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 | $0.22 | $0.21 | -4.5% | — | — | — |
| Q4 26 | $0.27 | $0.29 | +7.4% | — | — | — |
| Q3 26 | $0.15 | $0.22 | +46.7% | — | — | — |
| Q2 26 | $0.23 | $0.23 | 0.0% | — | — | — |
| Q1 26 | $0.29 | $0.3 | +3.4% | — | — | — |
| Q4 25 | $0.37 | $0.35 | -5.4% | — | — | — |
| Q3 25 | $0.21 | $0.22 | +4.8% | — | — | — |
| Q2 25 | $0.29 | $0.33 | +13.8% | — | — | — |
| Q1 25 | $0.33 | $0.36 | +9.1% | — | — | — |
| Q4 24 | $0.41 | $0.38 | -7.3% | — | — | — |
| Q3 24 | $0.21 | $0.2 | -4.8% | — | — | — |
| Q2 24 | $0.28 | $0.29 | +3.6% | — | — | — |
| Q1 24 | $0.28 | $0.33 | +17.9% | — | — | — |
| Q0 24 | $0.38 | $0.38 | 0.0% | — | $1.5B | — |
| Q3 23 | $0.23 | $0.23 | 0.0% | — | — | — |
| Q2 23 | $0.28 | $0.3 | +7.1% | — | — | — |
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 | — | $0.4 | — | — | $5.3B | — |
| FY24 | — | $1.18 | — | — | $5.1B | — |
| FY23 | — | $0.58 | — | — | $5.1B | — |
| FY22 | — | $1.08 | — | — | $4.8B |
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 | $3.9B | $3.9B | $4B | $4.1B | $4.4B | $4.3B | $4.8B | $5.1B | $5.1B | $5.3B |
| YoY change | +3.93% | -0.16% | +0.79% | +4.36% | +6.4% | -1.3% | +11% | +5.93% | +0.25% | +3% |
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 | 3.9B | 3.9B | 4B | 4.1B | 4.4B | 4.3B | 4.8B | 5.1B | 5.1B | 5.3B |
| Cost of revenue | 2B | 2B | 2.1B | 2.2B | 2.2B | 2.2B | 2.5B | 2.6B | 2.6B | 2.7B |
| Gross profit | 1.9B | 1.9B | 1.9B | 2B | 2.2B | 2.2B | 2.3B | 2.5B | 2.5B | 2.6B |
| Gross margin | 48.4% | 48.7% | 47.7% | 47.7% | 50% | 49.8% | 47.9% | 48.3% | 49.5% | 48.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.5B | 1.5B | 1.5B | 1.6B | 1.7B | 1.7B | 1.9B | 2.1B | 2B | 2.1B |
| Operating expenses | 1.5B | 1.5B | 1.5B | 1.6B | 1.7B | 1.7B | 1.9B | 2.1B | 2B | 2.1B |
| Operating income | 289.8M | 254.5M | 233.6M | 248.9M | 357.1M | 299.2M | 311.3M | 187.3M | 366M | 326.1M |
| Operating margin | 7.38% | 6.49% | 5.91% | 6.04% | 8.14% | 6.91% | 6.48% | 3.68% | 7.17% | 6.2% |
| Non-operating income, net | -25.9M | -91.6M | -28.6M | -25.7M | -144.3M | -20.4M | -7.3M | -14.1M | -17.4M | -151.7M |
| Pretax income | 249.5M | 149.3M | 197.2M | 212.1M | 200.7M | 270.8M | 298.7M | 157.1M | 328.9M | 115.1M |
| Income tax | 85.8M | -827K | 40M | 47.5M | 48.4M | 64.6M | 70.3M | 33.7M | 80.8M | 31.2M |
| Net income | 163.8M | 150.1M | 157.2M | 164.5M | 152.3M | 206.2M | 228.4M | 123.4M | 248.1M | 83.8M |
| Net margin | 4.17% | 3.83% | 3.98% | 3.99% | 3.47% | 4.76% | 4.75% | 2.42% | 4.86% | 1.59% |
| EBITDA | 456.8M | 430.7M | 406.1M | 418.7M | 525.1M | 458.7M | 477.4M | 359.8M | 543M | 508.6M |
| EPS | 0.79 | 0.71 | 0.75 | 0.78 | 0.72 | 0.98 | 1.08 | 0.58 | 1.18 | 0.4 |
| Diluted EPS | 0.78 | 0.71 | 0.74 | 0.78 | 0.72 | 0.97 | 1.07 | 0.58 | 1.17 | 0.4 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2B | 1.1B | 1.5B | 1.2B | 1.2B | 1.1B | 1.6B | 1.2B | 1.2B | 1.2B | 1.6B | 1.2B |
| Cost of revenue | 615.6M | 575.7M | 800.9M | 626.1M | 617.5M | 587.7M | 797.2M | 636.1M | 638.7M | 634.5M | 795.4M | 615M |
| Gross profit | 542.5M | 507M | 733.6M | 602M | 581.8M | 541.3M | 779.6M | 606.8M | 587.9M | 598.4M | 776.2M | 577.9M |
| Gross margin | 46.8% | 46.8% | 47.8% | 49% | 48.5% | 47.9% | 49.4% | 48.8% | 47.9% | 48.5% | 49.4% | 48.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 447.2M | 409.9M | 591.9M | 475.9M | 604M | 448.1M | 625.1M | 473.5M | 475.9M | 492.7M | 643.1M | 473.2M |
| Operating expenses | 447.2M | 409.9M | 591.9M | 475.9M | 604M | 448.1M | 625.1M | 473.5M | 475.9M | 492.7M | 643.1M | 473.2M |
| Operating income | 62.5M | 64.3M | 98M | 91.1M | -58.1M | 56.2M | 106.3M | 93.4M | 72.1M | 67.3M | 81.3M | 66.2M |
| Operating margin | 5.39% | 5.94% | 6.39% | 7.42% | -4.85% | 4.98% | 6.74% | 7.52% | 5.88% | 5.46% | 5.18% | 5.55% |
| Non-operating income, net | -6.8M | -57K | -4.2M | -2.5M | -1.2M | -6.2M | -4.6M | 88K | -5.5M | -138.3M | -1.7M | 1.9M |
| Pretax income | 54.3M | 63.9M | 90M | 84.4M | -63.3M | 46.1M | 96.1M | 78.5M | 52.2M | -86.7M | 60.1M | 54.3M |
| Income tax | 13.8M | 15.3M | 19.3M | 20.6M | -16.6M | 10.4M | 23.1M | 20.1M | 12.6M | -19.7M | 18M | 13.6M |
| Net income | 40.5M | 48.6M | 70.7M | 63.8M | -46.7M | 35.7M | 73M | 58.4M | 39.5M | -67.1M | 42.1M | 40.7M |
| Net margin | 3.5% | 4.49% | 4.61% | 5.19% | -3.9% | 3.16% | 4.63% | 4.7% | 3.22% | -5.44% | 2.68% | 3.41% |
| EBITDA | 100.8M | 103.3M | 148.7M | 130.9M | -17.6M | 97.8M | 160.2M | 137.2M | 115.8M | 107.6M | 138.2M | 110.7M |
| EPS | 0.19 | 0.23 | 0.33 | 0.3 | -0.22 | 0.17 | 0.35 | 0.28 | 0.19 | -0.32 | 0.2 | 0.19 |
| Diluted EPS | 0.19 | 0.23 | 0.33 | 0.3 | -0.22 | 0.17 | 0.34 | 0.28 | 0.19 | -0.32 | 0.2 | 0.19 |
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 | 4.2B | 4.1B | 3.9B | 4.6B | 4.8B | 5.8B | 6.1B | 4.8B | 4.4B | 2.3B | 1.2B |
| Enterprise value | 5.1B | 4.9B | 4.9B | 5.9B | 5.8B | 6.8B | 7.1B | 6.1B | 5.7B | 4.4B | 3.2B |
| Shares outstanding | 208.4M | 210.5M | 210.9M | 211.5M | 211.6M | 211.4M | 211.1M | 211.6M | 210.6M | 211.2M | 211.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25.4 | 27.1 | 24.8 | 27.9 | 31.4 | 28.2 | 26.6 | 38.6 | 17.5 | 27.4 | 21.9 |
| P/S | 1.06 | 1.04 | 0.99 | 1.12 | 1.09 | 1.34 | 1.26 | 0.94 | 0.85 | 0.44 | 0.23 |
| P/B | 3.44 | 3.25 | 3.1 | 3.64 | 3.49 | 4.11 | 4.2 | 3.52 | 3.09 | 1.76 | 0.91 |
| EV/EBITDA | 11.2 | 11.4 | 12 | 14 | 11.1 | 14.9 | 14.9 | 16.9 | 10.5 | 8.59 | 6.51 |
| EV/Sales | 1.31 | 1.25 | 1.24 | 1.42 | 1.32 | 1.58 | 1.48 | 1.2 | 1.12 | 0.83 | 0.61 |
| Earnings yield | 3.93% | 3.69% | 4.03% | 3.58% | 3.18% | 3.55% | 3.76% | 2.59% | 5.7% | 3.65% | 4.57% |
| FCF yield | 6.12% | 5.46% | 5.04% | 5.73% | 7.45% | 2.3% | 3.16% | 4.62% | 6.45% | 13.9% | 24.9% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.72 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.4% | 48.7% | 47.7% | 47.7% | 50% | 49.8% | 47.9% | 48.3% | 49.5% | 48.9% | 48.4% |
| Operating margin | 7.38% | 6.49% | 5.91% | 6.04% | 8.14% | 6.91% | 6.48% | 3.68% | 7.17% | 6.2% | 6.25% |
| Net margin | 4.17% | 3.83% | 3.98% | 3.99% | 3.47% | 4.76% | 4.75% | 2.42% | 4.86% | 1.59% | 1.06% |
| ROE | 13.5% | 12% | 12.5% | 13% | 11.1% | 14.6% | 15.8% | 9.13% | 17.6% | 6.43% | 4.01% |
| ROA | 5.93% | 5.64% | 5.52% | 5.18% | 4.58% | 6.34% | 6.89% | 3.6% | 7.3% | 2% | 4.93% |
| ROIC | 8.72% | 12.2% | 8.3% | 7.61% | 11.3% | 9.36% | 9.63% | 5.49% | 9.99% | 7.04% | 6.06% |
| Return on tangible assets | 103.7% | 61.2% | 95.3% | 28% | 19% | 26.7% | 25.6% | 16.3% | 31.5% | 70.4% | 34.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.4 | 1.29 | 1.36 | 1.05 | 1.66 | 1.44 | 1.43 | 1.04 | 1.2 | 0.75 | 0.77 |
| Quick ratio | 0.9 | 0.85 | 0.89 | 0.68 | 1.28 | 1.04 | 1 | 0.63 | 0.72 | 0.44 | 0.47 |
| Debt / equity | 0.81 | 0.67 | 0.8 | 1.02 | 0.96 | 0.86 | 0.83 | 1 | 0.96 | 1.6 | 1.52 |
| Debt / assets | 0.35 | 0.32 | 0.36 | 0.4 | 0.4 | 0.37 | 0.36 | 0.39 | 0.4 | 0.5 | 0.48 |
| Net debt / EBITDA | 2.13 | 1.93 | 2.43 | 3.04 | 1.93 | 2.23 | 2.15 | 3.69 | 2.49 | 4.07 | 4.14 |
| Interest coverage | 8.15 | 5.08 | 6.52 | 6.46 | 6.17 | 9.59 | 11.3 | 5.29 | 9.86 | 2.5 | 1.99 |
| Effective tax rate | 34.4% | 0% | 20.3% | 22.4% | 24.1% | 23.9% | 23.5% | 21.4% | 24.6% | 27.2% | 30.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.8 | 18.6 | 18.7 | 19.5 | 20.7 | 20.5 | 22.8 | 24.1 | 24.2 | 24.9 | 24.7 |
| EPS (basic) | 0.79 | 0.71 | 0.75 | 0.78 | 0.72 | 0.98 | 1.08 | 0.58 | 1.18 | 0.4 | 0.4 |
| EPS (diluted) | 0.78 | 0.71 | 0.74 | 0.78 | 0.72 | 0.97 | 1.07 | 0.58 | 1.17 | 0.4 | 0.26 |
| Book value per share | 5.81 | 5.94 | 5.97 | 5.97 | 6.49 | 6.68 | 6.84 | 6.39 | 6.7 | 6.17 | 6.24 |
| FCF per share | 1.22 | 1.06 | 0.93 | 1.24 | 1.68 | 0.63 | 0.91 | 1.04 | 1.33 | 1.51 | 1.44 |
| Cash per share | 0.03 | 0.02 | 0.12 | 0.05 | 1.45 | 0.88 | 0.78 | 0.11 | 0.02 | 0.06 | 0.25 |
| Capex per share | 0.4 | 0.14 | 0.46 | 0.48 | 0.44 | 0.94 | 0.76 | 0.6 | 0.62 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.14% | 0.77% | 2.47% | 2.45% | 2.11% | 4.56% | 3.36% | 2.49% | 2.55% | — | — |
| Capex / operating cash flow | 26.8% | 9.74% | 35% | 28.7% | 28.1% | 58.6% | 48.1% | 38.6% | 33.4% | — | — |
| Payout ratio | 80% | 93.9% | 95.6% | 97.2% | 109.8% | 85.3% | 81.7% | 158.2% | 81.8% | 249.7% | 333.6% |
| Dividend yield | 3.15% | 3.47% | 3.86% | 3.48% | 3.49% | 3.03% | 3.07% | 4.1% | 4.67% | 9.11% | 8.84% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 11, 2026 | $0.125 |
| Jun 12, 2026 | $0.125 |
| Mar 6, 2026 | $0.248 |
| — |
| FY21 | — | $0.98 | — | — | $4.3B | — |
| FY20 | — | $0.72 | — | — | $4.4B | — |
| FY19 | — | $0.78 | — | — | $4.1B | — |
| FY18 | — | $0.75 | — | — | $4B | — |
| FY17 | — | $0.71 | — | — | $3.9B | — |
| FY16 | — | $0.79 | — | — | $3.9B | — |
| Period | Q3 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B | $1.1B | $1.5B | $1.2B | $1.2B | $1.1B | $1.6B | $1.2B | $1.2B | $1.2B | $1.6B | $1.2B |
| YoY change | +12.7% | +10.1% | +6.86% | +8.77% | +3.55% | +4.28% | +2.76% | — | — | — | — | -4.02% |
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 | 6.4M | 5.1M | 25.3M | 11M | 307.5M | 185.9M | 165.1M | 22.5M | 5M | 12.1M |
| Receivables | 271.9M | 280.1M | 287.5M | 285.6M | 300M | 305.2M | 349.5M | 328.2M | 334.8M | 352.5M |
| Inventory | 170.4M | 172.4M | 187.7M | 194.5M | 193.3M | 203.5M | 242.3M | 270.9M | 262.7M | 299.2M |
| Total current assets | 476.8M | 507.2M | 543.7M | 553.9M | 838.2M | 746.1M | 804.9M | 687.7M | 656.4M | 729.1M |
| Property, plant & equipment | 322.8M | 269.4M | 260M | 628.6M | 548.7M | 540.3M | 570.9M | 624M | 658.8M | 647.4M |
| Goodwill & intangibles | 2.6B | 2.4B | 2.7B | 2.6B | 2.5B | 2.5B | 2.4B | 2.7B | 2.6B | 4.1B |
| Total assets | 2.8B | 2.7B | 2.8B | 3.2B | 3.3B | 3.3B | 3.3B | 3.4B | 3.4B | 4.2B |
| Accounts payable | 173.1M | 181.4M | 242.1M | 233M | 225.9M | 268.5M | 343.4M | 318.6M | 260.7M | 312.7M |
| Short-term debt | 31.4M | 17.8M | 21.4M | 78.5M | 68.8M | 65.1M | 63.7M | 65.8M | 83M | 477M |
| Total current liabilities | 340.6M | 394M | 400.3M | 528.1M | 504.1M | 519.9M | 564.4M | 659.2M | 548.6M | 976.2M |
| Long-term debt | 946.7M | 820.1M | 990.6M | 1.2B | 1.3B | 1.1B | 1.1B | 1.3B | 1.3B | 1.6B |
| Total liabilities | 1.6B | 1.4B | 1.6B | 1.9B | 2B | 1.8B | 1.9B | 2.1B | 2B | 2.9B |
| Shareholders' equity | 1.2B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B |
| Total debt | 978.1M | 837.9M | 1B | 1.3B | 1.3B | 1.2B | 1.2B | 1.4B | 1.4B | 2.1B |
| Net debt | 971.7M | 832.8M | 986.8M | 1.3B | 1B | 1B | 1B | 1.3B | 1.4B | 2.1B |
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 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 172.7M | 165.1M | 27.7M | 11.7M | 14.6M | 22.5M | 15.8M | 11M | 16.7M | 12.1M | 11.5M | 52.8M |
| Receivables | 369M | 349.5M | 371.8M | 428.9M | 364.5M | 328.2M | 359.5M | 357.2M | 369.1M | 352.5M | 375.2M | 371.5M |
| Inventory | 238.8M | 242.3M | 264.6M | 256.6M | 266.1M | 270.9M | 264.6M | 304.3M | 299.4M | 299.2M | 301M | 309.8M |
| Total current assets | 835.4M | 804.9M | 715.9M | 748.9M | 714.6M | 687.7M | 688.4M | 740.7M | 751.8M | 729.1M | 761.5M | 786.3M |
| Property, plant & equipment | 1.1B | 570.9M | 1.2B | 1.2B | 1.2B | 624M | 1.3B | 1.3B | 1.3B | 647.4M | 1.2B | 1.2B |
| Goodwill & intangibles | 2.4B | 2.4B | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B | 4.4B | 4.4B | 4.1B | 4B | 4B |
| Total assets | 3.3B | 3.3B | 3.5B | 3.5B | 3.4B | 3.4B | 3.4B | 4.3B | 4.3B | 4.2B | 4.2B | 4.2B |
| Accounts payable | 348.7M | 343.4M | 343.2M | 328.2M | 328.6M | 318.6M | 303.6M | 328.4M | 319M | 312.7M | 330M | 330.7M |
| Short-term debt | 65.2M | 63.7M | 64.5M | 68.3M | 61M | 65.8M | 65.2M | 84.1M | 482.6M | 477M | 473.4M | 479.5M |
| Total current liabilities | 594.5M | 564.4M | 542.1M | 555.5M | 669.9M | 659.2M | 622.4M | 589.3M | 957.6M | 976.2M | 988.2M | 1B |
| Long-term debt | 1.1B | 1.1B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 2B | 1.6B | 1.6B | 1.6B | 1.5B |
| Total liabilities | 1.9B | 1.9B | 2B | 2B | 2.1B | 2.1B | 2.1B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B |
| Shareholders' equity | 1.4B | 1.4B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B |
| Total debt | 1.2B | 1.2B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B | 2.1B | 2.1B | 2.1B | 2B | 2B |
| Net debt | 1B | 1B | 1.3B | 1.4B | 1.3B | 1.3B | 1.3B | 2.1B | 2.1B | 2.1B | 2B | 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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 163.8M | 150.1M | 157.2M | 164.5M | 152.3M | 206.2M | 228.4M | 123.4M | 248.1M | 83.8M |
| Depreciation & amortization | 140.9M | 146.7M | 144.1M | 144.2M | 141.4M | 136.6M | 142M | 151.7M | 159.2M | 167.4M |
| Stock-based compensation | 18.8M | 16.1M | 8.1M | 7.4M | 12.9M | 21.3M | 25.8M | 26.9M | 29.7M | 32.3M |
| Change in working capital | 218K | -6.8M | -13.6M | 1.1M | 36.5M | -34M | -50M | 66.1M | -81.4M | -8.4M |
| Operating cash flow | 313.4M | 308.7M | 278.8M | 352.3M | 329.7M | 337.2M | 335.8M | 328.4M | 389M | 446.2M |
| Capital expenditure | -84.1M | -30.1M | -97.5M | -101M | -92.6M | -197.7M | -161.4M | -126.8M | -129.9M | — |
| Investing cash flow | -76.7M | -35.4M | -301.8M | -97.1M | -74M | -181.2M | -151.1M | -403.8M | -172.7M | -816.7M |
| Dividends paid | -131.1M | -141M | -150.2M | -160M | -167.3M | -175.9M | -186.5M | -195.2M | -203M | -209.3M |
| Share repurchases | -126.3M | -2.7M | -2.5M | -7.1M | -783K | -9.5M | -34.6M | -45.8M | -22.7M | -5.5M |
| Financing cash flow | -315.4M | -282.6M | 25.3M | -284.1M | -84M | -274.8M | -222.2M | -88.1M | -257.5M | 504M |
| Net change in cash | -78.8M | -9.3M | 2.3M | -28.9M | 171.7M | -118.8M | -37.5M | -163.6M | -41.1M | 133.6M |
| Free cash flow | 254.8M | 222.2M | 196.5M | 263.3M | 356.5M | 133.8M | 191.8M | 220.3M | 280.6M | 319.1M |
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 22 | Q4 22 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 40.5M | 48.6M | 70.7M | 63.8M | -46.7M | 35.7M | 73M | 58.4M | 39.5M | -67.1M | 42.1M | 40.7M |
| Depreciation & amortization | 32.9M | 32.7M | 43.7M | 35M | 36M | 37M | 48.2M | 39.8M | 39.9M | 38.5M | 51.8M | 38.6M |
| Stock-based compensation | 5.5M | 5.7M | 9.8M | 5.7M | 5.9M | 5.6M | 11.1M | 7.2M | 6.6M | 6.5M | 12.2M | 7.1M |
| Change in working capital | 19.6M | -5.2M | -75.7M | -35.2M | 169.7M | 7.4M | -46.1M | -2.2M | -41M | 29.3M | -20.7M | 40M |
| Operating cash flow | 93.9M | 64.3M | 52.5M | 67.3M | 121.3M | 87.3M | 94.6M | 130.8M | 54.4M | 125.4M | 107.9M | 133.7M |
| Capital expenditure | -28.8M | -36.4M | -33.9M | -33.7M | -27.1M | -32M | -33.3M | — | — | — | — | — |
| Investing cash flow | -26.1M | -31.8M | -301.2M | -37.2M | -28.2M | -37.3M | -35.9M | -4.8M | -645K | -992K | 990K | -1.3M |
| Dividends paid | -46.6M | -46.4M | -49.1M | -49M | -48.6M | -48.5M | -51.1M | -52.4M | -52.3M | -52.3M | -54.4M | -26.6M |
| Share repurchases | -18.1M | 0 | -11M | -15.3M | -4.6M | -14.9M | -8.9M | 0 | 0 | 0 | -3.8M | -37K |
| Financing cash flow | -63M | -45.1M | 105.8M | -49.8M | -97.4M | -46.8M | -75.9M | -91.8M | -24.7M | -82.3M | -88.8M | -67.3M |
| Net change in cash | 4.8M | -12.6M | -142.9M | -19.7M | -4.3M | 3.2M | -17.2M | 34.3M | 29M | 42.1M | 20M | 65.1M |
| Free cash flow | 77.2M | 28.7M | 24M | 36.5M | 99.8M | 60M | 71.8M | 100M | 30.4M | 78.6M | 87.2M | 109.8M |
| Nov 28, 2025 |
| $0.248 |
| Sep 5, 2025 | $0.248 |
| Jun 5, 2025 | $0.248 |
| Feb 28, 2025 | $0.24 |
| Nov 29, 2024 | $0.24 |
| Date | Ratio |
|---|---|
| Jun 20, 2013 | 3:2 |
| Jun 27, 2011 | 3:2 |
| Jul 2, 2007 | 3:2 |
| Jul 5, 2005 | 3:2 |
| Jun 30, 2003 | 3:2 |
| Jan 3, 2002 | 3:2 |
| May 5, 1997 | 3:2 |
| Nov 20, 1995 | 3:2 |
| Nov 30, 1987 | 3:2 |
| Oct 18, 1984 | 3:2 |
| Apr 5, 1983 | 3:2 |
| Jun 3, 1982 | 3:2 |