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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $2.83 | $3.66 | +29.3% | — | $935.6M | — |
| Q4 26 | $2.99 | $3.19 | +6.7% | — | $987.9M | — |
| Q3 26 | $2.72 | $2.77 | +1.8% | — | $919.1M | — |
| Q2 26 | $2.35 | $2.56 | +8.9% | — | $951.3M | — |
| Q1 26 | $2.05 | $2.08 | +1.5% | — | $893M | — |
| Q4 25 | $2.78 | $2.97 | +6.8% | — | $974.8M | — |
| Q3 25 | $2.87 | $3.12 | +8.7% | — | $906.2M | — |
| Q2 25 | $2.07 | $2.12 | +2.4% | — | $883.7M | — |
| Q1 25 | $1.95 | $1.98 | +1.5% | — | $852.9M | — |
| Q4 24 | $2.02 | $2.08 | +3.0% | — | $910.7M | — |
| Q3 24 | $2.38 | $2.56 | +7.6% | — | $861.5M | — |
| Q2 24 | $1.8 | $1.84 | +2.2% | — | $901M | — |
| Q1 24 | $1.8 | $1.89 | +5.0% | — | $908.6M | — |
| Q4 23 | $1.38 | $1.82 | +31.9% | — | $989.9M | — |
| Q3 23 | $1.23 | $1.27 | +3.3% | — | $920.2M | — |
| Q2 23 | $1.08 | $1.11 | +2.8% | — | $899.4M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $7.84 | — | — | $3.8B | — |
| FY25 | — | $9.15 | — | — | $3.6B | — |
| FY24 | — | $6.62 | — | — | $3.6B | — |
| FY23 | — | $4.31 | — | — | $3.7B |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.4B | $2.6B | $2.8B | $3.1B | $3B | $3.4B | $3.7B | $3.6B | $3.6B | $3.8B |
| YoY change | +2.2% | +9.07% | +8.76% | +9.97% | -3.56% | +12.7% | +10.5% | -3.42% | +1% | +3.7% |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4B | 2.6B | 2.8B | 3.1B | 3B | 3.4B | 3.7B | 3.6B | 3.6B | 3.8B |
| Cost of revenue | 1.7B | 1.9B | 2.1B | 2.3B | 2.2B | 2.6B | 2.9B | 2.6B | 2.5B | 2.7B |
| Gross profit | 651.9M | 658.4M | 693M | 784.9M | 739.1M | 750M | 840.1M | 982.9M | 1.1B | 1.1B |
| Gross margin | 27.5% | 25.5% | 24.7% | 25.4% | 24.8% | 22.3% | 22.7% | 27.4% | 30.2% | 29.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 369.9M | 382.1M | 441.4M | 529.6M | 482.4M | 520.8M | 544.9M | 589.6M | 608.7M | 621M |
| Operating income | 282M | 276.3M | 251.6M | 255.2M | 256.7M | 229.2M | 295.3M | 393.3M | 483.7M | 476.6M |
| Operating margin | 11.9% | 10.7% | 8.96% | 8.27% | 8.62% | 6.83% | 7.96% | 11% | 13.4% | 12.7% |
| Non-operating income, net | -47.1M | -13M | -38.5M | -64.6M | -48.2M | -17.4M | -25.1M | -51.2M | -26.1M | -78.7M |
| Pretax income | 212.7M | 238.3M | 182.2M | 146.9M | 170.1M | 173.9M | 210.6M | 292.2M | 406.6M | 347.4M |
| Income tax | 54.5M | 118.5M | 21.6M | 9.8M | 26.8M | 30M | 34.8M | 23.1M | 42.8M | 53.8M |
| Net income | 158.2M | 119.8M | 160.6M | 137.1M | 143.4M | 143.9M | 175.8M | 269.1M | 363.7M | 293.6M |
| Net margin | 6.68% | 4.64% | 5.72% | 4.44% | 4.81% | 4.29% | 4.74% | 7.51% | 10.1% | 7.83% |
| EBITDA | 333.1M | 328.6M | 312.5M | 343.2M | 349.7M | 323.3M | 381.2M | 478.6M | 574.3M | 569M |
| EPS | 3.69 | 2.81 | 3.79 | 3.23 | 3.37 | 3.42 | 4.31 | 6.62 | 9.15 | 7.84 |
| Diluted EPS | 3.64 | 2.77 | 3.73 | 3.2 | 3.32 | 3.36 | 4.25 | 6.5 | 8.99 | 7.7 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 901M | 861.5M | 910.7M | 852.9M | 883.7M | 906.2M | 974.8M | 893M | 951.3M | 919.1M | 987.9M | 935.6M |
| Cost of revenue | 661.4M | 612.9M | 656.4M | 614.5M | 631.5M | 608M | 671.1M | 639.8M | 674.1M | 642.8M | 697.1M | 622.3M |
| Gross profit | 239.6M | 248.6M | 254.3M | 238.4M | 252.1M | 298.2M | 303.7M | 253.2M | 277.1M | 276.3M | 290.9M | 313.4M |
| Gross margin | 26.6% | 28.9% | 27.9% | 27.9% | 28.5% | 32.9% | 31.2% | 28.4% | 29.1% | 30.1% | 29.4% | 33.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 143.8M | 144M | 157.3M | 141.1M | 150.5M | 154.3M | 162.7M | 160.9M | 164M | 147.8M | 148.2M | 151.2M |
| Operating income | 95.8M | 104.7M | 97M | 97.3M | 101.6M | 143.9M | 141M | 92.3M | 113.1M | 128.5M | 142.6M | 162.1M |
| Operating margin | 10.6% | 12.2% | 10.7% | 11.4% | 11.5% | 15.9% | 14.5% | 10.3% | 11.9% | 14% | 14.4% | 17.3% |
| Non-operating income, net | -10.2M | -14.3M | -19.7M | -7M | -4.9M | -2.3M | -11.9M | -15.4M | -24.5M | -8.2M | -30.7M | -16.5M |
| Pretax income | 73.4M | 78.7M | 66.6M | 79.3M | 84.2M | 126.7M | 116.4M | 65.7M | 76.5M | 106.2M | 99.1M | 135M |
| Income tax | 8.2M | 2.5M | 5.7M | 9.2M | 1.9M | 11.9M | 19.8M | 8.2M | 8.1M | 15.8M | 21.8M | 18.6M |
| Net income | 65.2M | 76.2M | 60.9M | 70.1M | 82.3M | 114.8M | 96.5M | 57.5M | 68.4M | 90.4M | 77.3M | 116.5M |
| Net margin | 7.24% | 8.84% | 6.69% | 8.22% | 9.31% | 12.7% | 9.9% | 6.43% | 7.19% | 9.83% | 7.82% | 12.4% |
| EBITDA | 115.4M | 125.6M | 119.9M | 119.8M | 124.1M | 168.4M | 162M | 109.7M | 137.7M | 154.3M | 167.3M | 186.8M |
| EPS | 1.59 | 1.88 | — | 1.74 | 2.05 | 2.92 | 2.45 | 1.48 | 1.83 | 2.45 | 2.11 | 3.19 |
| Diluted EPS | 1.56 | 1.86 | — | 1.71 | 2.01 | 2.88 | 2.41 | 1.46 | 1.8 | 2.4 | 2.05 | 3.09 |
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 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 3.4B | 3B | 2.8B | 2.1B | 3.9B | 3.1B | 3.5B | 3.8B | 3.6B | 6.5B | 6.4B |
| Enterprise value | 3.5B | 3B | 3.5B | 3B | 4.5B | 4.1B | 4.3B | 4.4B | 4.5B | 7.3B | 7B |
| Shares outstanding | 43.4M | 42.6M | 42.3M | 42.4M | 42.5M | 42.1M | 40.8M | 40.7M | 39.8M | 37.4M | 37.4M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.6 | 24.7 | 17.2 | 15.3 | 26.9 | 21.8 | 20.2 | 14.3 | 10 | 22.2 | 19 |
| P/S | 1.45 | 1.14 | 0.98 | 0.68 | 1.3 | 0.94 | 0.96 | 1.07 | 1.01 | 1.73 | 1.69 |
| P/B | 3.09 | 2.46 | 2.15 | 1.61 | 2.5 | 2.1 | 2.21 | 2.19 | 1.9 | 3.41 | 3.28 |
| EV/EBITDA | 10.6 | 9.23 | 11.2 | 8.73 | 12.8 | 12.7 | 11.3 | 9.24 | 7.84 | 12.7 | 11.3 |
| EV/Sales | 1.49 | 1.17 | 1.24 | 0.97 | 1.5 | 1.22 | 1.16 | 1.23 | 1.24 | 1.93 | 1.85 |
| Earnings yield | 4.62% | 4.05% | 5.82% | 6.53% | 3.71% | 4.58% | 4.96% | 7% | 9.99% | 4.51% | 5.26% |
| FCF yield | 5.72% | 4.78% | 4.62% | 7.24% | 7.46% | -4.45% | 5.39% | 9.65% | 3.82% | 7.19% | 9.58% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.16 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.5% | 25.5% | 24.7% | 25.4% | 24.8% | 22.3% | 22.7% | 27.4% | 30.2% | 29.3% | 33.5% |
| Operating margin | 11.9% | 10.7% | 8.96% | 8.27% | 8.62% | 6.83% | 7.96% | 11% | 13.4% | 12.7% | 14% |
| Net margin | 6.68% | 4.64% | 5.72% | 4.44% | 4.81% | 4.29% | 4.74% | 7.51% | 10.1% | 7.83% | 9.29% |
| ROE | 14.3% | 9.98% | 12.5% | 10.5% | 9.29% | 9.64% | 11% | 15.3% | 18.9% | 15.4% | 18.4% |
| ROA | 6.9% | 4.82% | 5.15% | 4.15% | 4.14% | 3.85% | 4.86% | 7.76% | 9.16% | 7.33% | 7.84% |
| ROIC | 17.3% | 10.9% | 11% | 10.8% | 10% | 7.7% | 10.5% | 15.5% | 15.6% | 15.1% | 18.6% |
| Return on tangible assets | 11.9% | 8.06% | 18.2% | 12.9% | 12.1% | 9.33% | 11.4% | 18.4% | 20.5% | 16.2% | 19.7% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.04 | 3.13 | 2.51 | 2.6 | 2.5 | 2.7 | 2.64 | 2.46 | 2.7 | 2.66 | 2.79 |
| Quick ratio | 2.26 | 2.29 | 1.68 | 1.74 | 1.73 | 1.73 | 1.53 | 1.5 | 1.74 | 1.76 | 1.83 |
| Debt / equity | 0.55 | 0.5 | 0.81 | 0.94 | 0.69 | 0.92 | 0.68 | 0.52 | 0.63 | 0.62 | 0.56 |
| Debt / assets | 0.26 | 0.24 | 0.33 | 0.37 | 0.31 | 0.37 | 0.3 | 0.26 | 0.3 | 0.3 | 0.26 |
| Net debt / EBITDA | 0.32 | 0.23 | 2.36 | 2.61 | 1.76 | 3 | 1.96 | 1.21 | 1.5 | 1.32 | 0.79 |
| Interest coverage | 10.6 | 10.5 | 6.9 | 4.36 | 5.43 | 5.6 | 4.54 | 6.85 | 8.95 | 7.88 | 9.37 |
| Effective tax rate | 25.6% | 49.7% | 11.8% | 6.68% | 15.7% | 17.3% | 16.5% | 7.9% | 10.5% | 15.5% | 15.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 54.6 | 60.6 | 66.3 | 72.8 | 70 | 79.7 | 90.9 | 88.1 | 91 | 100.2 | 102.9 |
| EPS (basic) | 3.69 | 2.81 | 3.79 | 3.23 | 3.37 | 3.42 | 4.31 | 6.62 | 9.15 | 7.84 | 7.84 |
| EPS (diluted) | 3.64 | 2.77 | 3.73 | 3.2 | 3.32 | 3.36 | 4.25 | 6.5 | 8.99 | 7.7 | 9.34 |
| Book value per share | 25.5 | 28.2 | 30.4 | 30.7 | 36.3 | 35.5 | 39.3 | 43.2 | 48.3 | 51 | 54.3 |
| FCF per share | 4.52 | 3.31 | 3.01 | 3.58 | 6.78 | -3.32 | 4.68 | 9.11 | 3.5 | 12.5 | 19.1 |
| Cash per share | 11.5 | 12.3 | 7.07 | 7.71 | 10.6 | 9.56 | 8.49 | 8.2 | 8.63 | 11.7 | 14.7 |
| Capex per share | 0.01 | 0.01 | 0.03 | 0.06 | 0 | 0.11 | 0.01 | 0.05 | 0.05 | 2.14 | 1.58 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.03% | 0.02% | 0.04% | 0.09% | 0.01% | 0.14% | 0.02% | 0.06% | 0.05% | 2.13% | 1.57% |
| Capex / operating cash flow | 0.33% | 0.15% | 0.67% | 1.42% | 0.06% | -60.8% | 0.24% | 0.42% | 0.45% | 14.6% | 7.66% |
| Payout ratio | 19.2% | 24.8% | 18.5% | 21.7% | 20.8% | 20.4% | 16.2% | 12.8% | 10.3% | 13% | 11.3% |
| Dividend yield | 0.89% | 1% | 1.08% | 1.41% | 0.77% | 0.93% | 0.8% | 0.9% | 1.03% | 0.59% | 0.65% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 18, 2026 | $0.288 |
| Jun 18, 2026 | $0.263 |
| Mar 13, 2026 | $0.263 |
| — |
| FY22 | — | $3.42 | — | — | $3.4B | — |
| FY21 | — | $3.37 | — | — | $3B | — |
| FY20 | — | $3.23 | — | — | $3.1B | — |
| FY19 | — | $3.79 | — | — | $2.8B | — |
| FY18 | — | $2.81 | — | — | $2.6B | — |
| FY17 | — | $3.69 | — | — | $2.4B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $901M | $861.5M | $910.7M | $852.9M | $883.7M | $906.2M | $974.8M | $893M | $951.3M | $919.1M | $987.9M | $935.6M |
| YoY change | +0.18% | -6.38% | -8% | -6.13% | -1.93% | +5.18% | +7.04% | +4.7% | +7.65% | +1.43% | +1.34% | +4.77% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 500.3M | 522.1M | 299.2M | 327M | 451.8M | 402.5M | 346.7M | 333.3M | 343.1M | 438.7M |
| Receivables | 486.6M | 546.3M | 624.1M | 595.9M | 603.6M | 719.4M | 637.8M | 524.7M | 597.9M | 506.1M |
| Inventory | 360.7M | 414.2M | 503.9M | 519.5M | 518.2M | 715.7M | 797.8M | 697.7M | 740M | 724.7M |
| Total current assets | 1.4B | 1.5B | 1.5B | 1.6B | 1.7B | 2B | 1.9B | 1.8B | 2.1B | 2.1B |
| Property, plant & equipment | 348.5M | 390.3M | 409.4M | 480M | 497.1M | 503.3M | 513.3M | 532.5M | 592.4M | 297.5M |
| Goodwill & intangibles | 965.2M | 999.9M | 2.2B | 2.2B | 2.3B | 2.2B | 2.1B | 2B | 2.2B | 2.2B |
| Total assets | 2.3B | 2.5B | 3.1B | 3.3B | 3.5B | 3.7B | 3.6B | 3.5B | 4B | 4B |
| Accounts payable | 222.5M | 259M | 292.4M | 281.9M | 323.9M | 393.1M | 378.6M | 369.5M | 405.7M | 354.2M |
| Short-term debt | 18.4M | 18.4M | 64.6M | 67.8M | 56.2M | 75.4M | 52M | 50M | 51.1M | 55.2M |
| Total current liabilities | 467.4M | 491.5M | 612.9M | 600.3M | 677M | 738.1M | 718.3M | 723.9M | 775.1M | 804M |
| Long-term debt | 587.7M | 579.6M | 971.9M | 1.2B | 1B | 1.3B | 1B | 864.3M | 1.2B | 1.1B |
| Total liabilities | 1.2B | 1.3B | 1.8B | 2B | 1.9B | 2.2B | 2B | 1.7B | 2.1B | 2.1B |
| Shareholders' equity | 1.1B | 1.2B | 1.3B | 1.3B | 1.5B | 1.5B | 1.6B | 1.8B | 1.9B | 1.9B |
| Total debt | 606.1M | 598M | 1B | 1.2B | 1.1B | 1.4B | 1.1B | 914.3M | 1.2B | 1.2B |
| Net debt | 105.8M | 75.9M | 737.3M | 897.2M | 616.9M | 969M | 747.5M | 580.9M | 859.2M | 751M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 327.8M | 332.7M | 333.3M | 344.1M | 407.9M | 463.2M | 343.1M | 346.7M | 388.6M | 450.1M | 438.7M | 530.7M |
| Receivables | 536.5M | 498.5M | 524.7M | 507.9M | 549M | 545.2M | 597.9M | 566.8M | 570.6M | 474.7M | 506.1M | 454.8M |
| Inventory | 776.5M | 755.2M | 697.7M | 713.7M | 763.5M | 753.4M | 740M | 789.3M | 804.9M | 795.4M | 724.7M | 738.7M |
| Total current assets | 1.8B | 1.8B | 1.8B | 1.8B | 2.1B | 2.2B | 2.1B | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B |
| Property, plant & equipment | — | — | 532.5M | — | — | — | 592.4M | 607.1M | 607.6M | — | 297.5M | — |
| Goodwill & intangibles | 2B | 2.1B | 2B | 2B | 2.3B | 2.2B | 2.2B | 2.3B | 2.2B | 2.2B | 2.2B | 2.2B |
| Total assets | 3.5B | 3.5B | 3.5B | 3.6B | 4B | 4B | 4B | 4.1B | 4.1B | 4B | 4B | 4B |
| Accounts payable | 322.8M | 342.1M | 369.5M | 354.7M | 333.7M | 351.2M | 405.7M | 363.1M | 368.2M | 336.5M | 354.2M | 335.2M |
| Short-term debt | 30.5M | 30.9M | 50M | 30M | 30.1M | 29.6M | 51.1M | 29.6M | 29.3M | 29.8M | 55.2M | 28.7M |
| Total current liabilities | 665.3M | 662.9M | 723.9M | 685.8M | 692.4M | 710.4M | 775.1M | 721.5M | 774.9M | 776.1M | 804M | 762M |
| Long-term debt | 949.9M | 880.8M | 864.3M | 867.1M | 1.2B | 1.3B | 1.2B | 1.3B | 1.2B | 1.1B | 1.1B | 1B |
| Total liabilities | 1.8B | 1.8B | 1.7B | 1.7B | 2.1B | 2.2B | 2.1B | 2.2B | 2.2B | 2.2B | 2.1B | 2B |
| Shareholders' equity | 1.7B | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B | 1.9B | 1.9B | 2B |
| Total debt | 980.5M | 911.8M | 914.3M | 897.1M | 1.2B | 1.3B | 1.2B | 1.3B | 1.2B | 1.2B | 1.2B | 1B |
| Net debt | 652.7M | 579.1M | 580.9M | 553M | 824.7M | 839.5M | 859.2M | 952M | 824.7M | 729.1M | 751M | 508.3M |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 158.2M | 119.8M | 160.6M | 137.1M | 143.4M | 143.9M | 175.8M | 269.1M | 363.7M | 293.6M |
| Depreciation & amortization | 53.9M | 54.3M | 63.3M | 87.3M | 94.1M | 95.9M | 91.2M | 92M | 100.9M | 113.6M |
| Stock-based compensation | 19.2M | 19.5M | 22.6M | 20.8M | 19.8M | 24.3M | 26.4M | 30.6M | 27.8M | 37.6M |
| Change in working capital | -40M | 136.6M | -75.7M | -35.5M | 41.4M | -275.5M | -37.7M | 171.9M | -44.2M | 79M |
| Operating cash flow | 193M | 311.5M | 163.9M | 194.1M | 292.6M | -7.9M | 242.8M | 536.5M | 419.1M | 547.6M |
| Capital expenditure | 631K | 463K | 1.1M | 2.8M | 176K | 4.8M | 586K | 2.2M | 1.9M | -80.1M |
| Investing cash flow | -11.8M | -2.5M | -653.5M | -173.4M | 5M | 4.8M | 44M | -6M | -215.4M | -92.7M |
| Dividends paid | -30.4M | -29.7M | -29.7M | -29.7M | -29.8M | -29.4M | -28.5M | -34.5M | -37.5M | -38.1M |
| Share repurchases | 0 | -121.2M | -56.4M | -34.6M | 0 | -156.4M | -22.9M | -95.7M | -154M | -370.7M |
| Financing cash flow | -62.5M | -166.9M | -90.1M | 61.3M | -197.8M | 97.1M | -274.8M | -381.3M | 80.8M | -422.7M |
| Net change in cash | 118.7M | 142.1M | -579.7M | 82M | 99.8M | 94M | 12M | 149.1M | 284.5M | 32.2M |
| Free cash flow | 196M | 141.2M | 127.5M | 152M | 288.4M | -139.6M | 191.2M | 370.6M | 139.3M | 467.5M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 65.2M | 76.2M | 60.9M | 70.1M | 82.3M | 114.8M | 96.5M | 57.5M | 68.4M | 90.4M | 77.3M | 116.5M |
| Depreciation & amortization | 22.5M | 23.1M | 23.7M | 23.6M | 25.2M | 25.6M | 26.5M | 26.9M | 28M | 29.7M | 29M | 30.5M |
| Stock-based compensation | 5.1M | 9.8M | 7.7M | 7.1M | 5.1M | 8.1M | 7.6M | 17.6M | 4.4M | 7.5M | 8.1M | 7.8M |
| Change in working capital | 22.8M | 74.2M | 52.1M | -16.9M | -44.3M | 1.9M | 15.1M | -25.5M | -9.2M | 65.6M | 48M | 13.7M |
| Operating cash flow | 116.2M | 182.5M | 116.6M | 84.2M | 70.4M | 150.2M | 114.3M | 968K | 218M | 184.6M | 144M | 230.2M |
| Capital expenditure | 2M | 30K | 191K | 5K | 84K | 5K | 1.8M | -33M | -20.9M | -13.3M | -12.8M | -12.4M |
| Investing cash flow | 2M | 30K | 191K | -10.8M | -205.2M | -743K | 1.4M | -45.6M | -21M | -13.3M | -12.8M | -12.4M |
| Dividends paid | -9.2M | -9.1M | -9.1M | -9M | -9.6M | -9.5M | -9.4M | -9.1M | -9.8M | -9.6M | -9.6M | -9.6M |
| Share repurchases | -47.3M | -35M | -13.4M | -11.6M | -63.5M | -38.7M | -40M | -150M | -67.8M | -83.6M | -69.3M | -50M |
| Financing cash flow | 197.3M | -118.2M | -100M | 43.8M | 253.5M | 23.4M | -240.4M | 25.8M | -638.7M | -128.5M | -149.1M | -129.6M |
| Net change in cash | 315.4M | 64.3M | 16.7M | 117.1M | 118.7M | 172.9M | -124.7M | -18.9M | -441.6M | 42.8M | -17.9M | 88.1M |
| Free cash flow | 91M | 111.4M | 109.3M | -25.7M | 3.3M | 56.8M | 104.9M | -32.1M | 197.1M | 171.3M | 131.2M | 217.7M |
| Dec 12, 2025 |
| $0.263 |
| Sep 12, 2025 | $0.263 |
| Jun 13, 2025 | $0.24 |
| Mar 14, 2025 | $0.24 |
| Dec 13, 2024 | $0.24 |
| Date | Ratio |
|---|---|
| Oct 20, 2011 | 10:1 |