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 | $1.38 | $1.41 | +2.2% | — | — | — |
| Q4 26 | $0.55 | $0.57 | +3.6% | — | — | — |
| Q3 26 | $1.21 | $1.28 | +5.8% | — | — | — |
| Q2 26 | $1.24 | $1.26 | +1.6% | — | — | — |
| Q1 26 | $1.08 | $1.18 | +9.3% | — | — | — |
| Q4 25 | $0.5 | $0.54 | +8.0% | — | — | — |
| Q3 25 | $0.93 | $0.92 | -1.1% | — | — | — |
| Q2 25 | $1.23 | $1.13 | -8.1% | — | — | — |
| Q1 25 | $1.03 | $1.12 | +8.7% | — | — | — |
| Q4 24 | $0.63 | $0.67 | +6.3% | — | — | — |
| Q3 24 | $1.27 | $1.32 | +3.9% | — | — | — |
| Q2 24 | $1.14 | $1.06 | -7.0% | — | — | — |
| Q1 24 | $1.04 | $0.93 | -10.6% | — | — | — |
| Q4 23 | $0.59 | $0.55 | -6.8% | — | — | — |
| Q3 23 | $1.24 | $1.04 | -16.1% | — | — | — |
| Q2 23 | $1.05 | $1.06 | +1.0% | — | — | — |
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 | — | $2.78 | — | — | $3.5B | — |
| FY24 | — | $2.37 | — | — | $3.6B | — |
| FY23 | — | $2.67 | — | — | $3.5B | — |
| FY22 | — | $3.37 | — | — | $3.7B |
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 | $3B | $2.9B | $2.8B | $3.3B | $3.7B | $3.5B | $3.6B | $3.5B |
| YoY change | +0.53% | +10.1% | +31.9% | -4.74% | -3.68% | +17.5% | +14.4% | -6.35% | +1.65% | -2.67% |
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 | 3B | 2.9B | 2.8B | 3.3B | 3.7B | 3.5B | 3.6B | 3.5B |
| Cost of revenue | 1.5B | 1.7B | 2.2B | 2.1B | 2B | 2.4B | 2.8B | 2.5B | 2.5B | 2.4B |
| Gross profit | 605.8M | 599M | 828.2M | 806.9M | 756.6M | 845.3M | 963.7M | 1B | 1.1B | 1.1B |
| Gross margin | 28.9% | 26% | 27.2% | 27.9% | 27.1% | 25.8% | 25.7% | 28.7% | 29.8% | 31.1% |
| Research & development | 28.6M | 30.1M | 35.5M | 36.6M | 37M | 39.3M | 44.9M | 48.6M | 49.6M | 62.1M |
| Selling, general & administrative | 407.6M | 479.5M | 537.9M | 530.6M | 483.5M | 521.3M | 569.3M | 584.9M | 648.2M | 640.6M |
| Operating expenses | 436.3M | 509.6M | 573.4M | 567.3M | 520.4M | 560.6M | 614.2M | 633.5M | 697.7M | 702.8M |
| Operating income | 198.2M | 119.5M | 254.8M | 239.7M | 236.2M | 284.7M | 349.5M | 375.4M | 364.1M | 377.9M |
| Operating margin | 9.46% | 5.18% | 8.38% | 8.27% | 8.47% | 8.68% | 9.32% | 10.7% | 10.2% | 10.9% |
| Non-operating income, net | -9.4M | -19.2M | 1.2M | 24.3M | -2.5M | 785K | -13.8M | -10.6M | -53M | -33.9M |
| Pretax income | 163.4M | 60.6M | 156.7M | 172.8M | 158.4M | 216.9M | 251.9M | 234.2M | 182.7M | 215.4M |
| Income tax | 48.9M | 9.8M | -6.4M | 49.4M | 41.9M | 63M | 77.2M | 93.5M | 56.4M | 67.1M |
| Net income | 121.9M | 59.5M | 171.2M | 130.8M | 123.8M | 161.5M | 180.4M | 145M | 130.4M | 152.1M |
| Net margin | 5.82% | 2.58% | 5.63% | 4.52% | 4.44% | 4.93% | 4.81% | 4.13% | 3.65% | 4.38% |
| EBITDA | 278.6M | 194M | 415.1M | 394.2M | 387.1M | 444.7M | 501.9M | 540.3M | 539.8M | 559.7M |
| EPS | 2.48 | 1.16 | 3.38 | 2.57 | 2.38 | 3.31 | 3.37 | 2.67 | 2.37 | 2.78 |
| Diluted EPS | 2.42 | 1.13 | 3.29 | 2.52 | 2.36 | 3.23 | 3.26 | 2.59 | 2.3 | 2.75 |
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 | 900.6M | 902.9M | 810.4M | 917.1M | 917.9M | 923.3M | 788.7M | 898.1M | 892M | 894.8M | 770.8M | 950.3M |
| Cost of revenue | 637.2M | 629M | 571.2M | 635.1M | 642.2M | 658.4M | 561.6M | 611.7M | 606.9M | 612.7M | 534.8M | 630.6M |
| Gross profit | 263.5M | 273.8M | 239.2M | 282.1M | 275.7M | 264.9M | 227.1M | 286.4M | 285.1M | 282.1M | 236M | 319.7M |
| Gross margin | 29.3% | 30.3% | 29.5% | 30.8% | 30% | 28.7% | 28.8% | 31.9% | 32% | 31.5% | 30.6% | 33.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 172.2M | 91.6M | 172.4M | 181.5M | 171.4M | 123M | 180.6M | 186.3M | 175M | 98.7M | 184.4M | 202.4M |
| Operating expenses | 172.2M | 91.6M | 172.4M | 181.5M | 171.4M | 123M | 180.6M | 186.3M | 175M | 98.7M | 184.4M | 202.4M |
| Operating income | 91.3M | 133.6M | 66.9M | 100.6M | 104.3M | 92.3M | 46.4M | 100M | 110.1M | 121.3M | 51.6M | 117.3M |
| Operating margin | 10.1% | 14.8% | 8.25% | 11% | 11.4% | 10% | 5.89% | 11.1% | 12.3% | 13.6% | 6.69% | 12.3% |
| Non-operating income, net | 1.6M | -15.3M | 1.5M | 3.6M | 2.1M | -60.3M | 3.2M | 7.1M | 5.3M | -49.6M | 6.7M | 5.6M |
| Pretax income | 58.9M | 86.2M | 37.8M | 73.1M | 72.3M | -525K | 18.7M | 73.2M | 82.9M | 40.6M | 27.5M | 92.1M |
| Income tax | 22.2M | 42.3M | 7.8M | 22.4M | 18.3M | 7.9M | 5.9M | 32.7M | 16.5M | 11.9M | 7.4M | 25.6M |
| Net income | 37.6M | 45M | 31M | 51.3M | 55.3M | -7.3M | 13.3M | 41.8M | 67.2M | 29.7M | 21M | 67.8M |
| Net margin | 4.18% | 4.98% | 3.83% | 5.59% | 6.03% | -0.79% | 1.68% | 4.66% | 7.54% | 3.32% | 2.73% | 7.14% |
| EBITDA | 136.2M | 160.2M | 113.2M | 146.6M | 151.6M | 79.1M | 93.4M | 152.7M | 162.1M | 118.9M | 106.8M | 170.9M |
| EPS | 0.69 | 0.83 | 0.57 | 0.93 | 1.01 | -0.13 | 0.24 | 0.77 | 1.23 | 0.55 | 0.38 | 1.25 |
| Diluted EPS | 0.67 | 0.8 | 0.55 | 0.91 | 0.98 | -0.13 | 0.24 | 0.76 | 1.22 | 0.54 | 0.38 | 1.23 |
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 | 2.4B | 2.8B | 2.4B | 2.5B | 2.7B | 3.9B | 4.3B | 4.1B | 4.2B | 3.2B | 2.7B |
| Enterprise value | 2.9B | 5.1B | 4.5B | 4.4B | 4.4B | 5.5B | 6B | 5.8B | 6.1B | 5.2B | 4.8B |
| Shares outstanding | 50.1M | 50.4M | 50.6M | 50.9M | 52M | 52.9M | 53.6M | 54.3M | 54.9M | 54.6M | 54.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.3 | 47.9 | 14.3 | 19.4 | 22 | 24 | 23.9 | 28.4 | 32.4 | 20.9 | 13.8 |
| P/S | 1.12 | 1.24 | 0.8 | 0.88 | 0.98 | 1.18 | 1.15 | 1.17 | 1.18 | 0.92 | 0.75 |
| P/B | 2.51 | 2.71 | 2.12 | 2.08 | 1.97 | 2.42 | 2.67 | 2.34 | 2.31 | 1.59 | 1.28 |
| EV/EBITDA | 10.5 | 26.3 | 10.9 | 11.2 | 11.4 | 12.3 | 12 | 10.8 | 11.4 | 9.2 | 7.84 |
| EV/Sales | 1.39 | 2.21 | 1.49 | 1.52 | 1.59 | 1.66 | 1.61 | 1.66 | 1.72 | 1.48 | 1.35 |
| Earnings yield | 5.17% | 2.09% | 7.02% | 5.15% | 4.55% | 4.17% | 4.19% | 3.53% | 3.09% | 4.78% | 7.25% |
| FCF yield | 5.62% | 3.91% | 7.58% | 8.16% | 8.97% | 3.03% | 2.94% | 6.31% | 3.86% | 3.81% | 5.68% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.22 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.9% | 26% | 27.2% | 27.9% | 27.1% | 25.8% | 25.7% | 28.7% | 29.8% | 31.1% | 33.6% |
| Operating margin | 9.46% | 5.18% | 8.38% | 8.27% | 8.47% | 8.68% | 9.32% | 10.7% | 10.2% | 10.9% | 13.2% |
| Net margin | 5.82% | 2.58% | 5.63% | 4.52% | 4.44% | 4.93% | 4.81% | 4.13% | 3.65% | 4.38% | 5.56% |
| ROE | 13% | 5.65% | 14.8% | 10.7% | 8.96% | 10.1% | 11.2% | 8.26% | 7.13% | 7.59% | 9.58% |
| ROA | 5.93% | 1.36% | 4.1% | 3.28% | 3.07% | 3.78% | 4.04% | 3.07% | 2.64% | 2.93% | 5.03% |
| ROIC | 9.26% | 3.03% | 7.84% | 5.54% | 5.63% | 6.34% | 7.28% | 6.48% | 6.74% | 6.55% | 7.4% |
| Return on tangible assets | 13.4% | -19.6% | -68.4% | -74.1% | -124.7% | 53.3% | 65.8% | 49.6% | 39.7% | 72.1% | 45.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.07 | 2.29 | 2 | 1.91 | 1.92 | 1.66 | 1.84 | 1.89 | 1.81 | 1.7 | 1.82 |
| Quick ratio | 1.44 | 1.56 | 1.36 | 1.28 | 1.31 | 1.05 | 1.14 | 1.26 | 1.16 | 1.06 | 1.12 |
| Debt / equity | 0.75 | 2.33 | 1.95 | 1.62 | 1.3 | 1.03 | 1.12 | 1.08 | 1.13 | 1.04 | 1.01 |
| Debt / assets | 0.34 | 0.56 | 0.54 | 0.5 | 0.45 | 0.39 | 0.4 | 0.4 | 0.42 | 0.4 | 0.39 |
| Net debt / EBITDA | 2.01 | 11.6 | 5.05 | 4.74 | 4.4 | 3.57 | 3.43 | 3.19 | 3.53 | 3.52 | 3.5 |
| Interest coverage | 6.97 | 2.39 | 2.41 | 2.67 | 2.82 | 3.78 | 3.75 | 2.74 | 2.37 | 2.62 | 2.84 |
| Effective tax rate | 29.9% | 16.2% | 0% | 28.6% | 26.5% | 29.1% | 30.6% | 39.9% | 30.9% | 31.2% | 25.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 41.8 | 45.8 | 60.1 | 56.9 | 53.6 | 62 | 70 | 64.6 | 65 | 63.6 | 65.2 |
| EPS (basic) | 2.48 | 1.16 | 3.38 | 2.57 | 2.38 | 3.31 | 3.37 | 2.67 | 2.37 | 2.78 | 2.78 |
| EPS (diluted) | 2.42 | 1.13 | 3.29 | 2.52 | 2.36 | 3.23 | 3.26 | 2.59 | 2.3 | 2.75 | 3.59 |
| Book value per share | 18.7 | 20.9 | 22.8 | 24 | 26.6 | 30.2 | 30.1 | 32.3 | 33.3 | 36.7 | 38.7 |
| FCF per share | 2.64 | 2.21 | 3.66 | 4.07 | 4.69 | 2.22 | 2.36 | 4.77 | 2.97 | 2.22 | 2.56 |
| Cash per share | 2.84 | 3.86 | 2.98 | 2.2 | 1.93 | 1.17 | 1.49 | 3.3 | 3.08 | 1.96 | 1.81 |
| Capex per share | 1.18 | 1.08 | 1.29 | 1 | 1.65 | 1.76 | 2.4 | 2.1 | 2.51 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.82% | 2.35% | 2.15% | 1.76% | 3.07% | 2.84% | 3.42% | 3.25% | 3.87% | — | — |
| Capex / operating cash flow | 29% | 29% | 23.3% | 17.3% | 26% | 38% | 44.1% | 29.3% | 51.9% | — | — |
| Payout ratio | 22.6% | 49.8% | 18.2% | 24.7% | 27% | 21.6% | 21.7% | 29.9% | 36.5% | 33.1% | 26.7% |
| Dividend yield | 1.17% | 1.04% | 1.28% | 1.27% | 1.23% | 0.9% | 0.91% | 1.06% | 1.13% | 1.58% | 1.99% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 30, 2026 | $0.245 |
| Apr 30, 2026 | $0.245 |
| Feb 5, 2026 | $0.235 |
| — |
| FY21 | — | $3.31 | — | — | $3.3B | — |
| FY20 | — | $2.38 | — | — | $2.8B | — |
| FY19 | — | $2.57 | — | — | $2.9B | — |
| FY18 | — | $3.38 | — | — | $3B | — |
| FY17 | — | $1.16 | — | — | $2.3B | — |
| FY16 | — | $2.48 | — | — | $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 | $900.6M | $902.9M | $810.4M | $917.1M | $917.9M | $923.3M | $788.7M | $898.1M | $892M | $894.8M | $770.8M | $950.3M |
| YoY change | -4.31% | -5.77% | +0.15% | +2.1% | +1.92% | +2.26% | -2.68% | -2.07% | -2.82% | -3.09% | -2.26% | +5.81% |
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 | 142.2M | 194.4M | 150.8M | 112.2M | 100.5M | 61.8M | 79.9M | 179.5M | 169.4M | 107.2M |
| Receivables | 351.1M | 473.7M | 495M | 493.2M | 514.9M | 614.6M | 607.4M | 577.9M | 558.3M | 564.3M |
| Inventory | 247.4M | 372.1M | 348.5M | 337.3M | 323.2M | 448.4M | 491.8M | 442M | 467.5M | 472M |
| Total current assets | 811.3M | 1.2B | 1.1B | 1B | 1B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B |
| Property, plant & equipment | 197.6M | 306.1M | 267.5M | 267.7M | 306M | 332.3M | 361.1M | 424.7M | 472.9M | 531.2M |
| Goodwill & intangibles | 1.1B | 4.7B | 4.4B | 4.2B | 4.1B | 4B | 4.2B | 4.4B | 4.6B | 5B |
| Total assets | 2.1B | 4.4B | 4.2B | 4B | 4B | 4.3B | 4.5B | 4.7B | 4.9B | 5.2B |
| Accounts payable | 163M | 268.5M | 273.4M | 298.9M | 316.5M | 500.3M | 460.7M | 439.7M | 491.4M | 470.1M |
| Short-term debt | 117.5M | 53M | 106M | 80.7M | 25.6M | 33.9M | 40.2M | 29.3M | 16M | 16.6M |
| Total current liabilities | 391.8M | 504.9M | 546.1M | 542.2M | 530.1M | 736.9M | 705.7M | 692.8M | 719.3M | 743.4M |
| Long-term debt | 585.8M | 2.4B | 2.1B | 1.9B | 1.8B | 1.6B | 1.8B | 1.9B | 2.1B | 2.1B |
| Total liabilities | 1.1B | 3.3B | 3B | 2.8B | 2.7B | 2.7B | 2.9B | 3B | 3.1B | 3.2B |
| Shareholders' equity | 938.3M | 1.1B | 1.2B | 1.2B | 1.4B | 1.6B | 1.6B | 1.8B | 1.8B | 2B |
| Total debt | 703.3M | 2.5B | 2.2B | 2B | 1.8B | 1.6B | 1.8B | 1.9B | 2.1B | 2.1B |
| Net debt | 561M | 2.3B | 2.1B | 1.9B | 1.7B | 1.6B | 1.7B | 1.7B | 1.9B | 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 | 94.9M | 179.5M | 165.2M | 114.8M | 131.4M | 169.4M | 105.7M | 96.8M | 122.5M | 107.2M | 107.9M | 114.1M |
| Receivables | 576.1M | 577.9M | 525.7M | 571.1M | 574.8M | 558.3M | 525.5M | 584M | 563.6M | 564.3M | 532.2M | 622.7M |
| Inventory | 472.6M | 442M | 490.2M | 496.1M | 509M | 467.5M | 468.3M | 495.6M | 503M | 472M | 506.8M | 526.7M |
| Total current assets | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B |
| Property, plant & equipment | -907.9M | 424.7M | -949.2M | -974.9M | -993.9M | 472.9M | -950.3M | -994.4M | -1B | 531.2M | -1.1B | -1.1B |
| Goodwill & intangibles | 4.5B | 4.4B | 4.4B | 4.8B | 4.8B | 4.6B | 4.9B | 5B | 5B | 5B | 5B | 4.9B |
| Total assets | 4.7B | 4.7B | 4.7B | 4.9B | 5B | 4.9B | 5B | 5.1B | 5.2B | 5.2B | 5.2B | 5.3B |
| Accounts payable | 394.9M | 439.7M | 460.6M | 474.1M | 493.6M | 491.4M | 450.4M | 482M | 459.4M | 470.1M | 453M | 526.3M |
| Short-term debt | 12.6M | 29.3M | 1.5M | 1.4M | 797K | 16M | 578K | — | — | 16.6M | — | — |
| Total current liabilities | 618.3M | 692.8M | 653.2M | 684.1M | 704.9M | 719.3M | 614.8M | 692.1M | 674.2M | 743.4M | 665.9M | 779.1M |
| Long-term debt | 1.9B | 1.9B | 1.8B | 2B | 2B | 2.1B | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B |
| Total liabilities | 2.9B | 3B | 2.9B | 3.1B | 3.1B | 3.1B | 3.2B | 3.3B | 3.2B | 3.2B | 3.2B | 3.2B |
| Shareholders' equity | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.9B | 2B | 2B | 2.1B | 2.1B |
| Total debt | 1.9B | 1.9B | 1.8B | 2B | 2B | 2.1B | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B |
| Net debt | 1.8B | 1.7B | 1.7B | 1.9B | 1.9B | 1.9B | 2.1B | 2B | 2B | 2B | 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 | 121.9M | 59.5M | 171.2M | 130.8M | 123.8M | 161.5M | 180.4M | 145M | 130.4M | 152.1M |
| Depreciation & amortization | 77.7M | 87.3M | 145.1M | 141.2M | 138.8M | 143.2M | 147M | 159.8M | 174.7M | 178.3M |
| Stock-based compensation | 13.3M | 17.5M | 17.1M | 24M | 16.9M | 22.4M | 24.4M | 19.9M | 21.9M | 22.1M |
| Change in working capital | -45.5M | 22.8M | -88M | -11M | 89.6M | -208.7M | -51.4M | 84.7M | -19.2M | -45.7M |
| Operating cash flow | 203.2M | 186.9M | 280.7M | 293.5M | 329.5M | 245.3M | 291.3M | 389.9M | 266.3M | 263.5M |
| Capital expenditure | -59M | -54.3M | -65.3M | -50.8M | -85.8M | -93.2M | -128.4M | -114.1M | -138.1M | — |
| Investing cash flow | -111.5M | -1.8B | -61.8M | 7.4M | -109.5M | -94.7M | -375.3M | -319.2M | -407.1M | -95M |
| Dividends paid | -27.5M | -29.6M | -31.1M | -32.4M | -33.5M | -34.9M | -39.2M | -43.4M | -47.6M | -50.3M |
| Share repurchases | -23.2M | -21.8M | -4.7M | -3M | -3.4M | -2.7M | -4M | -2.6M | -39.6M | -60.7M |
| Financing cash flow | -56.1M | 1.7B | -248.1M | -324.3M | -251.5M | -186.4M | 133.7M | -8.2M | 76.2M | -117.8M |
| Net change in cash | 35.6M | 43.9M | -29.3M | -23.3M | -31.5M | -35.7M | 49.7M | 62.6M | -64.6M | 50.7M |
| Free cash flow | 132.4M | 111.4M | 185M | 207.2M | 244.3M | 117.2M | 126.5M | 259.3M | 163.2M | 121.2M |
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 | 37.6M | 45M | 31M | 51.3M | 55.3M | -7.3M | 13.3M | 41.8M | 67.2M | 29.7M | 21M | 67.8M |
| Depreciation & amortization | 42.2M | 40.7M | 43.5M | 41.1M | 44M | 46M | 42.6M | 44.7M | 45.6M | 45.5M | 46.4M | 46.1M |
| Stock-based compensation | 5.3M | 3.6M | 5.1M | 6.8M | 5.7M | 4.3M | 4.7M | 7.3M | 6.2M | 3.9M | 5.3M | 7.2M |
| Change in working capital | 2.4M | 87.7M | 24.9M | -44.1M | -5.1M | 5.1M | -30.1M | -8.7M | -17.5M | 4.4M | 672K | -40.7M |
| Operating cash flow | 91M | 154M | 99.6M | 70.2M | 36.7M | 59.8M | 17.8M | 75.4M | 99M | 106.7M | -4M | 121.1M |
| Capital expenditure | -25.3M | -8.8M | -42.7M | -46.8M | -22.3M | -26.3M | -32.5M | -30.6M | — | — | — | — |
| Investing cash flow | -115.8M | -19.7M | -42.7M | -301M | -42M | -26.1M | -121.4M | -30.6M | -63K | -6.1M | 0 | -11.6M |
| Dividends paid | -11.1M | -11.1M | -11.2M | -12.1M | -12.1M | -12.2M | -12.2M | -12.7M | -12.7M | -12.7M | -12.8M | -13.2M |
| Share repurchases | -8K | -7K | -6.2M | -15.6M | -17.6M | -187K | -44.4M | -16.3M | -64K | 15K | -2.9M | -45.8M |
| Financing cash flow | -4.1M | -46.5M | -25.9M | 171.9M | -45.1M | -21.3M | 110M | -99M | -49.2M | -78.5M | 40.9M | -60.4M |
| Net change in cash | -28.9M | 87.8M | 31M | -59M | -50.5M | 12.4M | 6.5M | -54.2M | 49.7M | 22.1M | 37M | 49.2M |
| Free cash flow | 81.3M | 152.1M | 4.1M | 34.7M | 65.2M | 59.2M | -85.9M | 79.1M | 68.9M | 59.1M | -61.7M | 74.5M |
| Oct 16, 2025 |
| $0.235 |
| Jul 31, 2025 | $0.235 |
| Apr 29, 2025 | $0.235 |
| Feb 6, 2025 | $0.2225 |
| Oct 17, 2024 | $0.2225 |
| Date | Ratio |
|---|---|
| Aug 7, 2006 | 2:1 |
| Nov 19, 2001 | 2:1 |
| Jun 2, 1992 | 3:2 |
| Jun 18, 1984 | 2:1 |
| Apr 29, 1977 | 2:1 |