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 | $0.38 | -$0.1 | -126.3% | — | $940M | — |
| Q4 25 | $2.25 | -$0.3 | -113.3% | — | $956M | — |
| Q3 25 | -$1.65 | $0.1 | +106.1% | — | $917M | — |
| Q2 25 | $1.9 | -$0.6 | -131.6% | — | $866M | — |
| Q1 25 | $1.87 | $0.49 | -73.8% | — | $929M | — |
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 | — | -$2.01 | — | — | $3.7B | — |
| FY24 | — | -$5.11 | — | — | $3.7B | — |
| FY23 | — | $0.84 | — | — | $2.5B | — |
| FY22 | — | $9.89 | — | — | $1.9B | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3B | $1.6B | $1.6B | $1.4B | $1.6B | $1.9B | $2.5B | $3.7B | $3.7B |
| YoY change | — | +18% | +3.72% | -11.7% | +14.9% | +14.8% | +32.7% | +46.5% | +0.05% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.3B | 1.6B | 1.6B | 1.4B | 1.6B | 1.9B | 2.5B | 3.7B | 3.7B |
| Cost of revenue | 195M | 236M | 552M | 527M | 526M | 542M | 778M | 1.4B | 1.3B |
| Gross profit | 1.1B | 1.3B | 1.1B | 903M | 1.1B | 1.3B | 1.7B | 2.3B | 2.3B |
| Gross margin | 85.3% | 84.9% | 65.9% | 63.1% | 68% | 71.3% | 68.9% | 62.4% | 63.6% |
| Research & development | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 25M | 24M | 30M | 33M | 49M | 69M | 67M | 75M | 80M |
| Operating expenses | 25M | 24M | 30M | 33M | 49M | 69M | 67M | 75M | 80M |
| Operating income | 840M | 982M | 1B | 870M | 1.1B | 1.3B | 1.7B | 2.2B | 2.3B |
| Operating margin | 63.5% | 62.9% | 64.1% | 60.8% | 65% | 67.6% | 66.2% | 60.4% | 61.5% |
| Non-operating income, net | -16M | -40M | -39M | -619M | -342M | 1.1B | 13M | -711M | -14M |
| Pretax income | 753M | 815M | 842M | 37M | 432M | 1.9B | 974M | 437M | 1.1B |
| Income tax | 176M | 234M | 272M | 269M | 405M | 262M | 368M | 365M | 385M |
| Net income | 577M | 581M | 570M | -232M | 27M | 1.6B | 606M | 72M | 700M |
| Net margin | 43.6% | 37.2% | 35.2% | -16.2% | 1.64% | 85.8% | 24.2% | 1.96% | 19.1% |
| EBITDA | 1.1B | 1.3B | 1.3B | 595M | 973M | 2.6B | 2B | 2.4B | 2.8B |
| EPS | 2.97 | 2.9 | 2.82 | -8.18 | -3.34 | 9.89 | 0.84 | -5.11 | -2.01 |
| Diluted EPS | 2.97 | 2.9 | 2.82 | -8.18 | -3.34 | 9.89 | 0.84 | -5.11 | -2.01 |
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 | 551M | 917M | 902M | 908M | 912M | 944M | 929M | 866M | 917M | 956M | 884M | 940M |
| Cost of revenue | 146M | 336M | 339M | 329M | 339M | 371M | 355M | 303M | 336M | 340M | 345M | 368M |
| Gross profit | 405M | 581M | 563M | 579M | 573M | 573M | 574M | 563M | 581M | 616M | 539M | 572M |
| Gross margin | 73.5% | 63.4% | 62.4% | 63.8% | 62.8% | 60.7% | 61.8% | 65% | 63.4% | 64.4% | 61% | 60.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 16M | 18M | 18M | 17M | 21M | 19M | 19M | 20M | 20M | 21M | 21M | 22M |
| Operating expenses | 16M | 18M | 18M | 17M | 21M | 19M | 19M | 20M | 20M | 21M | 21M | 22M |
| Operating income | 389M | 563M | 545M | 562M | 552M | 554M | 555M | 543M | 561M | 595M | 518M | 550M |
| Operating margin | 70.6% | 61.4% | 60.4% | 61.9% | 60.5% | 58.7% | 59.7% | 62.7% | 61.2% | 62.2% | 58.6% | 58.5% |
| Non-operating income, net | 877M | -298M | -10M | 439M | -1B | -134M | 575M | -483M | 167M | -273M | -93M | -81M |
| Pretax income | 1.1B | 44M | 296M | 742M | -723M | 122M | 857M | -207M | 416M | 19M | 120M | 147M |
| Income tax | 95M | 98M | 99M | 99M | 85M | 82M | 95M | 102M | 96M | 92M | 84M | 86M |
| Net income | 1B | -54M | 197M | 643M | -808M | 40M | 762M | -309M | 320M | -73M | 36M | 61M |
| Net margin | 183.1% | -5.89% | 21.8% | 70.8% | -88.6% | 4.24% | 82% | -35.7% | 34.9% | -7.64% | 4.07% | 6.49% |
| EBITDA | 1.3B | 434M | 777M | 1.2B | -279M | 714M | 1.3B | 142M | 926M | 453M | 584M | 668M |
| EPS | 6.93 | — | 0.21 | 3.72 | -7.4 | — | 3.27 | -4.01 | 0.69 | — | -0.91 | -0.67 |
| Diluted EPS | 6.93 | — | 0.21 | 3.72 | -7.4 | — | 3.27 | -4.01 | 0.69 | — | -0.91 | -0.67 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 3.3B | — | 4.3B | — | 4.8B | 5.4B | 4.3B |
| Enterprise value | — | — | — | 7.7B | — | 8.4B | — | 16.3B | 18.3B | 19.8B |
| Shares outstanding | 69.8M | 69.8M | 69.8M | 67.4M | 110.2M | 110.6M | 131.9M | 119M | 120M | 120M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | 2.66 | — | 66.1 | 7.78 | 4.15 |
| P/S | — | — | — | 2.27 | — | 2.28 | — | 1.3 | 1.49 | 1.17 |
| P/B | — | — | — | -5.68 | — | -11.9 | — | 2.14 | 2.72 | 2.39 |
| EV/EBITDA | — | — | — | 12.9 | — | 3.25 | — | 6.81 | 6.42 | 6.92 |
| EV/Sales | — | — | — | 5.37 | — | 4.45 | — | 4.45 | 4.98 | 5.36 |
| Earnings yield | — | — | — | — | — | 37.6% | — | 1.51% | 12.9% | 24.1% |
| FCF yield | — | — | — | 9.66% | — | 8.56% | — | 36.6% | 29.5% | -12.1% |
| PEG | — | — | — | — | — | — | — | — | — | -0.05 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 85.3% | 84.9% | 65.9% | 63.1% | 68% | 71.3% | 68.9% | 62.4% | 63.6% | 60.9% |
| Operating margin | 63.5% | 62.9% | 64.1% | 60.8% | 65% | 67.6% | 66.2% | 60.4% | 61.5% | 58.5% |
| Net margin | 43.6% | 37.2% | 35.2% | -16.2% | 1.64% | 85.8% | 24.2% | 1.96% | 19.1% | -9.41% |
| ROE | — | 17.9% | 17.4% | 40.6% | -1.9% | -448.5% | 14.9% | 3.24% | 34.9% | 17.2% |
| ROA | — | 6.29% | 5.79% | -2.48% | 0.27% | 15.9% | 2.53% | 0.31% | 2.91% | 5.74% |
| ROIC | — | 10.9% | 10.6% | 0% | 3.72% | 29.3% | 6.62% | 2.65% | 9.81% | 7.83% |
| Return on tangible assets | — | -85.9% | 88.1% | -9.7% | 0.72% | 47% | 4.64% | 0.49% | 4.84% | 2.35% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 1.25 | 1.2 | 0.21 | 0.32 | 0.34 | 0.44 | 0.62 | 0.38 | 0.53 |
| Quick ratio | — | 1.25 | 1.2 | 0.21 | 0.32 | 0.34 | 0.44 | 0.62 | 0.38 | 0.53 |
| Debt / equity | — | 1 | 1.08 | -8.08 | -2.59 | -12.8 | 2.96 | 5.53 | 6.62 | 7.19 |
| Debt / assets | — | 0.35 | 0.36 | 0.49 | 0.37 | 0.45 | 0.5 | 0.52 | 0.55 | 0.53 |
| Net debt / EBITDA | — | 2.49 | 2.55 | 7.44 | 3.31 | 1.59 | 5.72 | 4.82 | 4.5 | 4.61 |
| Interest coverage | 11.6 | 7.42 | 6.4 | 1.17 | 2.47 | 4.46 | 2.4 | 1.41 | 1.94 | 1.57 |
| Effective tax rate | 23.4% | 28.7% | 32.3% | 100% | 93.8% | 13.9% | 37.8% | 83.5% | 35.5% | 51% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 19 | 22.4 | 23.2 | 21.2 | 14.9 | 17.1 | 19 | 30.8 | 30.6 | 30.1 |
| EPS (basic) | 2.97 | 2.9 | 2.82 | -8.18 | -3.34 | 9.89 | 0.84 | -5.11 | -2.01 | -2.01 |
| EPS (diluted) | 2.97 | 2.9 | 2.82 | -8.18 | -3.34 | 9.89 | 0.84 | -5.11 | -2.01 | -2.86 |
| Book value per share | — | 46.6 | 47 | -8.48 | -12.9 | -3.26 | 30.8 | 18.7 | 16.7 | -12.5 |
| FCF per share | 14.8 | 8.92 | 9 | 4.66 | 3.83 | 3.33 | 3.53 | 14.6 | 13.4 | 8.09 |
| Cash per share | — | 1.42 | 2.92 | 2.85 | 4.26 | 4.54 | 4.09 | 6.23 | 3.7 | 6.22 |
| Capex per share | — | 6.24 | 6.32 | 5.92 | 3.77 | 4.71 | 3.94 | 2.65 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | 27.9% | 27.2% | 27.9% | 25.3% | 27.6% | 20.7% | 8.59% | — | — |
| Capex / operating cash flow | — | 40.8% | 40.7% | 182.2% | 105.9% | 27.1% | 48.5% | 33.4% | — | — |
| Payout ratio | — | 116.5% | 43.9% | -14.2% | 0% | 0% | — | — | — | 15.8% |
| Dividend yield | — | — | — | 1.02% | — | 0% | — | — | — | 5.2% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.455 |
| May 29, 2026 | $0.455 |
| Feb 27, 2026 | $0.455 |
| Nov 28, 2025 | $0.43 |
| Aug 29, 2025 | $0.43 |
| May 30, 2025 | $0.43 |
| Feb 28, 2025 | $0.43 |
| Nov 29, 2024 | $0.405 |
| FY21 |
| — |
| -$3.34 |
| — |
| — |
| $1.6B |
| — |
| FY20 | — | -$8.18 | — | — | $1.4B | — |
| FY19 | — | $2.82 | — | — | $1.6B | — |
| FY18 | — | $2.9 | — | — | $1.6B | — |
| FY17 | — | $2.97 | — | — | $1.3B | — |
| 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 | $551M | $917M | $902M | $908M | $912M | $944M | $929M | $866M | $917M | $956M | $884M | $940M |
| YoY change | +21.4% | +86.4% | +81.5% | +68.8% | +65.5% | +2.94% | +2.99% | -4.63% | +0.55% | +1.27% | -4.84% | +8.55% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 99M | 204M | 192M | 469M | 502M | 539M | 742M | 444M |
| Receivables | 328M | 356M | 345M | 402M | 441M | 797M | 648M | 757M |
| Inventory | — | — | — | — | — | — | — | — |
| Total current assets | 441M | 594M | 586M | 2B | 1.6B | 2.8B | 4.8B | 2.9B |
| Property, plant & equipment | 3.7B | 4.5B | 5.1B | 4.8B | 4.7B | 14.2B | 12.6B | 14.2B |
| Goodwill & intangibles | 9.9B | 9.2B | 7B | 6.4B | 6.7B | 10.8B | 9B | 9.6B |
| Total assets | 9.2B | 9.9B | 9.3B | 10.1B | 10.2B | 23.9B | 23.6B | 24B |
| Accounts payable | 67M | 90M | 84M | 39M | 44M | 85M | 67M | 102M |
| Short-term debt | — | — | 11M | 131M | 354M | 1B | 769M | 1.3B |
| Total current liabilities | 354M | 493M | 2.8B | 6.2B | 4.6B | 6.4B | 7.6B | 7.7B |
| Long-term debt | 3.2B | 3.5B | 4.6B | 3.6B | 4.2B | 11B | 11.5B | 12B |
| Total liabilities | 6B | 6.6B | 9.9B | 11.5B | 10.5B | 19.8B | 21.4B | 22B |
| Shareholders' equity | 3.2B | 3.3B | -572M | -1.4B | -361M | 4.1B | 2.2B | 2B |
| Total debt | 3.2B | 3.5B | 4.6B | 3.7B | 4.6B | 12.1B | 12.3B | 13.3B |
| Net debt | 3.1B | 3.3B | 4.4B | 3.2B | 4.2B | 11.5B | 11.6B | 12.8B |
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 | 340M | 539M | 355M | 509M | 278M | 742M | 274M | 1.3B | 438M | 444M | 609M | 765M |
| Receivables | 1.3B | 797M | — | 872M | 856M | 648M | 850M | 875M | 1.1B | 757M | 863M | 854M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.9B | 2.8B | 2.2B | 3.1B | 2.9B | 4.8B | 2.9B | 3.6B | 3B | 2.9B | 3.2B | 4.3B |
| Property, plant & equipment | 13.8B | 14.2B | — | 14B | 14.6B | 12.6B | 12.7B | 13.2B | 14B | 14.2B | 14.1B | 13.5B |
| Goodwill & intangibles | 10.8B | 10.8B | 10.6B | 9.8B | 10B | 9B | 9.4B | 9.6B | 9.8B | 9.6B | 9.8B | 9.9B |
| Total assets | 23.6B | 23.9B | 23.9B | 23.7B | 24.1B | 23.6B | 22.6B | 23.9B | 24B | 24B | 24.2B | 24.5B |
| Accounts payable | 1.3B | 85M | 888M | 965M | 1.2B | 67M | 956M | 1.2B | 1.1B | 102M | 1.1B | 1.2B |
| Short-term debt | 1.3B | 1B | 26M | 567M | 900M | 769M | 604M | 1.2B | 1.2B | 1.3B | 1.4B | 758M |
| Total current liabilities | 6.6B | 6.4B | 5B | 5.2B | 6.7B | 7.6B | 5.9B | 7.3B | 7.2B | 7.7B | 7.8B | 8.2B |
| Long-term debt | 10.7B | 11B | 13.5B | 12.6B | 12.5B | 11.5B | 11.6B | 12B | 12.3B | 12B | 12.1B | 12.1B |
| Total liabilities | 19.6B | 19.8B | 21B | 20.1B | 21.7B | 21.4B | 19.7B | 21.7B | 21.8B | 22B | 22.3B | 22.7B |
| Shareholders' equity | 4B | 4.1B | 2.9B | 3.5B | 2.5B | 2.2B | 2.8B | 2.2B | 2.2B | 2B | 1.9B | 1.8B |
| Total debt | 12B | 12.1B | 13.5B | 13.2B | 13.4B | 12.3B | 12.2B | 13.3B | 13.5B | 13.3B | 13.4B | 12.9B |
| Net debt | 11.8B | 11.5B | 13.2B | 12.7B | 13.2B | 11.6B | 11.9B | 12B | 13.1B | 12.8B | 12.9B | 12.2B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 577M | 581M | 570M | -232M | 27M | 1.6B | 606M | 72M | 700M |
| Depreciation & amortization | 263M | 319M | 308M | 283M | 236M | 211M | 365M | 775M | 668M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — |
| Change in working capital | 68M | 15M | 73M | -44M | 35M | 173M | 6M | 87M | 155M |
| Operating cash flow | 1B | 1.1B | 1.1B | 219M | 392M | 1.9B | 1.1B | 943M | 1.6B |
| Capital expenditure | — | -435M | -441M | -399M | -415M | -521M | -519M | 315M | — |
| Investing cash flow | -4.5B | -870M | -882M | -399M | 326M | -1B | -3.2B | -1.1B | -825M |
| Dividends paid | — | -677M | -250M | -33M | 0 | 0 | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 3.6B | -568M | -514M | -317M | -1.3B | -142M | 1.8B | -428M | -1.3B |
| Net change in cash | 71M | -373M | -313M | -497M | -619M | 733M | -336M | -595M | -508M |
| Free cash flow | 1B | 622M | 628M | 314M | 422M | 368M | 465M | 1.7B | 1.6B |
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 | 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 | 1B | -54M | 197M | 643M | -808M | 40M | 762M | -309M | 320M | -73M | 36M | 61M |
| Depreciation & amortization | 59M | 194M | 195M | 191M | 194M | 195M | 195M | 153M | 167M | 153M | 159M | 161M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -20M | 142M | — | 136M | 56M | 15M | -126M | 134M | — | — | -162M | 157M |
| Operating cash flow | 1.1B | 335M | 37M | 975M | -539M | 251M | 661M | 478M | 389M | 498M | 183M | 483M |
| Capital expenditure | -122M | -138M | -97M | -304M | -354M | 1.1B | -74M | — | — | — | — | — |
| Investing cash flow | -2.9B | -138M | -66M | -248M | -335M | -461M | -32M | 363M | -918M | -5M | -1B | -33M |
| Dividends paid | — | — | -411M | — | — | — | -437M | — | -435M | — | -461M | — |
| Share repurchases | — | — | — | — | — | — | — | — | 0 | — | — | — |
| Financing cash flow | 2.5B | -216M | 1.3B | -161M | -351M | 428M | -1.2B | 257M | -787M | -574M | -375M | -42M |
| Net change in cash | 694M | -19M | 1.3B | 566M | -1.2B | 218M | -571M | 1.1B | -1.3B | -81M | -1.2B | 408M |
| Free cash flow | 72M | 397M | 181M | 108M | 39M | 1.5B | 108M | 269M | 389M | 498M | -18M | 126M |
| Date |
|---|
| Ratio |
|---|
| Jun 13, 2022 | 3:2 |