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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $0.95 | $0.99 | +4.2% | — | — | — |
| Q3 26 | $0.94 | $0.97 | +3.2% | — | — | — |
| Q2 26 | $0.91 | $0.95 | +4.4% | — | — | — |
| Q1 26 | $0.89 | $0.91 | +2.2% | — | — | — |
| Q4 25 | $0.89 | $0.92 | +3.4% | — | — | — |
| Q3 25 | $0.86 | $0.91 | +5.8% | — | — | — |
| Q2 25 | $0.89 | $0.91 | +2.2% | — | — | — |
| Q1 25 | $0.88 | $0.91 | +3.4% | — | — | — |
| Q4 24 | $0.87 | $0.91 | +4.6% | — | — | — |
| Q3 24 | $0.81 | $0.86 | +6.2% | — | — | — |
| Q2 24 | $0.85 | $0.87 | +2.4% | — | — | — |
| Q1 24 | $0.8 | $0.86 | +7.5% | — | — | — |
| Q4 23 | $0.75 | $0.77 | +2.7% | — | — | — |
| Q3 23 | $0.7 | $0.73 | +4.3% | — | — | — |
| Q2 23 | $0.77 | $0.77 | 0.0% | — | — | — |
| Q1 23 | $0.73 | $0.74 | +1.4% | — | — | — |
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 | — | $2.64 | — | — | $20.4B | — |
| FY24 | — | $3.53 | — | — | $20.1B | — |
| FY23 | — | $2.78 | — | — | $19.5B | — |
| FY22 | — | $2.13 | — | — | $18B | — |
| FY21 | — | $2.56 | — | — | $17.4B | — |
| FY20 | — | $3.15 | — | — | $16.5B | — |
| FY19 | — | $2.76 | — | — | $15.7B | — |
| FY18 | — | $2.76 | — | — | $15.5B | — |
| FY17 | — | $2.3 | — | — | $15.5B | — |
| FY16 | — | $2.74 | — | — | $15.2B | — |
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 | $15.2B | $15.5B | $15.5B | $15.7B | $16.5B | $17.4B | $18B | $19.5B | $20.1B | $20.4B |
| YoY change | -5.23% | +1.7% | +0.58% | +0.96% | +4.96% | +5.77% | +3.13% | +8.29% | +3.31% | +1.4% |
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 | $4.9B | $5B | $5.1B | $5.1B | $5B | $4.9B | $4.9B | $5.1B | $5.1B | $5.2B | $5.3B | $5.4B |
| YoY change | +10.3% | +6.93% | +6.18% | +4.89% | +2.4% | -0.1% | -3.04% | +1.03% | +1.95% | +5.76% | +8.41% | +4.91% |
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 | 15.2B | 15.5B | 15.5B | 15.7B | 16.5B | 17.4B | 18B | 19.5B | 20.1B | 20.4B |
| Cost of revenue | 6.1B | 6.2B | 6.3B | 6.4B | 6.5B | 7B | 7.7B | 8.1B | 7.9B | 8.1B |
| Gross profit | 9.1B | 9.3B | 9.2B | 9.3B | 10B | 10.4B | 10.2B | 11.3B | 12.2B | 12.3B |
| Gross margin | 60% | 60% | 59.4% | 59.4% | 60.8% | 59.6% | 57% | 58.2% | 60.5% | 60.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5.1B | 5.4B | 5.4B | 5.6B | 6B | 6.4B | 6.6B | 7.2B | 7.7B | 7.9B |
| Operating expenses | 5.1B | 5.5B | 5.5B | 5.7B | 6.1B | 6.4B | 6.6B | 7.2B | 7.7B | 7.9B |
| Operating income | 4B | 3.7B | 3.7B | 3.6B | 3.9B | 3.9B | 3.6B | 4.1B | 4.3B | 4.2B |
| Operating margin | 26% | 24% | 23.7% | 23% | 23.5% | 22.4% | 20.1% | 21% | 21.5% | 20.8% |
| Non-operating income, net | -121M | -121M | -78M | -171M | -64M | -723M | -804M | -461M | -149M | -982M |
| Pretax income | 3.7B | 3.5B | 3.5B | 3.3B | 3.6B | 3.1B | 2.7B | 3.4B | 4B | 3.1B |
| Income tax | 1.2B | 1.3B | 906M | 774M | 787M | 749M | 693M | 937M | 907M | 798M |
| Net income | 2.6B | 2.2B | 2.6B | 2.5B | 2.9B | 2.3B | 2B | 2.5B | 3B | 2.3B |
| Net margin | 17% | 14.1% | 16.5% | 16.1% | 17.4% | 13.4% | 10.9% | 12.6% | 15.2% | 11.1% |
| EBITDA | 4.3B | 4.1B | 4.2B | 4.1B | 4.4B | 4.4B | 4B | 4.3B | 4.9B | 4.9B |
| EPS | 2.74 | 2.3 | 2.76 | 2.76 | 3.15 | 2.56 | 2.13 | 2.78 | 3.53 | 2.64 |
| Diluted EPS | 2.72 | 2.28 | 2.75 | 2.75 | 3.14 | 2.55 | 2.13 | 2.77 | 3.51 | 2.63 |
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 | 4.9B | 5B | 5.1B | 5.1B | 5B | 4.9B | 4.9B | 5.1B | 5.1B | 5.2B | 5.3B | 5.4B |
| Cost of revenue | 2B | 2B | 2B | 2B | 2B | 2B | 1.9B | 2B | 2.1B | 2.1B | 2.1B | 2.1B |
| Gross profit | 2.9B | 3B | 3B | 3.1B | 3.1B | 3B | 3B | 3.1B | 3B | 3.1B | 3.2B | 3.3B |
| Gross margin | 58.5% | 59.6% | 60% | 60.6% | 61.1% | 60.3% | 60.8% | 60.1% | 59.4% | 60.2% | 60.6% | 61.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.8B | 1.8B | 1.9B | 1.9B | 2B | 1.9B | 1.9B | 2B | 2B | 2.1B | 2.1B | 2.1B |
| Operating expenses | 1.8B | 1.8B | 2B | 2B | 2B | 1.9B | 1.9B | 2B | 2B | 2.1B | 2.3B | 2.3B |
| Operating income | 1B | 1.2B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 964M | 1B |
| Operating margin | 20.9% | 23.7% | 20.7% | 21.6% | 21.2% | 22.8% | 21.9% | 21.1% | 20.6% | 19.5% | 18.1% | 19% |
| Non-operating income, net | -15M | -123M | -22M | -22M | -23M | -82M | -72M | -23M | -21M | -866M | -26M | -21M |
| Pretax income | 956M | 988M | 967M | 1B | 986M | 993M | 953M | 1B | 992M | 108M | 892M | 950M |
| Income tax | 209M | 228M | 238M | 243M | 210M | 214M | 227M | 234M | 226M | 113M | 211M | 231M |
| Net income | 747M | 760M | 729M | 767M | 776M | 779M | 726M | 773M | 766M | -5M | 681M | 719M |
| Net margin | 15.2% | 15.4% | 14.4% | 15.2% | 15.4% | 15.8% | 14.8% | 15.1% | 14.9% | -0.1% | 12.8% | 13.4% |
| EBITDA | 1.2B | 917M | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 345M | 1.1B | 1.2B |
| EPS | 0.86 | 0.87 | 0.83 | 0.89 | 0.9 | 0.91 | 0.85 | 0.92 | 0.91 | -0.05 | 0.81 | 0.87 |
| Diluted EPS | 0.86 | 0.87 | 0.83 | 0.89 | 0.9 | 0.9 | 0.85 | 0.91 | 0.91 | -0.05 | 0.8 | 0.86 |
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 | 1.3B | 1.5B | 726M | 883M | 888M | 832M | 775M | 966M | 1.1B | 1.3B |
| Receivables | 1.4B | 1.5B | 1.4B | 1.4B | 1.3B | 1.3B | 1.5B | 1.6B | 1.5B | 1.7B |
| Inventory | 1.2B | 1.2B | 1.3B | 1.4B | 1.7B | 1.7B | 2.1B | 1.9B | 2B | 2B |
| Total current assets | 4.3B | 4.6B | 3.8B | 4.2B | 4.3B | 4.4B | 5.1B | 5.3B | 5.3B | 5.7B |
| Property, plant & equipment | 2.3B | 2.4B | 2.3B | 2.1B | 2.1B | 2.1B | 2.5B | 2.5B | 2.4B | 2.5B |
| Goodwill & intangibles | 6.8B | 7.1B | 8.3B | 12.3B | 13.4B | 11.5B | 10.5B | 10.6B | 10.1B | 9.3B |
| Total assets | 12.1B | 12.7B | 12.2B | 15B | 15.9B | 15B | 15.7B | 16.4B | 16B | 16.3B |
| Accounts payable | 1.1B | 1.2B | 1.2B | 1.2B | 1.4B | 1.5B | 1.6B | 1.7B | 1.8B | 2.1B |
| Short-term debt | 13M | 11M | 12M | 659M | 404M | 188M | 133M | 425M | 767M | 1.2B |
| Total current liabilities | 3.3B | 3.4B | 3.3B | 4B | 4.4B | 4.1B | 4B | 4.7B | 5.8B | 6.9B |
| Long-term debt | 6.5B | 6.6B | 6.4B | 7.8B | 7.8B | 7.6B | 9.1B | 8.6B | 7.7B | 7.3B |
| Total liabilities | 12.1B | 12.4B | 12B | 14.5B | 14.8B | 14.1B | 14.9B | 15.4B | 15.5B | 16B |
| Shareholders' equity | 17M | 243M | 197M | 558M | 1.1B | 971M | 806M | 957M | 544M | 365M |
| Total debt | 6.5B | 6.6B | 6.4B | 8.5B | 8.2B | 7.8B | 9.3B | 9.1B | 8.5B | 8.6B |
| Net debt | 5.2B | 5B | 5.6B | 7.6B | 7.3B | 7B | 8.5B | 8.1B | 7.4B | 7.3B |
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 | 951M | 966M | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.2B | 1.3B | 1.3B | 1.3B | 1.4B |
| Receivables | 1.6B | 1.6B | 1.8B | 1.8B | 1.7B | 1.5B | 1.7B | 1.8B | 1.8B | 1.7B | 1.9B | 2B |
| Inventory | 1.9B | 1.9B | 1.9B | 1.9B | 2B | 2B | 2.1B | 2.1B | 2.1B | 2B | 2.1B | 2.2B |
| Total current assets | 5.4B | 5.3B | 5.6B | 5.6B | 5.8B | 5.3B | 5.8B | 6B | 6B | 5.7B | 6.1B | 6.3B |
| Property, plant & equipment | -5.6B | 2.5B | -5.8B | -5.8B | -5.8B | 2.4B | -5.9B | -6.1B | -6.3B | 2.5B | -6.3B | -6.4B |
| Goodwill & intangibles | 10.4B | 10.6B | 10.4B | 10.3B | 10.4B | 10.1B | 10.2B | 11.2B | 11.2B | 9.3B | 9.3B | 9.2B |
| Total assets | 16B | 16.4B | 16.6B | 16.5B | 16.8B | 16B | 16.6B | 17.5B | 17.5B | 16.3B | 16.6B | 16.8B |
| Accounts payable | 1.5B | 1.7B | 1.6B | 1.6B | 1.6B | 1.8B | 1.8B | 1.8B | 1.9B | 2.1B | 2.1B | 2.1B |
| Short-term debt | 34M | 425M | 538M | 530M | 527M | 767M | 1.7B | 1.6B | 1.1B | 1.2B | 36M | 34M |
| Total current liabilities | 4.6B | 4.7B | 5.3B | 5.3B | 5.6B | 5.8B | 6.9B | 6.8B | 6.5B | 6.9B | 5.9B | 6.1B |
| Long-term debt | 8.7B | 8.6B | 8.2B | 8.1B | 7.9B | 7.7B | 6.6B | 7.1B | 7.3B | 7.3B | 7.9B | 7.8B |
| Total liabilities | 15.6B | 15.4B | 16B | 16B | 15.9B | 15.5B | 15.9B | 16.4B | 16.3B | 16B | 16.1B | 16.2B |
| Shareholders' equity | 406M | 957M | 617M | 482M | 836M | 544M | 733M | 1.1B | 1.2B | 365M | 486M | 566M |
| Total debt | 8.7B | 9.1B | 8.7B | 8.7B | 8.4B | 8.5B | 8.3B | 8.8B | 8.4B | 8.6B | 8B | 7.9B |
| Net debt | 7.8B | 8.1B | 7.6B | 7.6B | 7.2B | 7.4B | 7.2B | 7.5B | 7.1B | 7.3B | 6.6B | 6.5B |
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 | 2.6B | 2.2B | 2.6B | 2.5B | 2.9B | 2.3B | 2B | 2.5B | 3B | 2.3B |
| Depreciation & amortization | 443M | 475M | 511M | 519M | 539M | 556M | 545M | 567M | 605M | 630M |
| Stock-based compensation | 123M | 127M | 109M | 100M | 107M | 135M | 125M | 122M | 135M | 155M |
| Change in working capital | -8M | -19M | -173M | 29M | -139M | -211M | -611M | 146M | -172M | 33M |
| Operating cash flow | 3.2B | 3.2B | 3.1B | 3.2B | 3.2B | 2.7B | 2B | 3.4B | 3.6B | 4.2B |
| Capital expenditure | 60M | 44M | 1M | 1M | — | 0 | 47M | 0 | 0 | -564M |
| Investing cash flow | 94M | 82M | -733M | -1.8B | -369M | -25M | -905M | -37M | 27M | -817M |
| Dividends paid | -1.5B | -1.5B | -1.6B | -1.6B | -1.7B | -1.7B | -1.7B | -1.7B | -1.8B | -1.8B |
| Share repurchases | -1.3B | -1.4B | -1.2B | -1.2B | -1.5B | -1.3B | -1.3B | -1.1B | -1.7B | -1.2B |
| Financing cash flow | -2.7B | -3B | -3B | -1.4B | -3.8B | -3.2B | -1.4B | -3.2B | -4B | -3.4B |
| Net change in cash | 606M | 356M | -636M | 78M | -986M | -558M | -278M | 226M | -409M | 24M |
| Free cash flow | 2.5B | 2.5B | 2.6B | 2.8B | 3.3B | 2.8B | 1.9B | 3B | 3.5B | 3.6B |
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 | 747M | 760M | 729M | 766M | 775M | 779M | 726M | 773M | 767M | -5M | 681M | 720M |
| Depreciation & amortization | 144M | 150M | 150M | 157M | 150M | 148M | 148M | 151M | 158M | 173M | 156M | 155M |
| Stock-based compensation | 60M | 25M | 19M | 24M | 65M | 27M | 23M | 32M | 72M | 28M | 40M | 38M |
| Change in working capital | 148M | 55M | -267M | -57M | 44M | 108M | -274M | 118M | -37M | 264M | -266M | -123M |
| Operating cash flow | 1.1B | 995M | 673M | 804M | 1B | 1.1B | 657M | 884M | 1.3B | 1.5B | 747M | 995M |
| Capital expenditure | — | 0 | — | — | — | — | — | -108M | -155M | -177M | -138M | -128M |
| Investing cash flow | 0 | 54M | -67M | 6M | -16M | 104M | -35M | -108M | -154M | -103M | -122M | -122M |
| Dividends paid | -396M | -506M | -394M | -473M | -408M | -514M | -406M | -474M | -420M | -523M | -417M | -462M |
| Share repurchases | -332M | -245M | -509M | -480M | -295M | -455M | -284M | -232M | -288M | -406M | -306M | -291M |
| Financing cash flow | -912M | -1B | -697M | -964M | -1.1B | -1.3B | -498M | -434M | -1B | -1.4B | -690M | -862M |
| Net change in cash | 225M | 2M | -91M | -154M | -42M | -122M | 124M | 342M | 61M | -29M | -65M | 11M |
| Free cash flow | 991M | 939M | 555M | 873M | 1B | 1.1B | 476M | 776M | 1.1B | 1.3B | 609M | 867M |
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 | 58.4B | 66.5B | 51.8B | 59.1B | 73.3B | 72.1B | 65.9B | 66B | 74.5B | 63.9B | 69B |
| Enterprise value | 63.6B | 71.6B | 57.5B | 66.7B | 80.6B | 79.1B | 74.4B | 74.1B | 81.9B | 71.2B | 75.3B |
| Shares outstanding | 891.8M | 881.8M | 870.6M | 859.1M | 856.8M | 845M | 836.4M | 827.4M | 819.1M | 808.7M | 808.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.6 | 30.6 | 20.3 | 23.4 | 25.6 | 30.8 | 33.5 | 26.9 | 24.4 | 28.3 | 34 |
| P/S | 3.84 | 4.31 | 3.33 | 3.77 | 4.45 | 4.14 | 3.67 | 3.39 | 3.7 | 3.14 | 3.27 |
| P/B | 3.4K | 273.8 | 263 | 106 | 66.5 | 74.3 | 81.8 | 68.9 | 136.9 | 175.1 | 291.5 |
| EV/EBITDA | 14.6 | 17.3 | 13.8 | 16.3 | 18.4 | 18 | 18.4 | 17.3 | 16.9 | 14.6 | 15.1 |
| EV/Sales | 4.18 | 4.63 | 3.7 | 4.25 | 4.89 | 4.54 | 4.14 | 3.81 | 4.07 | 3.49 | 3.58 |
| Earnings yield | 4.43% | 3.27% | 4.94% | 4.27% | 3.9% | 3.24% | 2.98% | 3.72% | 4.09% | 3.54% | 2.94% |
| FCF yield | 4.37% | 3.76% | 5.06% | 4.73% | 4.52% | 3.82% | 2.82% | 4.61% | 4.76% | 5.69% | 5.01% |
| PEG | — | — | — | — | — | — | — | — | — | — | -6.25 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60% | 60% | 59.4% | 59.4% | 60.8% | 59.6% | 57% | 58.2% | 60.5% | 60.1% | 61.5% |
| Operating margin | 26% | 24% | 23.7% | 23% | 23.5% | 22.4% | 20.1% | 21% | 21.5% | 20.8% | 21% |
| Net margin | 17% | 14.1% | 16.5% | 16.1% | 17.4% | 13.4% | 10.9% | 12.6% | 15.2% | 11.1% | 9.68% |
| ROE | 15.2K% | 894.7% | 1.3K% | 452.9% | 259.8% | 240.8% | 244% | 256.5% | 560.5% | 619.5% | 267.4% |
| ROA | 21.3% | 17.2% | 21% | 16.8% | 18% | 15.5% | 12.5% | 15% | 19% | 13.8% | 15.8% |
| ROIC | 52.3% | 43.8% | 46.6% | 33.9% | 36.1% | 37.1% | 28.8% | 32.7% | 41.9% | 41% | 42.3% |
| Return on tangible assets | 48.9% | 39.1% | 66.8% | 94.2% | 115.1% | 65.9% | 37.9% | 42.3% | 50.9% | 32.2% | 28.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.31 | 1.36 | 1.14 | 1.03 | 0.99 | 1.09 | 1.28 | 1.11 | 0.92 | 0.83 | 1.03 |
| Quick ratio | 0.96 | 1 | 0.76 | 0.69 | 0.61 | 0.67 | 0.76 | 0.71 | 0.58 | 0.54 | 0.67 |
| Debt / equity | 384.3 | 27.1 | 32.3 | 15.2 | 7.46 | 8.07 | 11.5 | 9.47 | 15.6 | 23.4 | 13.9 |
| Debt / assets | 0.54 | 0.52 | 0.52 | 0.56 | 0.52 | 0.52 | 0.59 | 0.55 | 0.53 | 0.52 | 0.47 |
| Net debt / EBITDA | 1.2 | 1.22 | 1.35 | 1.86 | 1.68 | 1.59 | 2.1 | 1.89 | 1.53 | 1.49 | 1.69 |
| Interest coverage | 26.1 | 23.8 | 18.9 | 18.2 | 20.9 | 27.4 | 16.9 | 12.8 | 14.5 | 12.5 | 12.5 |
| Effective tax rate | 30.8% | 37.7% | 26.2% | 23.4% | 21.6% | 24.3% | 26.1% | 27.6% | 22.9% | 26.1% | 26.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17 | 17.5 | 17.9 | 18.3 | 19.2 | 20.6 | 21.5 | 23.5 | 24.5 | 25.2 | 26.2 |
| EPS (basic) | 2.74 | 2.3 | 2.76 | 2.76 | 3.15 | 2.56 | 2.13 | 2.78 | 3.53 | 2.64 | 2.64 |
| EPS (diluted) | 2.72 | 2.28 | 2.75 | 2.75 | 3.14 | 2.55 | 2.13 | 2.77 | 3.51 | 2.63 | 2.54 |
| Book value per share | 0.02 | 0.28 | 0.23 | 0.65 | 1.29 | 1.15 | 0.96 | 1.16 | 0.66 | 0.45 | 0.3 |
| FCF per share | 2.86 | 2.84 | 3.01 | 3.26 | 3.86 | 3.26 | 2.22 | 3.67 | 4.33 | 4.49 | 4.81 |
| Cash per share | 1.47 | 1.74 | 0.83 | 1.03 | 1.04 | 0.98 | 0.93 | 1.17 | 1.34 | 1.59 | 1.82 |
| Capex per share | 0.07 | 0.05 | 0 | 0 | — | 0 | 0.06 | 0 | 0 | 0.7 | 0.75 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.39% | 0.28% | 0.01% | 0.01% | — | 0% | 0.26% | 0% | 0% | 2.77% | 2.84% |
| Capex / operating cash flow | 1.88% | 1.36% | 0.03% | 0.03% | — | 0% | 2.35% | 0% | 0% | 13.4% | 13.4% |
| Payout ratio | 58.3% | 70.3% | 62.2% | 63.9% | 57.8% | 71.8% | 86% | 71.2% | 58.7% | 80.6% | 82.3% |
| Dividend yield | 2.58% | 2.3% | 3.07% | 2.73% | 2.26% | 2.33% | 2.57% | 2.65% | 2.4% | 2.85% | 2.45% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 20, 2026 | $0.53 |
| Apr 20, 2026 | $0.53 |
| Jan 21, 2026 | $0.52 |
| Oct 17, 2025 | $0.52 |
| Jul 18, 2025 | $0.52 |
| Apr 17, 2025 | $0.52 |
| Jan 21, 2025 | $0.50 |
| Oct 18, 2024 | $0.50 |
| Date | Ratio |
|---|---|
| May 16, 2013 | 2:1 |
| Jul 1, 1999 | 2:1 |
| May 16, 1997 | 2:1 |
| May 16, 1991 | 2:1 |
| May 30, 1973 | 3:1 |