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 | $2.82 | $3.12 | +10.6% | — | — | — |
| Q3 26 | $2.37 | $2.5 | +5.5% | — | — | — |
| Q2 26 | $2.36 | $2.42 | +2.5% | — | — | — |
| Q1 26 | $2.5 | $2.6 | +4.0% | — | — | — |
| Q4 25 | $1.23 | $2.36 | +91.9% | — | — | — |
| Q3 25 | $2.15 | $2.21 | +2.8% | — | — | — |
| Q2 25 | $2.18 | $2.23 | +2.3% | — | — | — |
| Q1 25 | $2.33 | $2.35 | +0.9% | — | — | — |
| Q4 24 | $1.86 | $2.04 | +9.7% | — | — | — |
| Q3 24 | $2.11 | $2.15 | +1.9% | — | — | — |
| Q2 24 | $2.19 | $2.22 | +1.4% | — | — | — |
| Q1 24 | $2.26 | $2.3 | +1.8% | — | — | — |
| Q4 23 | $1.97 | $2.04 | +3.6% | — | — | — |
| Q3 23 | $1.9 | $1.98 | +4.2% | — | — | — |
| Q2 23 | $2.19 | $2.36 | +7.8% | — | — | — |
| Q1 23 | $2.27 | $2.36 | +4.0% | — | — | — |
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 | — | $8.87 | — | — | $11B | — |
| FY24 | — | $7.78 | — | — | $9.9B | — |
| FY23 | — | $7.59 | — | — | $9.3B | — |
| FY22 | — | $8.1 | — | — | $9.9B |
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 | $7.2B | $7.4B | $7.5B | $7.7B | $9.4B | $10.8B | $9.9B | $9.3B | $9.9B | $11B |
| YoY change | -3.72% | +2.61% | +1.74% | +2.59% | +22.1% | +14.3% | -8.39% | -6.38% | +6.7% | +11.8% |
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 | 7.2B | 7.4B | 7.5B | 7.7B | 9.4B | 10.8B | 9.9B | 9.3B | 9.9B | 11B |
| Cost of revenue | 4.6B | 4.7B | 4.9B | 5B | 5.8B | 6.6B | 6.5B | 6.2B | 6.6B | 7.4B |
| Gross profit | 2.6B | 2.7B | 2.6B | 2.7B | 3.6B | 4.2B | 3.4B | 3.1B | 3.2B | 3.7B |
| Gross margin | 36% | 36.2% | 34.6% | 34.8% | 38.5% | 39% | 34.7% | 33% | 32.9% | 33.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.4B | 1.4B | 1.4B | 1.5B | 1.6B | 1.7B | 1.9B | 1.6B | 1.8B | 2B |
| Operating expenses | 1.4B | 1.4B | 1.4B | 1.4B | 1.6B | 1.7B | 1.9B | 1.7B | 1.8B | 2B |
| Operating income | 1.2B | 1.2B | 1.1B | 1.2B | 2B | 2.4B | 1.4B | 1.3B | 1.3B | 1.6B |
| Operating margin | 16.1% | 15.7% | 14.6% | 15.9% | 20.9% | 22.1% | 14.4% | 13.6% | 13.6% | 14.1% |
| Non-operating income, net | 70M | 16M | -8M | 20M | 76M | 369M | -55M | 20M | 30M | 26M |
| Pretax income | 1.1B | 1B | 926M | 1.1B | 1.9B | 2.6B | 1.2B | 1.1B | 1.2B | 1.3B |
| Income tax | 429M | 241M | 182M | 247M | 460M | 597M | 264M | 248M | 273M | 314M |
| Net income | 696M | 824M | 788M | 906M | 1.5B | 2.1B | 1B | 908M | 921M | 1B |
| Net margin | 9.65% | 11.1% | 10.5% | 11.7% | 15.9% | 19.3% | 10.3% | 9.81% | 9.33% | 9.48% |
| EBITDA | 1.4B | 1.5B | 1.4B | 1.6B | 2.4B | 3.2B | 1.8B | 1.7B | 1.9B | 2.2B |
| EPS | 4.58 | 5.63 | 5.39 | 6.36 | 10.6 | 15.8 | 8.1 | 7.59 | 7.78 | 8.87 |
| Diluted EPS | 4.51 | 5.5 | 5.29 | 6.28 | 10.5 | 15.6 | 7.97 | 7.49 | 7.69 | 8.75 |
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 | 2.3B | 2.3B | 2.4B | 2.4B | 2.5B | 2.6B | 2.7B | 2.8B | 2.8B | 2.8B | 2.9B | 3B |
| Cost of revenue | 1.5B | 1.6B | 1.6B | 1.6B | 1.7B | 1.8B | 1.8B | 1.8B | 1.9B | 1.9B | 2B | 2B |
| Gross profit | 754M | 736M | 771M | 804M | 811M | 858M | 863M | 943M | 949M | 910M | 942M | 1B |
| Gross margin | 32.9% | 32.2% | 32.6% | 33.5% | 32.6% | 32.7% | 32.5% | 34.2% | 33.7% | 32.4% | 32.5% | 33.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 380M | 407M | 440M | 416M | 448M | 466M | 476M | 486M | 501M | 504M | 499M | 529M |
| Operating expenses | 385M | 442M | 442M | 420M | 449M | 460M | 478M | 466M | 524M | 487M | 501M | 530M |
| Operating income | 342M | 267M | 300M | 355M | 330M | 361M | 346M | 438M | 386M | 386M | 404M | 459M |
| Operating margin | 14.9% | 11.7% | 12.7% | 14.8% | 13.3% | 13.8% | 13% | 15.9% | 13.7% | 13.8% | 14% | 15.1% |
| Non-operating income, net | -3M | 10M | 9M | 3M | 15M | 3M | -3M | 13M | 8M | 8M | -7M | 16M |
| Pretax income | 299M | 237M | 266M | 314M | 296M | 299M | 276M | 384M | 328M | 330M | 334M | 412M |
| Income tax | 68M | 40M | 66M | 74M | 65M | 68M | 59M | 97M | 77M | 81M | 74M | 88M |
| Net income | 237M | 205M | 208M | 240M | 237M | 236M | 235M | 296M | 259M | 256M | 264M | 334M |
| Net margin | 10.3% | 8.96% | 8.79% | 10% | 9.53% | 9% | 8.86% | 10.7% | 9.2% | 9.12% | 9.12% | 11% |
| EBITDA | 451M | 392M | 431M | 478M | 479M | 506M | 488M | 596M | 539M | 542M | 551M | 626M |
| EPS | 1.99 | 1.72 | 1.74 | 2.05 | 2.01 | 1.98 | 1.97 | 2.51 | 2.18 | 2.21 | 2.27 | 2.88 |
| Diluted EPS | 1.96 | 1.7 | 1.72 | 2.03 | 1.99 | 1.95 | 1.94 | 2.47 | 2.16 | 2.18 | 2.24 | 2.84 |
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 | 12.9B | 13.5B | 11.3B | 14.3B | 16B | 21.6B | 18.1B | 15.4B | 16.7B | 19.3B | 26.2B |
| Enterprise value | 16.3B | 17.2B | 15.2B | 18.5B | 19.6B | 25.5B | 22.5B | 20.3B | 23.3B | 25.4B | 32.2B |
| Shares outstanding | 140M | 137M | 136M | 134M | 134M | 125M | 116M | 112M | 111M | 111M | 111M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.5 | 16.4 | 14.4 | 15.8 | 10.7 | 10.4 | 17.9 | 17 | 18.2 | 18.4 | 25 |
| P/S | 1.78 | 1.82 | 1.5 | 1.85 | 1.69 | 2 | 1.84 | 1.67 | 1.7 | 1.75 | 2.25 |
| P/B | 2.72 | 2.68 | 2.12 | 2.48 | 2.32 | 3.3 | 3.02 | 2.41 | 2.43 | 2.64 | 3.45 |
| EV/EBITDA | 12 | 11.8 | 10.8 | 11.7 | 8.14 | 8.08 | 12.4 | 11.7 | 12.3 | 11.7 | 14.2 |
| EV/Sales | 2.26 | 2.33 | 2.02 | 2.4 | 2.08 | 2.37 | 2.28 | 2.19 | 2.36 | 2.3 | 2.79 |
| Earnings yield | 5.41% | 6.11% | 6.96% | 6.33% | 9.39% | 9.62% | 5.59% | 5.88% | 5.5% | 5.43% | 4% |
| FCF yield | 6.4% | 6.84% | 7.21% | 5.89% | 9.94% | 8.46% | 7.24% | 5.59% | 5.43% | 7.06% | 3.47% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.7 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36% | 36.2% | 34.6% | 34.8% | 38.5% | 39% | 34.7% | 33% | 32.9% | 33.2% | 33.7% |
| Operating margin | 16.1% | 15.7% | 14.6% | 15.9% | 20.9% | 22.1% | 14.4% | 13.6% | 13.6% | 14.1% | 15.2% |
| Net margin | 9.65% | 11.1% | 10.5% | 11.7% | 15.9% | 19.3% | 10.3% | 9.81% | 9.33% | 9.48% | 9.19% |
| ROE | 14.7% | 16.4% | 14.7% | 15.7% | 21.8% | 31.7% | 16.9% | 14.1% | 13.4% | 14.4% | 14.6% |
| ROA | 6.89% | 7.85% | 7.16% | 7.05% | 10.7% | 15.3% | 7.91% | 6.48% | 5.7% | 44% | 6.4% |
| ROIC | 8.61% | 10.2% | 9.62% | 9.5% | 14.1% | 17.5% | 10.8% | 8.77% | 7.69% | 8.81% | 9.24% |
| Return on tangible assets | -18.3% | -18.7% | -17.4% | -34.4% | -73% | -71.4% | -26.8% | -24% | -18.1% | -5.57% | -24% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.56 | 1.24 | 0.94 | 1.25 | 1.72 | 1.56 | 1.22 | 1.31 | 1.1 | 1.04 | 1.59 |
| Quick ratio | 1.48 | 1.15 | 0.87 | 1.19 | 1.6 | 1.44 | 1.1 | 1.2 | 1.02 | 0.96 | 1.46 |
| Debt / equity | 0.79 | 0.77 | 0.75 | 0.94 | 0.7 | 0.73 | 0.78 | 0.86 | 1.03 | 0.9 | 0.81 |
| Debt / assets | 0.37 | 0.37 | 0.36 | 0.42 | 0.34 | 0.35 | 0.37 | 0.39 | 0.44 | 2.77 | 0.38 |
| Net debt / EBITDA | 2.5 | 2.56 | 2.75 | 2.66 | 1.51 | 1.23 | 2.42 | 2.78 | 3.45 | 2.85 | 2.55 |
| Interest coverage | 8.54 | 7.73 | 6.48 | 6.98 | 12.3 | 18.1 | 9.34 | 7.93 | 6.2 | 5.76 | 6.22 |
| Effective tax rate | 39.5% | 23.4% | 19.7% | 23% | 24.4% | 23% | 21.4% | 21.9% | 23.2% | 23.8% | 22.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 51.5 | 54 | 55.4 | 57.7 | 70.4 | 86.3 | 85.2 | 82.6 | 88.9 | 99.4 | 105.1 |
| EPS (basic) | 4.58 | 5.63 | 5.39 | 6.36 | 10.6 | 15.8 | 8.1 | 7.59 | 7.78 | 8.87 | 8.87 |
| EPS (diluted) | 4.51 | 5.5 | 5.29 | 6.28 | 10.5 | 15.6 | 7.97 | 7.49 | 7.69 | 8.75 | 9.42 |
| Book value per share | 33.8 | 36.8 | 39.3 | 43 | 51.4 | 52.5 | 51.8 | 57.3 | 62.1 | 65.6 | 68.3 |
| FCF per share | 5.88 | 6.74 | 6.01 | 6.29 | 11.8 | 14.6 | 11.3 | 7.71 | 8.19 | 12.2 | 12 |
| Cash per share | 2.56 | 1 | 0.99 | 8.9 | 8.64 | 6.98 | 2.72 | 6.13 | 4.95 | 3.78 | 5.67 |
| Capex per share | — | 0.01 | 0.01 | 0.68 | 0.02 | 0.02 | — | — | — | 4.75 | 4.95 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | 0.01% | 0.03% | 1.18% | 0.03% | 0.03% | — | — | — | 4.78% | 4.79% |
| Capex / operating cash flow | — | 0.09% | 0.17% | 7.15% | 0.15% | 0.12% | — | — | — | 27.9% | 29.1% |
| Payout ratio | 32% | 30% | 33.8% | 31.6% | 19.8% | 14.9% | 30% | 34.6% | 35.9% | 33.7% | 26.1% |
| Dividend yield | 1.73% | 1.83% | 2.35% | 2% | 1.86% | 1.43% | 1.68% | 2.03% | 1.98% | 1.83% | 1.45% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 8, 2026 | $0.86 |
| Apr 6, 2026 | $0.86 |
| Jan 13, 2026 | $0.80 |
| — |
| FY21 | — | $15.8 | — | — | $10.8B | — |
| FY20 | — | $10.6 | — | — | $9.4B | — |
| FY19 | — | $6.36 | — | — | $7.7B | — |
| FY18 | — | $5.39 | — | — | $7.5B | — |
| FY17 | — | $5.63 | — | — | $7.4B | — |
| FY16 | — | $4.58 | — | — | $7.2B | — |
| 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 | $2.3B | $2.3B | $2.4B | $2.4B | $2.5B | $2.6B | $2.7B | $2.8B | $2.8B | $2.8B | $2.9B | $3B |
| YoY change | -7.68% | -1.93% | +1.5% | +2.52% | +8.41% | +14.6% | +12.1% | +15.2% | +13.2% | +7.06% | +9.16% | +10.2% |
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 | 359M | 137M | 135M | 1.2B | 1.2B | 872M | 315M | 686M | 549M | 420M |
| Receivables | 926M | 924M | 1B | 1.1B | 1.5B | 1.4B | 1.2B | 1.2B | 1.3B | 1.4B |
| Inventory | 82M | 95M | 99M | 123M | 223M | 208M | 192M | 190M | 188M | 189M |
| Total current assets | 1.5B | 1.3B | 1.4B | 2.5B | 3.1B | 2.7B | 1.9B | 2.4B | 2.4B | 2.4B |
| Property, plant & equipment | 650M | 715M | 859M | 1.6B | 1.7B | 1.8B | 1.8B | 1.9B | 2.2B | 2.2B |
| Goodwill & intangibles | 13.9B | 14.9B | 15.5B | 15.5B | 16.1B | 16.5B | 16.6B | 17.8B | 21.2B | 21.2B |
| Total assets | 10.1B | 10.5B | 11B | 12.8B | 14B | 13.6B | 12.8B | 14B | 16.2B | 2.4B |
| Accounts payable | 231M | 224M | 222M | 263M | 446M | 357M | 324M | 378M | 287M | 307M |
| Short-term debt | 36M | 107M | 562M | 1B | 296M | 269M | 247M | 585M | 937M | 881M |
| Total current liabilities | 981M | 1.1B | 1.5B | 2B | 1.8B | 1.8B | 1.6B | 1.8B | 2.2B | 2.3B |
| Long-term debt | 3.7B | 3.7B | 3.4B | 4.4B | 4.5B | 4.5B | 4.5B | 4.9B | 6.2B | 5.7B |
| Total liabilities | 5.4B | 5.5B | 5.7B | 7.1B | 7.1B | 7B | 6.8B | 7.6B | 9.3B | 8.9B |
| Shareholders' equity | 4.7B | 5B | 5.3B | 5.8B | 6.9B | 6.6B | 6B | 6.4B | 6.9B | 7.3B |
| Total debt | 3.8B | 3.9B | 4B | 5.4B | 4.8B | 4.8B | 4.7B | 5.5B | 7.1B | 6.6B |
| Net debt | 3.4B | 3.7B | 3.9B | 4.2B | 3.6B | 3.9B | 4.4B | 4.8B | 6.5B | 6.2B |
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 | — | — | — | — | — | — | — | — | 432M | 420M | 393M | 626M |
| Receivables | — | — | — | — | — | — | — | — | 1.5B | 1.4B | 1.6B | 1.7B |
| Inventory | — | — | — | — | — | — | — | — | 186M | 189M | 225M | 233M |
| Total current assets | — | — | — | — | — | — | — | — | 2.4B | 2.4B | 2.6B | 2.8B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | 2.8B | 1.3B | 2.9B | 2.9B |
| Goodwill & intangibles | 7.7B | 7.7B | 7.8B | 7.9B | 8.6B | 8.9B | 8.8B | 8.9B | 21.1B | 21.2B | 21.7B | 21.6B |
| Total assets | 11.7B | 11.7B | 11.7B | 11.9B | 13.5B | 13.8B | 13.7B | 13.8B | 16.2B | 16.2B | 16.7B | 16.9B |
| Accounts payable | — | — | — | — | — | — | — | — | — | 307M | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | 677M | 881M | 677M | 190M |
| Total current liabilities | — | — | — | — | — | — | — | — | 2.1B | 2.3B | 2.2B | 1.8B |
| Long-term debt | — | — | — | — | — | — | — | — | 5.7B | 5.7B | 5.7B | 6.2B |
| Total liabilities | — | — | — | — | — | — | — | — | 8.8B | 8.9B | 8.9B | 9B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 7.4B | 7.3B | 7.7B | 7.9B |
| Total debt | — | — | — | — | — | — | — | — | 6.4B | 6.6B | 6.4B | 6.4B |
| Net debt | — | — | — | — | — | — | — | — | 6B | 6.2B | 6B | 5.8B |
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 | 696M | 824M | 788M | 906M | 1.5B | 2.1B | 1B | 908M | 921M | 1B |
| Depreciation & amortization | 249M | 270M | 309M | 329M | 361M | 408M | 437M | 439M | 493M | 570M |
| Stock-based compensation | 69M | 79M | 61M | 56M | 97M | 79M | 77M | 77M | 88M | 88M |
| Change in working capital | 93M | -25M | -53M | 6M | 0 | 107M | 150M | -143M | -217M | 26M |
| Operating cash flow | 1.1B | 1.1B | 1.2B | 1.3B | 2B | 2.6B | 1.7B | 1.3B | 1.3B | 1.9B |
| Capital expenditure | — | 1M | 2M | 91M | 3M | 3M | — | — | — | -527M |
| Investing cash flow | 166M | -577M | -418M | -11M | -354M | 424M | -139M | -611M | -2.1B | -631M |
| Dividends paid | -223M | -247M | -266M | -286M | -297M | -309M | -305M | -314M | -331M | -353M |
| Share repurchases | -590M | -465M | -322M | -353M | -325M | -2.2B | -1.4B | -275M | -151M | -450M |
| Financing cash flow | -811M | -722M | -500M | 106M | -1.5B | -2.7B | -1.9B | 88M | 1B | -1.5B |
| Net change in cash | 497M | -150M | 266M | 1.4B | 151M | 318M | -248M | 750M | 201M | -212M |
| Free cash flow | 823M | 923M | 817M | 843M | 1.6B | 1.8B | 1.3B | 864M | 909M | 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 | 237M | 205M | 208M | 240M | 237M | 236M | 235M | 296M | 259M | 256M | 264M | 334M |
| Depreciation & amortization | 111M | 109M | 116M | 117M | 125M | 135M | 140M | 143M | 142M | 145M | 147M | 146M |
| Stock-based compensation | 18M | 19M | 22M | 20M | 19M | 27M | 22M | 21M | 20M | 25M | 20M | 23M |
| Change in working capital | -143M | 176M | -228M | 16M | -53M | 48M | -105M | 61M | 31M | 39M | -223M | 97M |
| Operating cash flow | 211M | 528M | 111M | 380M | 344M | 478M | 298M | 549M | 563M | 465M | 278M | 597M |
| Capital expenditure | — | — | — | — | — | — | — | — | -144M | -158M | -114M | -138M |
| Investing cash flow | -2M | 0 | -109M | -108M | -1.5B | -379M | 2M | -16M | -201M | -191M | -152M | -138M |
| Dividends paid | -80M | -80M | -79M | -84M | -84M | -84M | -84M | -90M | -89M | -90M | -88M | -96M |
| Share repurchases | 0 | -275M | — | — | — | — | — | — | -150M | -300M | — | — |
| Financing cash flow | -96M | 118M | -165M | -379M | 1.7B | -40M | -590M | -306M | -266M | -305M | -217M | -143M |
| Net change in cash | 113M | 646M | -163M | -107M | 563M | 59M | -290M | 227M | 96M | -31M | -91M | 316M |
| Free cash flow | 102M | 455M | 50M | 268M | 250M | 341M | 197M | 436M | 419M | 307M | 164M | 459M |
| Oct 3, 2025 |
| $0.80 |
| Jul 7, 2025 | $0.80 |
| Apr 7, 2025 | $0.80 |
| Jan 14, 2025 | $0.75 |
| Oct 4, 2024 | $0.75 |
| Date | Ratio |
|---|---|
| Jun 21, 2005 | 2:1 |
| Jun 1, 2001 | 2:1 |