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 % |
|---|---|---|---|---|---|---|
| Q2 26 | $1.09 | $1.11 | +1.8% | — | $777.8M | — |
| Q1 26 | $1.17 | $1.04 | -11.1% | — | $770.3M | — |
| Q4 25 | $1.24 | $1.16 | -6.5% | — | $767.9M | — |
| Q3 25 | $1.49 | $1.4 | -6.0% | — | $766.8M | — |
| Q2 25 | $1.3 | $1.18 | -9.2% | — | $760.2M | — |
| Q1 25 | $1.36 | $1.26 | -7.4% | — | $745.9M | — |
| Q4 24 | $1.27 | $2.15 | +69.3% | — | $740.5M | — |
| Q3 24 | $1.47 | $2.47 | +68.0% | — | $734.3M | — |
| Q2 24 | $1.21 | $1.8 | +48.8% | — | $726M | — |
| Q1 24 | $1.15 | $1.19 | +3.5% | — | $712.9M | — |
| Q4 23 | $1.27 | $1.79 | +40.9% | — | $704.7M | — |
| Q3 23 | $1.27 | $1.21 | -4.7% | — | $697.6M | — |
| Q2 23 | $1.33 | $1.28 | -3.8% | — | $690.9M | — |
| Q1 23 | $1.15 | $1.06 | -7.8% | — | $674.7M | — |
| Q4 22 | $1.52 | $1.72 | +13.2% | — | $669.7M | — |
| Q3 22 | $1.26 | $3.53 | +180.2% | — | $665.3M | — |
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 | — | $2.65 | — | — | $3B | — |
| FY24 | — | $7.61 | — | — | $2.9B | — |
| FY23 | — | $6.56 | — | — | $2.8B | — |
| FY22 | — | $8.13 | — | — | $2.6B |
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 | $2B | $2.2B | $2.3B | $2.3B | $2.3B | $2.3B | $2.6B | $2.8B | $2.9B | $3B |
| YoY change | +10.2% | +5.54% | +5.83% | +1.75% | -1.01% | -0.28% | +13% | +6.73% | +5.27% | +4.36% |
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 | 2B | 2.2B | 2.3B | 2.3B | 2.3B | 2.3B | 2.6B | 2.8B | 2.9B | 3B |
| Cost of revenue | 683.3M | 722.3M | 766.6M | 768.1M | 823.1M | 853.9M | 919.1M | 988.1M | 1.1B | 1.1B |
| Gross profit | 1.4B | 1.4B | 1.5B | 1.6B | 1.5B | 1.4B | 1.7B | 1.8B | 1.8B | 1.9B |
| Gross margin | 66.6% | 66.5% | 66.4% | 67% | 64.2% | 62.8% | 64.6% | 64.3% | 63.2% | 63.1% |
| Research & development | — | — | — | — | 12.4M | 3.2M | 16.6M | — | — | — |
| Selling, general & administrative | 45.8M | 53.7M | 60.4M | 58M | 60.3M | 69.6M | 74.1M | 76.5M | 77.7M | 86.7M |
| Operating expenses | 45.8M | 53.7M | 60.4M | 58M | 72.7M | 72.8M | 90.6M | 76.5M | 77.7M | 86.7M |
| Operating income | 784.8M | 798.5M | 826.4M | 836.9M | 710.5M | 612.7M | 785.3M | 886.3M | 915.8M | 919.8M |
| Operating margin | 38.4% | 37% | 36.2% | 36% | 30.9% | 26.7% | 30.3% | 32% | 31.4% | 30.2% |
| Non-operating income, net | 436.7M | 278M | 368.6M | 165.8M | 328.1M | 617.8M | 595.9M | 258.3M | 393.5M | 367.4M |
| Pretax income | 1B | 876.8M | 974M | 799.1M | 824.5M | 1B | 1.2B | 938.6M | 1.1B | 1.1B |
| Income tax | 305K | 141K | -160K | 13M | -3.2M | 5.7M | 14.6M | 10.2M | 445K | -1.1M |
| Net income | 1B | 876.7M | 974.2M | 786.1M | 827.7M | 1B | 1.1B | 928.4M | 1.1B | 1.1B |
| Net margin | 50.5% | 40.6% | 42.6% | 33.8% | 36% | 43.8% | 43.8% | 33.5% | 37.1% | 34.7% |
| EBITDA | 1.4B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.7B | 1.7B | 1.8B | 1.9B |
| EPS | 7.53 | 6.36 | 7.05 | 5.64 | 5.89 | 7.19 | 8.13 | 6.56 | 7.61 | 2.65 |
| Diluted EPS | 7.52 | 6.35 | 7.05 | 5.63 | 5.89 | 7.19 | 8.12 | 6.56 | 7.6 | 2.65 |
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 | 697.6M | 704.7M | 712.9M | 726M | 734.3M | 740.5M | 745.9M | 760.2M | 766.8M | 767.9M | 770.3M | 777.8M |
| Cost of revenue | 253.6M | 250.4M | 255.7M | 260.7M | 275.5M | 281.6M | 268.9M | 277M | 293.2M | 281.9M | 288.5M | 285.9M |
| Gross profit | 444M | 454.3M | 457.2M | 465.4M | 458.8M | 458.9M | 477M | 483.2M | 473.6M | 486M | 481.8M | 491.9M |
| Gross margin | 63.7% | 64.5% | 64.1% | 64.1% | 62.5% | 62% | 64% | 63.6% | 61.8% | 63.3% | 62.5% | 63.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 20.5M | 18M | 20.3M | 19.6M | 20.1M | 17.7M | 19.8M | 23M | 22M | 21.9M | 22.1M | 27.1M |
| Operating expenses | 20.5M | 18M | 20.3M | 19.6M | 20.1M | 17.7M | 19.8M | 23M | 22M | 21.9M | 22.1M | 27.1M |
| Operating income | 222.6M | 225.6M | 224.6M | 238.9M | 226.6M | 225.7M | 239.4M | 228.5M | 221.2M | 230.7M | 226.6M | 231.8M |
| Operating margin | 31.9% | 32% | 31.5% | 32.9% | 30.9% | 30.5% | 32.1% | 30.1% | 28.8% | 30% | 29.4% | 29.8% |
| Non-operating income, net | 1.7M | 68.3M | 3.7M | 72.1M | 202.4M | 115.1M | 50.9M | 98.7M | 221.4M | -3.5M | 165.4M | -12.4M |
| Pretax income | 176.2M | 244.5M | 173.5M | 253.9M | 373.3M | 281.8M | 236.5M | 269.3M | 384M | 165.7M | 328M | 157M |
| Income tax | 4.4M | 2.4M | -22K | -62K | 782K | -253K | -116K | -531K | -193K | -295K | -294K | 70K |
| Net income | 171.8M | 242.1M | 173.6M | 254M | 372.5M | 282.1M | 236.6M | 269.9M | 384.2M | 166M | 328.3M | 156.9M |
| Net margin | 24.6% | 34.3% | 24.3% | 35% | 50.7% | 38.1% | 31.7% | 35.5% | 50.1% | 21.6% | 42.6% | 20.2% |
| EBITDA | 423.8M | 437.5M | 436.9M | 446M | 439.1M | 473.7M | 463.5M | 470.8M | 458.5M | 500.8M | 460.7M | 472.7M |
| EPS | 1.21 | 1.7 | 1.22 | 1.78 | 2.62 | 1.98 | 1.66 | 1.89 | 0.96 | 0.42 | 0.83 | 0.4 |
| Diluted EPS | 1.21 | 1.7 | 1.22 | 1.78 | 2.61 | 1.98 | 1.66 | 1.88 | 0.96 | 0.42 | 0.83 | 0.4 |
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 | — | — | — | — | — | — | — | — | — | — | 9.7B |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | 35.6B |
| Shares outstanding | 137.3M | 137.9M | 138.2M | 139.4M | 140.4M | 139.7M | 139.9M | 141.3M | 142.3M | 396.6M | 396.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | 25.2 |
| P/S | — | — | — | — | — | — | — | — | — | — | 8.52 |
| P/B | — | — | — | — | — | — | — | — | — | — | 2.17 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | 19.1 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 11.5 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | 3.96% |
| FCF yield | — | — | — | — | — | — | — | — | — | — | 14.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.6% | 66.5% | 66.4% | 67% | 64.2% | 62.8% | 64.6% | 64.3% | 63.2% | 63.1% | 63.2% |
| Operating margin | 38.4% | 37% | 36.2% | 36% | 30.9% | 26.7% | 30.3% | 32% | 31.4% | 30.2% | 30.6% |
| Net margin | 50.5% | 40.6% | 42.6% | 33.8% | 36% | 43.8% | 43.8% | 33.5% | 37.1% | 34.7% | 33.3% |
| ROE | 10.2% | 8.43% | 9.16% | 7.15% | 7.7% | 9.18% | 10.1% | 7.88% | 9.06% | 8.93% | 8.49% |
| ROA | 5.79% | 4.76% | 5.3% | 4.11% | 4.31% | 5.05% | 5.56% | 4.49% | 5.15% | 4.76% | 2.63% |
| ROIC | 4.62% | 4.52% | 4.7% | 4.48% | 3.89% | 3.24% | 4.05% | 4.49% | 4.56% | 4.35% | 4.27% |
| Return on tangible assets | 5.79% | 4.76% | 5.3% | 4.11% | 4.31% | 5.05% | 5.56% | 4.49% | 5.15% | 4.76% | 4.64% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.6 | 0.37 | 0.39 | 0.26 | 0.54 | 0.91 | 1.11 | 0.76 | 0.36 | 0.23 | 0.34 |
| Quick ratio | 0.6 | 0.37 | 0.39 | 0.26 | 0.54 | 0.91 | 1.11 | 0.76 | 0.36 | 0.23 | 0.14 |
| Debt / equity | 0.69 | 0.71 | 0.66 | 0.68 | 0.72 | 0.76 | 0.75 | 0.69 | 0.69 | 0.8 | 0.75 |
| Debt / assets | 0.39 | 0.4 | 0.38 | 0.39 | 0.4 | 0.42 | 0.41 | 0.39 | 0.39 | 0.43 | 0.41 |
| Net debt / EBITDA | 4.93 | 5 | 4.73 | 4.92 | 5.29 | 5.56 | 4.74 | 4.51 | 4.53 | 4.91 | 4.81 |
| Interest coverage | 6.51 | 5.39 | 5.41 | 4.93 | 4.85 | 5.58 | 6 | 5.56 | 5.78 | 5.07 | 4.75 |
| Effective tax rate | 0.03% | 0.02% | 0% | 1.63% | 0% | 0.57% | 1.27% | 1.08% | 0.04% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.9 | 15.7 | 16.5 | 16.7 | 16.4 | 16.4 | 18.5 | 19.6 | 20.5 | 7.67 | 21.9 |
| EPS (basic) | 7.53 | 6.36 | 7.05 | 5.64 | 5.89 | 7.19 | 8.13 | 6.56 | 7.61 | 2.65 | 2.65 |
| EPS (diluted) | 7.52 | 6.35 | 7.05 | 5.63 | 5.89 | 7.19 | 8.12 | 6.56 | 7.6 | 2.65 | 7.29 |
| Book value per share | 74.2 | 75.4 | 76.9 | 78.9 | 76.6 | 78.3 | 80.5 | 83.4 | 83.9 | 29.8 | 84.9 |
| FCF per share | 7.92 | 8.57 | 8.78 | 8.47 | 7.71 | 7.52 | 8.92 | 9.64 | 9.91 | 3.55 | 3.46 |
| Cash per share | 1.57 | 0.49 | 0.66 | 0.28 | 1.55 | 3.01 | 4.38 | 2.82 | 0.76 | 0.47 | 0.63 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.67 | 0.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 8.71% | 9.46% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 15.9% | 17.6% |
| Payout ratio | 70.3% | 88.2% | 82.7% | 106.9% | 106.8% | 88.4% | 78.3% | 99.4% | 88.9% | 93.9% | 97% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 3.74% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $1.78 |
| Mar 31, 2026 | $1.78 |
| Dec 31, 2025 | $1.75 |
| — |
| FY21 | — | $7.19 | — | — | $2.3B | — |
| FY20 | — | $5.89 | — | — | $2.3B | — |
| FY19 | — | $5.64 | — | — | $2.3B | — |
| FY18 | — | $7.05 | — | — | $2.3B | — |
| FY17 | — | $6.36 | — | — | $2.2B | — |
| FY16 | — | $7.53 | — | — | $2B | — |
| 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 | $697.6M | $704.7M | $712.9M | $726M | $734.3M | $740.5M | $745.9M | $760.2M | $766.8M | $767.9M | $770.3M | $777.8M |
| YoY change | +4.86% | +5.23% | +5.65% | +5.09% | +5.26% | +5.09% | +4.63% | +4.7% | +4.42% | +3.69% | +3.27% | +2.31% |
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 | 215M | 67.1M | 91.7M | 39.7M | 217M | 420.3M | 613.2M | 397.9M | 108.6M | 187.2M |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 362M | 234.6M | 249.7M | 161.8M | 344.3M | 577.5M | 734.2M | 531M | 267.1M | 353.1M |
| Property, plant & equipment | — | — | — | 125M | 155.3M | 146.6M | 143.3M | 134.7M | 154.7M | 147.5M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 17.9B | 18.4B | 18.4B | 19.1B | 19.2B | 19.9B | 20.5B | 20.7B | 21B | 22.2B |
| Accounts payable | 101M | 85.4M | 97M | 92.1M | 93.6M | 63.7M | 72.8M | 87.7M | 86M | 92.3M |
| Short-term debt | — | — | — | — | — | — | — | — | — | 739.6M |
| Total current liabilities | 600.2M | 632.8M | 645.7M | 629.1M | 642.5M | 635.7M | 659.1M | 694.6M | 746.3M | 1.5B |
| Long-term debt | 7B | 7.3B | 7B | 7.4B | 7.7B | 8.3B | 8.5B | 8.1B | 8.3B | 8.8B |
| Total liabilities | 7.7B | 8B | 7.7B | 8.1B | 8.4B | 9B | 9.2B | 8.9B | 9.1B | 10.4B |
| Shareholders' equity | 10.2B | 10.4B | 10.6B | 11B | 10.8B | 10.9B | 11.3B | 11.8B | 11.9B | 11.8B |
| Total debt | 7B | 7.3B | 7B | 7.4B | 7.7B | 8.3B | 8.5B | 8.1B | 8.3B | 9.5B |
| Net debt | 6.8B | 7.3B | 6.9B | 7.4B | 7.5B | 7.8B | 7.9B | 7.7B | 8.1B | 9.3B |
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 | 508.6M | 397.9M | 287.9M | 545.8M | 552.4M | 108.6M | 53.3M | 102.8M | 123.3M | 187.2M | 121.2M | 80.7M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 780.1M | 531M | 423.6M | 765.4M | 792.5M | 267.1M | 219.1M | 295.4M | 321.9M | 353.1M | 291.1M | 246.1M |
| Property, plant & equipment | 135.8M | 134.7M | 132.5M | 133.2M | 157M | 154.7M | 153.7M | 150.9M | 149.6M | 147.5M | 145.7M | 144.1M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 20.7B | 20.7B | 20.6B | 21B | 21.3B | 21B | 21.2B | 21.8B | 21.9B | 22.2B | 22.1B | 22.3B |
| Accounts payable | 95.8M | 87.7M | 87.2M | 83.9M | 81.3M | 86M | 82.6M | 101.6M | 97.9M | 92.3M | 107.5M | 113.6M |
| Short-term debt | 70M | — | — | — | — | — | 224.9M | 664.6M | 235M | 739.6M | 769.7M | 915.8M |
| Total current liabilities | 828.2M | 694.6M | 726.6M | 704.7M | 808.6M | 746.3M | 985.8M | 1.4B | 1.1B | 1.5B | 1.6B | 1.7B |
| Long-term debt | 8B | 8.1B | 8.1B | 8.5B | 8.6B | 8.3B | 8.3B | 8.2B | 8.7B | 8.8B | 8.8B | 8.3B |
| Total liabilities | 8.9B | 8.9B | 8.9B | 9.3B | 9.4B | 9.1B | 9.3B | 9.7B | 9.8B | 10.4B | 10.4B | 10.1B |
| Shareholders' equity | 11.8B | 11.8B | 11.7B | 11.7B | 11.9B | 11.9B | 11.9B | 12.2B | 12.2B | 11.8B | 11.7B | 12.2B |
| Total debt | 8.1B | 8.1B | 8.1B | 8.5B | 8.6B | 8.3B | 8.5B | 8.8B | 8.9B | 9.5B | 9.5B | 9.2B |
| Net debt | 7.6B | 7.7B | 7.8B | 8B | 8B | 8.1B | 8.4B | 8.7B | 8.8B | 9.3B | 9.4B | 9.1B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1B | 876.7M | 974.2M | 786.1M | 827.7M | 1B | 1.1B | 928.4M | 1.1B | 1.1B |
| Depreciation & amortization | 531.4M | 584.1M | 631.2M | 661.6M | 707.3M | 758.6M | 815M | 817M | 846.9M | 913.4M |
| Stock-based compensation | 15.1M | 17.9M | 20.3M | 25.6M | 21.6M | 25.5M | 33.9M | 27.1M | 25.4M | 26.5M |
| Change in working capital | -8.2M | — | — | — | — | — | — | — | — | -26.1M |
| Operating cash flow | 1.6B | 1.5B | 1.6B | 1.5B | 1.6B | 1.8B | 2B | 1.8B | 2B | 1.7B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -264.9M |
| Investing cash flow | -9.5M | -41.5M | 50M | -12.9M | -31.5M | -82.2M | -30.5M | -86.5M | -105.8M | -307.7M |
| Dividends paid | -727.2M | -773.1M | -805.7M | -840.1M | -883.6M | -888.3M | -889.6M | -922.7M | -961.9M | -992.3M |
| Share repurchases | — | — | — | 0 | -183.9M | 0 | 0 | -1.9M | 0 | -488.1M |
| Financing cash flow | -303.3M | -418.9M | -688.5M | -218.2M | -854.3M | -348.9M | -671.1M | -834.4M | -874.9M | -192.7M |
| Net change in cash | 1.2B | 1B | 997.3M | 1.3B | 689.5M | 1.4B | 1.3B | 902.5M | 1B | 1.2B |
| Free cash flow | 1.1B | 1.2B | 1.2B | 1.2B | 1.1B | 1B | 1.2B | 1.4B | 1.4B | 1.4B |
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 | 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 | 171.8M | 242.1M | 173.6M | 254M | 372.5M | 282.1M | 236.6M | 269.9M | 384.2M | 166M | 328.3M | 156.9M |
| Depreciation & amortization | 201M | 210.7M | 212.3M | 206.9M | 212.1M | 215.5M | 217.9M | 231.7M | 230.4M | 233.4M | 233.1M | 233M |
| Stock-based compensation | 6.7M | 5.3M | 5.9M | 7.6M | 6.7M | 5.1M | 5.7M | 8.5M | 7.1M | 5.2M | 5.7M | 8M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | -7.2M | -7.4M |
| Operating cash flow | 401.6M | 472.1M | 399.2M | 473.3M | 596.3M | 518.6M | 468.1M | 515.6M | 477M | 400.4M | 418.9M | 364.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | -75.4M | -78.6M | -60M | -77.6M |
| Investing cash flow | -18.4M | -48.4M | -23.4M | -27.6M | -30.5M | -24.3M | -18.2M | 11.8M | -113.1M | -77.1M | -42.7M | -102.8M |
| Dividends paid | -234.2M | -233.8M | -237M | -241.5M | -241.6M | -241.8M | -243.7M | -249M | -250.2M | -249.5M | -249.3M | -249.5M |
| Share repurchases | 0 | 0 | 0 | 0 | 0 | 0 | — | — | -151.8M | -336.3M | -198.5M | 0 |
| Financing cash flow | -423.2M | -579M | -254.5M | 159.8M | -240.3M | -539.9M | -36M | -571.2M | -348.6M | 98.1M | -431.9M | -168.4M |
| Net change in cash | -40M | -155.4M | 121.3M | 605.5M | 325.6M | -45.7M | 413.9M | -43.9M | 15.2M | 421.4M | -55.7M | 92.9M |
| Free cash flow | 418.4M | 283.7M | 374.2M | 331.6M | 432.2M | 271.8M | 367.3M | 315.5M | 401.6M | 321.8M | 359M | 286.5M |
| Sep 30, 2025 |
| $1.75 |
| Jun 30, 2025 | $1.75 |
| Mar 31, 2025 | $1.75 |
| Dec 31, 2024 | $1.70 |
| Sep 30, 2024 | $1.70 |
| Date | Ratio |
|---|---|
| Aug 17, 2026 | 2.793:1 |
| Jan 7, 2013 | 8:9 |