 65M | 67M | 67.5M | 65.6M | 69.9M | 75.2M | 76.6M | 75.7M |
| Stock-based compensation | 10.4M | 10.7M | 5.2M | 18.3M | 9.3M | 10.4M | 9.7M | 19.2M | 8M | 9.6M | 7.2M | 16.8M |
| Change in working capital | -44.6M | 5.4M | 66.6M | -62.5M | -13.8M | 46.6M | -4.2M | -61.1M | -41.7M | 7.2M | -25.7M | -35.1M |
| Operating cash flow | 110.3M | 152.4M | 195.6M | 95.1M | 150.7M | 220.4M | 164.1M | 100.5M | 126M | 177.6M | 183.7M | 118.7M |
| Capital expenditure | 2.9M | 2.5M | -689K | 175K | 845K | 0 | 486K | 79K | -63.4M | -63.3M | -86.8M | -65.4M |
| Investing cash flow | 3.4M | 2.8M | -1.6M | -911K | -209K | -878K | -100.5M | 2.7M | -62.9M | -83.5M | -117M | -65.8M |
| Dividends paid | -24.9M | -26.9M | -27M | -27.1M | -27.2M | -29.9M | -29.9M | -29.9M | -29.7M | -29.6M | -31.5M | -30.9M |
| Share repurchases | -9.3M | -8.3M | -10.3M | -12.1M | -5.1M | -14.2M | -37.3M | -80M | -70M | -40M | -175M | -100M |
| Financing cash flow | -21.4M | -51M | -63.9M | -58.1M | -67.6M | -56.4M | -98.1M | -138.2M | -34.5M | 2.8M | 72.7M | -248.9M |
| Net change in cash | 92.3M | 104.3M | 130.1M | 36.1M | 82.9M | 163.2M | -34.6M | -34.9M | 28.6M | 96.9M | 139.4M | -196M |
| Free cash flow | 6.1M | 94.9M | 136.1M | 16.7M | 75.4M | 149.5M | 107.7M | 23.4M | 61M | 114M | 96.2M | 52.7M |
| Oct 23, 2025 |
| $0.48 |
| Jul 24, 2025 | $0.45 |
| May 1, 2025 | $0.45 |
| Feb 5, 2025 | $0.45 |
| Oct 24, 2024 | $0.45 |
| Date | Ratio |
|---|---|
| May 10, 2007 | 2:1 |
| Aug 26, 1998 | 2:1 |