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 | $3.62 | $3.72 | +2.8% | — | $924M | — |
| Q1 26 | $3.3 | $3.48 | +5.5% | — | $913.7M | — |
| Q4 25 | $3.69 | $3.79 | +2.7% | — | $947M | — |
| Q3 25 | $3.29 | $3.4 | +3.3% | — | $869.2M | — |
| Q2 25 | $3.13 | $3.23 | +3.2% | — | $876.6M | — |
| Q1 25 | $2.39 | $2.82 | +18.0% | — | $805.6M | — |
| Q4 24 | $3.09 | $3.27 | +5.8% | — | $824.3M | — |
| Q3 24 | $2.69 | $2.97 | +10.4% | — | $798.9M | — |
| Q2 24 | $2.29 | $2.67 | +16.6% | — | $784.8M | — |
| Q1 24 | $1.72 | $1.99 | +15.7% | — | $713.2M | — |
| Q4 23 | $2.92 | $3.16 | +8.2% | — | $785.8M | — |
| Q3 23 | $2.38 | $2.54 | +6.7% | — | $724.3M | — |
| Q2 23 | $1.96 | $2.15 | +9.7% | — | $704.4M | — |
| Q1 23 | $1.39 | $1.53 | +10.1% | — | $630.9M | — |
| Q4 22 | $2.91 | $2.92 | +0.3% | — | $757.7M | — |
| Q3 22 | $2.02 | $2.07 | +2.5% | — | $630.5M | — |
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 | — | $12.9 | — | — | $3.5B | — |
| FY24 | — | $10.6 | — | — | $3.1B | — |
| FY23 | — | $9.2 | — | — | $2.8B | — |
| FY22 | — | $7.67 | — | — | $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 | $2.1B | $2.3B | $2.4B | $2.5B | $2.4B | $2.5B | $2.6B | $2.8B | $3.1B | $3.5B |
| YoY change | -4.39% | +7.69% | +6.2% | +3.16% | -3.88% | +4.58% | +2.25% | +11.3% | +9.69% | +12.1% |
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 | 2.1B | 2.3B | 2.4B | 2.5B | 2.4B | 2.5B | 2.6B | 2.8B | 3.1B | 3.5B |
| Cost of revenue | 1.4B | 1.5B | 1.5B | 1.6B | 1.6B | 1.6B | 1.6B | 1.8B | 2B | 2.2B |
| Gross profit | 734.7M | 800.8M | 871.3M | 898.7M | 841.2M | 927.8M | 954.6M | 1.1B | 1.2B | 1.3B |
| Gross margin | 34.8% | 35.3% | 36.1% | 36.1% | 35.2% | 37.1% | 37.3% | 37.5% | 37% | 37.2% |
| Research & development | 59.4M | 61.4M | 64.5M | 72.5M | 74.8M | 88.5M | 80.8M | 85.8M | 91.6M | 95.2M |
| Selling, general & administrative | 378.7M | 414.3M | 433.1M | 422.3M | 412.8M | 443.1M | 445.7M | 496.8M | 518.9M | 568.3M |
| Operating expenses | 438.2M | 475.7M | 497.6M | 494.8M | 487.6M | 531.6M | 526.5M | 582.6M | 610.5M | 663.5M |
| Operating income | 296.5M | 325.1M | 373.6M | 404M | 353.6M | 396.2M | 428.1M | 484.6M | 543M | 638M |
| Operating margin | 14.1% | 14.3% | 15.5% | 16.2% | 14.8% | 15.8% | 16.7% | 17% | 17.4% | 18.2% |
| Non-operating income, net | 12.7M | 16M | 16.6M | 23.9M | -55M | -7M | 8.1M | 29.9M | 23.9M | 25.1M |
| Pretax income | 268M | 299.6M | 356.2M | 396.5M | 263.1M | 349M | 389.2M | 463.1M | 522.1M | — |
| Income tax | 78.6M | 84.7M | 80.5M | 88.9M | 61.7M | 86.1M | 94.8M | 108.6M | 117.1M | 135.8M |
| Net income | 187.3M | 214.9M | 275.7M | 307.6M | 201.4M | 262.8M | 294.3M | 354.5M | 405M | 484.2M |
| Net margin | 8.88% | 9.46% | 11.4% | 12.4% | 8.42% | 10.5% | 11.5% | 12.5% | 13% | 13.8% |
| EBITDA | 405.2M | 441.1M | 493.2M | 530.2M | 479.2M | 522.7M | 552.9M | 630.6M | 689M | 792.5M |
| EPS | 4.22 | 4.86 | 6.28 | 7.2 | 4.83 | 6.61 | 7.67 | 9.2 | 10.6 | 12.9 |
| Diluted EPS | 4.15 | 4.8 | 6.22 | 7.15 | 4.8 | 6.58 | 7.62 | 0.79 | 10.6 | 12.9 |
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 | 724.3M | 785.8M | 713.2M | 784.8M | 798.9M | 824.3M | 805.6M | 876.6M | 869.2M | 947M | 913.7M | 924M |
| Cost of revenue | 442.9M | 481.1M | 459.4M | 500.7M | 500.7M | 506.9M | 513.2M | 550.4M | 541.7M | 591.5M | 582.2M | 559.9M |
| Gross profit | 281.5M | 304.7M | 253.8M | 284.1M | 298.3M | 317.4M | 292.5M | 326.2M | 327.5M | 355.4M | 331.5M | 364.1M |
| Gross margin | 38.9% | 38.8% | 35.6% | 36.2% | 37.3% | 38.5% | 36.3% | 37.2% | 37.7% | 37.5% | 36.3% | 39.4% |
| Research & development | 23.5M | 20.1M | 23M | 22.2M | 20.7M | 25.8M | 23M | 23.3M | 23.4M | 25.4M | 24.2M | 25.1M |
| Selling, general & administrative | 125.5M | 124M | 130.8M | 130.1M | 129.3M | 128.6M | 139M | 145.8M | 137M | 146.6M | 146.9M | 159.7M |
| Operating expenses | 148.9M | 144M | 153.8M | 152.3M | 150.1M | 154.3M | 162M | 169.1M | 160.4M | 172M | 171.1M | 184.9M |
| Operating income | 132.5M | 160.7M | 100M | 131.8M | 148.2M | 163.1M | 130.5M | 157M | 167.1M | 183.5M | 160.4M | 179.2M |
| Operating margin | 18.3% | 20.4% | 14% | 16.8% | 18.5% | 19.8% | 16.2% | 17.9% | 19.2% | 19.4% | 17.6% | 19.4% |
| Non-operating income, net | 7M | 7.1M | 9.6M | 5.6M | 6.8M | 1.8M | 4.7M | 10.3M | 4.6M | 5.5M | 7.3M | 25M |
| Pretax income | 127M | 156.8M | 99M | 126.2M | 143.6M | 153.2M | 125.1M | 156.8M | 161.2M | 177M | 157.8M | 194.3M |
| Income tax | 30.3M | 37M | 22.5M | 26.8M | 32.5M | 35.3M | 23.8M | 35.7M | 36.3M | 40M | 29.6M | 43.1M |
| Net income | 96.8M | 119.9M | 76.5M | 99.5M | 111.2M | 117.9M | 101.3M | 121.1M | 124.8M | 137M | 128.2M | 151.2M |
| Net margin | 13.4% | 15.3% | 10.7% | 12.7% | 13.9% | 14.3% | 12.6% | 13.8% | 14.4% | 14.5% | 14% | 16.4% |
| EBITDA | 168.4M | 197.1M | 136.6M | 167.5M | 185M | 199.9M | 167.3M | 199.3M | 203.6M | 222.2M | 197M | 233.1M |
| EPS | 2.53 | 3.14 | 2 | 2.6 | 2.91 | 3.11 | 2.69 | 3.21 | 3.34 | 3.71 | 3.47 | 4.09 |
| Diluted EPS | 2.51 | 3.11 | 1.99 | 2.58 | 2.89 | 3.09 | 2.68 | 3.19 | 3.31 | 3.69 | 3.46 | 4.07 |
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 | 4.4B | 5.4B | 4.5B | 6B | 4.9B | 5.6B | 6.4B | 8.5B | 13.5B | 20.6B | 19.7B |
| Enterprise value | 4.8B | 5.7B | 5B | 6.6B | 5.9B | 6.6B | 7.6B | 9.3B | 14.4B | 21.4B | 20.6B |
| Shares outstanding | 44.4M | 44.2M | 43.9M | 42.7M | 41.7M | 40.4M | 38.4M | 38.3M | 38.2M | 37.4M | 37.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 23.3 | 25.1 | 16.3 | 19.6 | 24.1 | 21.3 | 21.8 | 24.1 | 33.4 | 42.6 | 36.7 |
| P/S | 2.07 | 2.37 | 1.86 | 2.42 | 2.03 | 2.24 | 2.51 | 3 | 4.34 | 5.9 | 5.39 |
| P/B | 3.38 | 3.52 | 2.93 | 3.39 | 2.72 | 3.07 | 3.24 | 3.66 | 5.53 | 8.14 | 7.11 |
| EV/EBITDA | 11.8 | 13 | 10.1 | 12.4 | 12.2 | 12.7 | 13.7 | 14.8 | 20.9 | 27 | 24.4 |
| EV/Sales | 2.27 | 2.52 | 2.06 | 2.64 | 2.45 | 2.65 | 2.96 | 3.27 | 4.61 | 6.12 | 5.64 |
| Earnings yield | 4.29% | 3.99% | 6.15% | 5.11% | 4.15% | 4.69% | 4.59% | 4.16% | 2.99% | 2.35% | 2.72% |
| FCF yield | 8.62% | 6.24% | 6.31% | 5.84% | 4.4% | 6.18% | 4% | 4.73% | 3.57% | 2.68% | 2.81% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.34 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.8% | 35.3% | 36.1% | 36.1% | 35.2% | 37.1% | 37.3% | 37.5% | 37% | 37.2% | 39.4% |
| Operating margin | 14.1% | 14.3% | 15.5% | 16.2% | 14.8% | 15.8% | 16.7% | 17% | 17.4% | 18.2% | 19.4% |
| Net margin | 8.88% | 9.46% | 11.4% | 12.4% | 8.42% | 10.5% | 11.5% | 12.5% | 13% | 13.8% | 14.8% |
| ROE | 14.5% | 14.1% | 18% | 17.3% | 11.3% | 14.4% | 14.9% | 15.2% | 16.5% | 19.1% | 19.7% |
| ROA | 6.17% | 6.64% | 8.47% | 8.17% | 5.01% | 6.4% | 6.62% | 7.67% | 8.12% | 9.27% | 8.49% |
| ROIC | 12.3% | 12.5% | 14.3% | 13.5% | 9.67% | 10.5% | 10.3% | 11.9% | 12.8% | — | 15.7% |
| Return on tangible assets | 31.6% | 55.9% | 125.2% | 65.3% | -186.1% | 259.4% | 251.1% | 91.3% | 91.9% | 62.8% | 50.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.1 | 2.37 | 1.96 | 2.05 | 1.61 | 1.78 | 1.55 | 2.13 | 1.69 | 1.44 | 1.6 |
| Quick ratio | 1.55 | 1.73 | 1.34 | 1.48 | 1.08 | 1.22 | 1.05 | 1.5 | 1.19 | 1 | 1.12 |
| Debt / equity | 0.75 | 0.53 | 0.5 | 0.53 | 0.68 | 0.65 | 0.71 | 0.51 | 0.5 | 0.46 | 0.41 |
| Debt / assets | 0.32 | 0.25 | 0.23 | 0.25 | 0.3 | 0.29 | 0.32 | 0.26 | 0.25 | 0.22 | 0.21 |
| Net debt / EBITDA | 1.02 | 0.77 | 0.99 | 1.02 | 2.11 | 1.96 | 2.09 | 1.25 | 1.22 | 1.01 | 0.78 |
| Interest coverage | 7.5 | 8.22 | 11.5 | 13.6 | 8.4 | 9.67 | 9.28 | 10 | 12.6 | 15.4 | 17.3 |
| Effective tax rate | 29.3% | 28.3% | 22.6% | 22.4% | 23.4% | 24.7% | 24.4% | 23.4% | 22.4% | — | 21.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 47.5 | 51.4 | 54.9 | 58.2 | 57.3 | 61.9 | 66.6 | 74.3 | 81.8 | 93.5 | 98.7 |
| EPS (basic) | 4.22 | 4.86 | 6.28 | 7.2 | 4.83 | 6.61 | 7.67 | 9.2 | 10.6 | 12.9 | 12.9 |
| EPS (diluted) | 4.15 | 4.8 | 6.22 | 7.15 | 4.8 | 6.58 | 7.62 | 0.79 | 10.6 | 12.9 | 14.5 |
| Book value per share | 29.1 | 34.6 | 34.9 | 41.5 | 42.8 | 45.2 | 51.6 | 60.8 | 64.2 | 67.7 | 75 |
| FCF per share | 8.48 | 7.61 | 6.44 | 8.23 | 5.12 | 8.57 | 6.68 | 10.5 | 12.7 | 14.8 | 16.8 |
| Cash per share | 12.5 | 10.8 | 6.29 | 9.15 | 4.75 | 4.23 | 6.69 | 10.6 | 10.1 | 9.92 | 12.9 |
| Capex per share | 0.97 | 1.04 | 1.01 | 1.28 | 1.07 | 0.92 | 0.74 | 0.93 | 1.51 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.04% | 2.02% | 1.84% | 2.2% | 1.86% | 1.48% | 1.11% | 1.25% | 1.85% | — | — |
| Capex / operating cash flow | 10.1% | 11.1% | 12.2% | 12.6% | 20.4% | 10.7% | 11.4% | 8.08% | 10.9% | — | — |
| Payout ratio | 12.3% | 11.5% | 9.55% | 9.17% | 14% | 10.9% | 9.78% | 8.53% | 7.82% | 7.17% | 6.74% |
| Dividend yield | 0.53% | 0.46% | 0.59% | 0.47% | 0.58% | 0.51% | 0.45% | 0.35% | 0.23% | 0.17% | 0.2% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 25, 2026 | $0.26 |
| Jun 15, 2026 | $0.26 |
| Mar 26, 2026 | $0.24 |
| — |
| FY21 | — | $6.61 | — | — | $2.5B | — |
| FY20 | — | $4.83 | — | — | $2.4B | — |
| FY19 | — | $7.2 | — | — | $2.5B | — |
| FY18 | — | $6.28 | — | — | $2.4B | — |
| FY17 | — | $4.86 | — | — | $2.3B | — |
| FY16 | — | $4.22 | — | — | $2.1B | — |
| 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 | $724.3M | $785.8M | $713.2M | $784.8M | $798.9M | $824.3M | $805.6M | $876.6M | $869.2M | $947M | $913.7M | $924M |
| YoY change | +14.9% | +3.71% | +13% | +11.4% | +10.3% | +4.9% | +13% | +11.7% | +8.79% | +14.9% | +13.4% | +5.41% |
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 | 553.8M | 475.1M | 276.1M | 391M | 198.2M | 171M | 257M | 406.9M | 385M | 371.3M |
| Receivables | 335.3M | 355.7M | 382.9M | 410.2M | 361.5M | 362M | 412.7M | 427.8M | 479.8M | 526.3M |
| Inventory | 367M | 378.9M | 423.4M | 424.8M | 428.9M | 411.6M | 483.1M | 510M | 541.4M | 615.1M |
| Total current assets | 1.4B | 1.4B | 1.3B | 1.5B | 1.3B | 1.3B | 1.5B | 1.7B | 1.8B | 2B |
| Property, plant & equipment | 173.7M | 155.7M | 147.9M | 317M | 292.7M | 264.4M | 243.8M | 220.8M | 257.2M | 320M |
| Goodwill & intangibles | 2.4B | 2.9B | 3B | 3.3B | 4.1B | 4B | 4.3B | 4.2B | 4.5B | 4.4B |
| Total assets | 3B | 3.2B | 3.3B | 3.8B | 4B | 4.1B | 4.4B | 4.6B | 5B | 5.2B |
| Accounts payable | 177.9M | 185.2M | 233M | 222M | 201.2M | 211.6M | 266.5M | 243.8M | 247.2M | 310.3M |
| Short-term debt | 150.7M | 150K | 243K | 26.8M | 127.3M | 25.4M | 232.4M | 30.6M | 119.8M | 231.7M |
| Total current liabilities | 675.3M | 591M | 687.3M | 744.7M | 810.4M | 734.9M | 981M | 806.5M | 1.1B | 1.4B |
| Long-term debt | 815.6M | 814M | 762.3M | 905.8M | 1.1B | 1.2B | 1.2B | 1.2B | 1.1B | 936.4M |
| Total liabilities | 1.7B | 1.7B | 1.7B | 2B | 2.2B | 2.3B | 2.5B | 2.3B | 2.5B | 2.7B |
| Shareholders' equity | 1.3B | 1.5B | 1.5B | 1.8B | 1.8B | 1.8B | 2B | 2.3B | 2.4B | 2.5B |
| Total debt | 966.3M | 814.1M | 762.6M | 932.5M | 1.2B | 1.2B | 1.4B | 1.2B | 1.2B | 1.2B |
| Net debt | 412.4M | 339M | 486.5M | 541.5M | 1B | 1B | 1.2B | 788.3M | 841.9M | 796.7M |
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 | 148.8M | 406.9M | 338M | 382.6M | 443.9M | 385M | 226.5M | 331.7M | 225.4M | 371.3M | 343.4M | 477.1M |
| Receivables | 465.1M | 427.8M | 446.7M | 475M | 510.2M | 479.8M | 515.7M | 549.6M | 561.8M | 526.3M | 551M | 552.2M |
| Inventory | 540.2M | 510M | 553M | 559.1M | 582.6M | 541.4M | 578.1M | 610.9M | 636.9M | 615.1M | 640.6M | 668.7M |
| Total current assets | 1.5B | 1.7B | 1.7B | 1.8B | 2B | 1.8B | 1.8B | 2B | 1.9B | 2B | 2.1B | 2.2B |
| Property, plant & equipment | 473.7M | 220.8M | 463.2M | 473.9M | 486.9M | 257.2M | 533.6M | 552M | 549.6M | 320M | 590.4M | 598.9M |
| Goodwill & intangibles | 4.2B | 4.2B | 4.2B | 4.2B | 4.2B | 4.5B | 4.5B | 4.5B | 4.5B | 4.4B | 4.4B | 4.4B |
| Total assets | 4.4B | 4.6B | 4.6B | 4.7B | 4.9B | 5B | 5B | 5.2B | 5.1B | 5.2B | 5.3B | 5.5B |
| Accounts payable | 213.7M | 243.8M | 233.8M | 224.8M | 222.5M | 247.2M | 237.7M | 261.1M | 270.3M | 310.3M | 277.2M | 285.3M |
| Short-term debt | — | 30.6M | 90M | 90M | 90M | 119.8M | — | — | — | 231.7M | 200M | 200M |
| Total current liabilities | 775.4M | 806.5M | 858.3M | 896.5M | 986.7M | 1.1B | 953.9M | 1B | 1.1B | 1.4B | 1.4B | 1.4B |
| Long-term debt | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 936.4M | 948.4M | 949M |
| Total liabilities | 2.2B | 2.3B | 2.2B | 2.3B | 2.4B | 2.5B | 2.4B | 2.5B | 2.6B | 2.7B | 2.6B | 2.7B |
| Shareholders' equity | 2.2B | 2.3B | 2.4B | 2.5B | 2.5B | 2.4B | 2.6B | 2.7B | 2.5B | 2.5B | 2.6B | 2.8B |
| Total debt | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B |
| Net debt | 1B | 788.3M | 824M | 790.7M | 740.3M | 841.9M | 893.9M | 797.7M | 908M | 796.7M | 804.9M | 671.8M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 187.3M | 214.9M | 275.7M | 307.6M | 201.4M | 262.8M | 294.3M | 354.5M | 405M | 484.2M |
| Depreciation & amortization | 96M | 100M | 102.9M | 102.4M | 115.9M | 114.4M | 112M | 116.2M | 107.7M | 124.8M |
| Stock-based compensation | 9.5M | 11.6M | 14.1M | 13.7M | 14.4M | 13.4M | 15.4M | 16.8M | 18.9M | 21.5M |
| Change in working capital | 129.5M | 95.3M | -27.7M | -27.2M | -113.8M | -29M | -145.8M | -51M | 4.3M | -76.9M |
| Operating cash flow | 426.1M | 415.2M | 362.5M | 432.5M | 218.8M | 347.8M | 249.2M | 439.4M | 528.3M | 643.4M |
| Capital expenditure | -43.1M | -45.9M | -44.3M | -54.7M | -44.6M | -37.1M | -28.4M | -35.5M | -57.8M | — |
| Investing cash flow | -43.5M | -272.3M | -255.5M | -240M | -532.5M | -42.4M | -325.9M | -35.5M | -283.3M | -1.7M |
| Dividends paid | -23.1M | -24.7M | -26.3M | -28.2M | -28.2M | -28.7M | -28.8M | -30.2M | -31.7M | -34.7M |
| Share repurchases | -105.2M | -52.1M | -198.6M | -50.7M | -200M | -343.1M | -56.9M | -50.1M | -250M | -464.9M |
| Financing cash flow | -119M | -228.6M | -648.5M | -117.8M | -499.7M | -740.9M | -1.7B | -922.1M | -282.8M | -590.8M |
| Net change in cash | 263.6M | -85.7M | -541.5M | 74.6M | -813.5M | -435.5M | -1.7B | -518.2M | -37.9M | 50.9M |
| Free cash flow | 376.4M | 336M | 282.9M | 351.7M | 213.7M | 346.6M | 256.6M | 403.4M | 483.3M | 553.7M |
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 | 96.8M | 119.9M | 76.5M | 99.5M | 111.2M | 117.9M | 101.3M | 121.1M | 124.8M | 137M | 128.2M | 151.2M |
| Depreciation & amortization | 28.9M | 29.3M | 27M | 27.2M | 26.7M | 26.8M | 30.8M | 31.3M | 31.2M | 31.5M | 28.4M | 28.4M |
| Stock-based compensation | 4.4M | 3.6M | 4.7M | 4.8M | 5.7M | 3.7M | 5.3M | 5.2M | 6.1M | 4.9M | 7.2M | 7.1M |
| Change in working capital | 16.1M | 69.8M | -116.3M | 4M | -2.9M | 119.4M | -138.4M | -18.2M | -44.7M | 124.4M | -111.1M | -32.8M |
| Operating cash flow | 144.5M | 231.9M | -10.8M | 130.4M | 137.2M | 270.1M | -3M | 136.6M | 192.8M | 352.7M | -5.7M | 181.2M |
| Capital expenditure | -9.4M | -3.9M | -12M | -11M | -13.5M | -21.3M | -15.3M | — | — | — | — | — |
| Investing cash flow | -9.4M | -3.9M | -12M | -44.7M | -13.5M | -213.1M | -24.9M | 0 | 0 | 0 | 0 | 0 |
| Dividends paid | -7.7M | -15.3M | — | — | -8M | -15.9M | — | — | -9M | -17.8M | — | — |
| Share repurchases | -13M | -12.8M | -12.2M | -12.6M | -112.8M | -112.4M | -14.3M | -20.8M | -290M | -139.8M | -14.5M | -14.7M |
| Financing cash flow | -270.9M | -80.2M | -17.4M | -12.9M | -121.1M | -128.7M | -104.6M | -21.1M | -288.9M | -168.3M | -14.5M | -14.7M |
| Net change in cash | -135.9M | 147.7M | -40.2M | 72.7M | 2.6M | -71.6M | -132.5M | 115.4M | -96.1M | 184.4M | -20.1M | 166.4M |
| Free cash flow | 137M | 269.7M | -57.7M | 100.3M | 162.7M | 278M | -54.5M | 117.2M | 175.9M | 315.1M | -17.5M | 151.7M |
| Nov 28, 2025 |
| $0.24 |
| Sep 26, 2025 | $0.24 |
| Jun 16, 2025 | $0.24 |
| Mar 27, 2025 | $0.21 |
| Nov 22, 2024 | $0.21 |
| Date | Ratio |
|---|---|
| Apr 24, 2006 | 2:1 |
| Dec 18, 2003 | 2:1 |
| Dec 24, 1997 | 2:1 |