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 | $0.97 | $1 | +3.1% | — | $1.3B | — |
| Q1 26 | $0.92 | $0.98 | +6.5% | — | $1.3B | — |
| Q4 25 | $0.93 | $0.97 | +4.3% | — | $1.3B | — |
| Q3 25 | $0.9 | $0.97 | +7.8% | — | $1.3B | — |
| Q2 25 | $0.85 | $0.88 | +3.5% | — | $1.3B | — |
| Q1 25 | $0.79 | $0.84 | +6.3% | — | $1.2B | — |
| Q4 24 | $0.86 | $0.91 | +5.8% | — | $1.2B | — |
| Q3 24 | $0.8 | $0.85 | +6.2% | — | $1.2B | — |
| Q2 24 | $0.72 | $0.79 | +9.7% | — | $1.2B | — |
| Q1 24 | $0.68 | $0.73 | +7.4% | — | $1.1B | — |
| Q4 23 | $0.74 | $0.82 | +10.8% | — | $1.1B | — |
| Q3 23 | $0.73 | $0.76 | +4.1% | — | $1.1B | — |
| Q2 23 | $0.69 | $0.72 | +4.3% | — | $1.1B | — |
| Q1 23 | $0.65 | $0.68 | +4.6% | — | $1.1B | — |
| Q4 22 | $0.68 | $0.7 | +2.9% | — | $1.1B | — |
| Q3 22 | $0.69 | $0.75 | +8.7% | — | $1.1B | — |
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 | — | $3.18 | — | — | $5.1B | — |
| FY24 | — | $2.88 | — | — | $4.8B | — |
| FY23 | — | $3.46 | — | — | $4.5B | — |
| FY22 | — | $1.92 | — | — | $4.4B |
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 | $2.6B | $2.7B | $3B | $3.5B | $3.7B | $4B | $4.4B | $4.5B | $4.8B | $5.1B |
| YoY change | +4.46% | +6.46% | +9.64% | +17.3% | +5.36% | +8.43% | +8.68% | +2.42% | +6.48% | +6.56% |
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 | 2.6B | 2.7B | 3B | 3.5B | 3.7B | 4B | 4.4B | 4.5B | 4.8B | 5.1B |
| Cost of revenue | 1.6B | 1.7B | 1.9B | 2.3B | 2.4B | 2.6B | 2.8B | 2.9B | 3.1B | 3.2B |
| Gross profit | 1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 1.7B | 1.8B |
| Gross margin | 39.5% | 38.6% | 36% | 34.8% | 34.8% | 35.6% | 35.1% | 35.1% | 35.5% | 36% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 644M | 679.6M | 693.9M | 794.9M | 789.8M | 865.7M | 938.4M | 913.1M | 967.1M | 1B |
| Operating expenses | 642.7M | 645.5M | 657.3M | 756.4M | 784.8M | 864.3M | 937.8M | 912.5M | 961.5M | 1B |
| Operating income | 337.5M | 363.8M | 382.9M | 436.9M | 463.1M | 509.2M | 556M | 626.7M | 702.1M | 760.3M |
| Operating margin | 13.1% | 13.3% | 12.8% | 12.4% | 12.5% | 12.7% | 12.7% | 14% | 14.7% | 15% |
| Non-operating income, net | 8.3M | -11.5M | 16.3M | 6M | -13.7M | 25.4M | -38.5M | 23.5M | 22M | 19.5M |
| Pretax income | 329.6M | 320.6M | 362M | 399.4M | 400.5M | 483.1M | 465.2M | 602.2M | 676.8M | 730.1M |
| Income tax | 62.1M | 59.7M | 80.8M | 94.5M | 92.2M | 113.7M | 111.8M | -29M | 163.2M | 177.7M |
| Net income | 267.5M | 260.8M | 281.3M | 304.9M | 308.3M | 369.4M | 353.4M | 631.3M | 513.7M | 552.5M |
| Net margin | 10.4% | 9.53% | 9.37% | 8.66% | 8.31% | 9.19% | 8.08% | 14.1% | 10.8% | 10.9% |
| EBITDA | 428.5M | 459M | 497.6M | 574.7M | 633.5M | 696.5M | 691.3M | 764.1M | 849.6M | 901.3M |
| EPS | 1.3 | 1.36 | 1.48 | 1.6 | 1.62 | 1.97 | 1.92 | 3.46 | 2.88 | 3.18 |
| Diluted EPS | 1.28 | 1.34 | 1.45 | 1.56 | 1.57 | 1.91 | 1.88 | 3.41 | 2.85 | 3.13 |
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 | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Cost of revenue | 733M | 738.7M | 734.8M | 759.8M | 779.5M | 803M | 785.9M | 804.4M | 821.6M | 837M | 824.4M | 853.1M |
| Gross profit | 402.8M | 407.6M | 396.5M | 416.4M | 431.4M | 445.8M | 429M | 450.1M | 469.7M | 482.3M | 471.7M | 490.3M |
| Gross margin | 35.5% | 35.6% | 35% | 35.4% | 35.6% | 35.7% | 35.3% | 35.9% | 36.4% | 36.6% | 36.4% | 36.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 229.7M | 237.4M | 235M | 239.6M | 243.3M | 249.2M | 241.1M | 266.4M | 262.1M | 277.1M | 270.3M | 294.1M |
| Operating expenses | 229.6M | 237.5M | 229.6M | 239.6M | 243.3M | 249.1M | 241M | 266.3M | 262M | 277.1M | 270M | 294.1M |
| Operating income | 165.7M | 162.6M | 160M | 170.3M | 181.7M | 190.2M | 183.7M | 179.4M | 199.4M | 197.8M | 198.6M | 192.9M |
| Operating margin | 14.6% | 14.2% | 14.1% | 14.5% | 15% | 15.2% | 15.1% | 14.3% | 15.4% | 15% | 15.3% | 14.4% |
| Non-operating income, net | 2.5M | 8.8M | 6.6M | 5.7M | 6.2M | 3.4M | 3M | 10.8M | 2.8M | 2.9M | 7M | 13.1M |
| Pretax income | 154.9M | 158.5M | 156.4M | 162.4M | 175.5M | 182.5M | 175.2M | 176.7M | 189.4M | 188.8M | 194M | 190.9M |
| Income tax | 37.3M | -132.8M | 39.4M | 40.4M | 42.7M | 40.6M | 44.4M | 44M | 43.5M | 45.7M | 46M | 45.1M |
| Net income | 117.6M | 291.3M | 116.9M | 122M | 132.8M | 141.9M | 130.9M | 132.7M | 145.8M | 143.1M | 148M | 145.7M |
| Net margin | 10.4% | 25.4% | 10.3% | 10.4% | 11% | 11.4% | 10.8% | 10.6% | 11.3% | 10.8% | 11.4% | 10.8% |
| EBITDA | 194.8M | 201.6M | 196.4M | 203.3M | 220.8M | 229.1M | 212.8M | 215.9M | 237.5M | 235M | 229.3M | 229.2M |
| EPS | 0.65 | 1.61 | 0.65 | 0.68 | 0.75 | 0.81 | 0.75 | 0.76 | 0.84 | 0.83 | 0.87 | 0.86 |
| Diluted EPS | 0.64 | 1.59 | 0.64 | 0.67 | 0.74 | 0.79 | 0.73 | 0.75 | 0.83 | 0.82 | 0.86 | 0.86 |
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 | 5B | 6.2B | 5.1B | 8B | 7.9B | 10B | 8.5B | 6.3B | 7.7B | 8.1B | 5.5B |
| Enterprise value | 5.5B | 6.9B | 6.1B | 9.4B | 9.2B | 11.1B | 9.6B | 7.2B | 8.4B | 8.7B | 6.5B |
| Shares outstanding | 206.9M | 193.9M | 190.7M | 190.1M | 190.4M | 187.8M | 184.2M | 182.3M | 178.4M | 173.9M | 173.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.8 | 23.6 | 18.3 | 26.3 | 25.5 | 27 | 24.1 | 10 | 14.9 | 14.7 | 9.7 |
| P/S | 1.96 | 2.25 | 1.71 | 2.28 | 2.12 | 2.48 | 1.95 | 1.41 | 1.61 | 1.6 | 1.04 |
| P/B | 3.91 | 4.32 | 3.66 | 4.75 | 4.29 | 5.25 | 4.67 | 2.81 | 3.21 | 3.19 | 2.1 |
| EV/EBITDA | 12.9 | 15 | 12.2 | 16.3 | 14.5 | 15.9 | 13.9 | 9.49 | 9.93 | 9.65 | 7.34 |
| EV/Sales | 2.14 | 2.51 | 2.03 | 2.66 | 2.47 | 2.75 | 2.19 | 1.62 | 1.77 | 1.71 | 1.23 |
| Earnings yield | 5.31% | 4.24% | 5.47% | 3.8% | 3.91% | 3.71% | 4.14% | 9.97% | 6.7% | 6.79% | 10.3% |
| FCF yield | 5.1% | 4.64% | 3.48% | 3.98% | 6.4% | 6.39% | 4.56% | 6.83% | 6.92% | 8.9% | 8.75% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.5% | 38.6% | 36% | 34.8% | 34.8% | 35.6% | 35.1% | 35.1% | 35.5% | 36% | 36.5% |
| Operating margin | 13.1% | 13.3% | 12.8% | 12.4% | 12.5% | 12.7% | 12.7% | 14% | 14.7% | 15% | 15% |
| Net margin | 10.4% | 9.53% | 9.37% | 8.66% | 8.31% | 9.19% | 8.08% | 14.1% | 10.8% | 10.9% | 11.1% |
| ROE | 20.8% | 18.3% | 20% | 18% | 16.8% | 19.5% | 19.4% | 28.1% | 21.5% | 21.7% | 22.4% |
| ROA | 9.27% | 7.56% | 7.97% | 6.84% | 6.33% | 7.43% | 7.7% | 13.1% | 10.3% | 9.46% | 9.18% |
| ROIC | 15.5% | 13.8% | 12.7% | 10.9% | 11.4% | 13% | 14.7% | 19.8% | 16.8% | 18.5% | 17.2% |
| Return on tangible assets | 45.4% | 50.9% | 72.6% | 36.1% | 30.6% | 31.5% | 33.9% | 47.4% | 32.2% | 13.8% | 33.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.68 | 1.71 | 1.39 | 1.7 | 1.45 | 1.47 | 1.61 | 1.44 | 2.16 | 1.66 | 2 |
| Quick ratio | 1.68 | 1.71 | 1.39 | 1.7 | 1.45 | 1.47 | 1.61 | 1.44 | 2.16 | 1.66 | 2 |
| Debt / equity | 0.7 | 0.86 | 0.93 | 1.09 | 1.08 | 1.05 | 0.93 | 0.67 | 0.6 | 0.69 | 0.54 |
| Debt / assets | 0.31 | 0.35 | 0.37 | 0.41 | 0.41 | 0.4 | 0.37 | 0.31 | 0.29 | 0.3 | 0.26 |
| Net debt / EBITDA | 1.12 | 1.56 | 1.89 | 2.38 | 2.06 | 1.58 | 1.52 | 1.2 | 0.91 | 0.62 | 0.96 |
| Interest coverage | 15.1 | 9.03 | 8.46 | 8.87 | 8.12 | 9.29 | 9.01 | 10.1 | 9.51 | 10.9 | 10.6 |
| Effective tax rate | 18.8% | 18.6% | 22.3% | 23.7% | 23% | 23.5% | 24% | 0% | 24.1% | 24.3% | 23.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 12.4 | 14.1 | 15.7 | 18.5 | 19.5 | 21.4 | 23.7 | 24.6 | 26.7 | 29.2 | 30.7 |
| EPS (basic) | 1.3 | 1.36 | 1.48 | 1.6 | 1.62 | 1.97 | 1.92 | 3.46 | 2.88 | 3.18 | 3.18 |
| EPS (diluted) | 1.28 | 1.34 | 1.45 | 1.56 | 1.57 | 1.91 | 1.88 | 3.41 | 2.85 | 3.13 | 3.36 |
| Book value per share | 6.22 | 7.35 | 7.36 | 8.89 | 9.63 | 10.1 | 9.91 | 12.3 | 13.4 | 14.7 | 15.5 |
| FCF per share | 1.24 | 1.47 | 0.94 | 1.68 | 2.65 | 3.39 | 2.11 | 2.37 | 2.97 | 4.17 | 3.22 |
| Cash per share | 2.04 | 2.6 | 1.93 | 2.46 | 3.57 | 4.79 | 3.51 | 3.2 | 3.76 | 6.92 | 3.1 |
| Capex per share | 0.39 | 0.29 | 0.44 | 0.38 | 0.37 | 0.25 | 0.27 | 0.3 | 0.45 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.17% | 2.03% | 2.81% | 2.08% | 1.88% | 1.17% | 1.16% | 1.24% | 1.68% | — | — |
| Capex / operating cash flow | 22.8% | 17.4% | 21.4% | 22.4% | 12.6% | 7.66% | 11.6% | 10.4% | 12.8% | — | — |
| Payout ratio | — | 17.9% | 20.3% | 21.2% | 24.1% | 21.8% | 26% | 15.8% | 21.1% | 21.3% | 21.3% |
| Dividend yield | — | 0.76% | 1.11% | 0.81% | 0.94% | 0.81% | 1.08% | 1.58% | 1.42% | 1.45% | 2.31% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.188 |
| Jun 10, 2026 | $0.188 |
| Mar 16, 2026 | $0.188 |
| — |
| FY21 | — | $1.97 | — | — | $4B | — |
| FY20 | — | $1.62 | — | — | $3.7B | — |
| FY19 | — | $1.6 | — | — | $3.5B | — |
| FY18 | — | $1.48 | — | — | $3B | — |
| FY17 | — | $1.36 | — | — | $2.7B | — |
| FY16 | — | $1.3 | — | — | $2.6B | — |
| 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 | $1.1B | $1.1B | $1.1B | $1.2B | $1.2B | $1.2B | $1.2B | $1.3B | $1.3B | $1.3B | $1.3B | $1.3B |
| YoY change | +2.23% | +3.96% | +3.85% | +6.39% | +6.62% | +8.94% | +7.4% | +6.65% | +6.63% | +5.65% | +6.68% | +7.1% |
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 | 422.6M | 504.5M | 368.4M | 467.1M | 680.4M | 899.5M | 646.8M | 583.7M | 671.6M | 1.2B |
| Receivables | 615.3M | 693.1M | 774.2M | 914.3M | 881M | 887.7M | 994.8M | 1.1B | 1.2B | 1.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.2B | 1.4B | 1.4B | 1.6B | 1.7B | 1.9B | 1.8B | 1.9B | 2.1B | 2.7B |
| Property, plant & equipment | 148.7M | 161M | 169.6M | 575.8M | 544.3M | 478.7M | 367.1M | 348.1M | 377M | 361.2M |
| Goodwill & intangibles | 2.3B | 2.9B | 3.1B | 3.6B | 3.9B | 3.8B | 3.5B | 3.5B | 3.4B | 1.8B |
| Total assets | 2.9B | 3.4B | 3.5B | 4.5B | 4.9B | 5B | 4.6B | 4.8B | 5B | 5.8B |
| Accounts payable | 9.8M | 15.1M | 42.6M | 22M | 13.9M | 25M | 35.8M | 27.7M | 36.5M | 27.5M |
| Short-term debt | 200.5M | 210.8M | 330.3M | 170.9M | 358.1M | 463.6M | 246.8M | 503.4M | 87.4M | 437.7M |
| Total current liabilities | 731.4M | 838.8M | 976.3M | 910.2M | 1.2B | 1.3B | 1.1B | 1.3B | 963.7M | 1.6B |
| Long-term debt | 700.7M | 1B | 977.4M | 1.7B | 1.6B | 1.5B | 1.5B | 999.6M | 1.4B | 1.3B |
| Total liabilities | 1.6B | 2B | 2.1B | 2.8B | 3B | 3.1B | 2.8B | 2.6B | 2.6B | 3.3B |
| Shareholders' equity | 1.3B | 1.4B | 1.4B | 1.7B | 1.8B | 1.9B | 1.8B | 2.2B | 2.4B | 2.5B |
| Total debt | 901.2M | 1.2B | 1.3B | 1.8B | 2B | 2B | 1.7B | 1.5B | 1.4B | 1.8B |
| Net debt | 478.6M | 715.7M | 939.3M | 1.4B | 1.3B | 1.1B | 1.1B | 919.3M | 796.8M | 910.7M |
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 | 541M | 583.7M | 478.4M | 914.2M | 1B | 671.6M | 561.6M | 663.3M | 740.8M | 1.2B | 928.1M | 517.4M |
| Receivables | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B | 1.4B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.9B | 1.9B | 1.8B | 2.3B | 2.4B | 2.1B | 1.9B | 2.1B | 2.2B | 2.7B | 2.4B | 2.2B |
| Property, plant & equipment | 356.3M | 348.1M | 392.9M | 394.2M | 393.3M | 377M | 395.5M | 414.1M | 361M | 361.2M | 368.1M | 382.2M |
| Goodwill & intangibles | 3.5B | 3.5B | 3.5B | 3.4B | 3.4B | 3.4B | 3.4B | 3.7B | 3.7B | 3.7B | 3.7B | 3.7B |
| Total assets | 4.6B | 4.8B | 4.7B | 5.2B | 5.3B | 5B | 4.9B | 5.3B | 5.4B | 5.8B | 5.6B | 5.4B |
| Accounts payable | 26.7M | 27.7M | 28M | 28.4M | 18.5M | 36.5M | 37.3M | 43.9M | 34.8M | 27.5M | 26.2M | 16.1M |
| Short-term debt | 143.2M | 503.4M | 531.8M | 481.8M | 485.7M | 87.4M | 88.8M | 525M | 437.5M | 437.7M | 439.4M | 97.6M |
| Total current liabilities | 979M | 1.3B | 1.2B | 1.2B | 1.3B | 963.7M | 791.7M | 1.4B | 1.5B | 1.6B | 1.4B | 1.1B |
| Long-term debt | 1.4B | 999.6M | 1B | 1.4B | 1.4B | 1.4B | 1.4B | 1B | 991.6M | 1.3B | 1.3B | 1.3B |
| Total liabilities | 2.6B | 2.6B | 2.4B | 2.8B | 2.9B | 2.6B | 2.4B | 2.7B | 2.8B | 3.3B | 3.1B | 2.8B |
| Shareholders' equity | 2B | 2.2B | 2.3B | 2.3B | 2.4B | 2.4B | 2.5B | 2.6B | 2.5B | 2.5B | 2.5B | 2.6B |
| Total debt | 1.5B | 1.5B | 1.5B | 1.9B | 1.9B | 1.4B | 1.4B | 1.5B | 1.4B | 1.8B | 1.8B | 1.4B |
| Net debt | 999.3M | 919.3M | 1.1B | 959.7M | 835.3M | 796.8M | 882.5M | 868.3M | 688.3M | 910.7M | 1.2B | 897.2M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 267.5M | 260.8M | 281.3M | 304.9M | 308.3M | 369.4M | 353.4M | 631.3M | 513.7M | 552.5M |
| Depreciation & amortization | 81.7M | 94.9M | 103.7M | 128.7M | 159.8M | 167.6M | 129.5M | 104M | 96.3M | 95M |
| Stock-based compensation | 25.1M | 35.7M | 49M | 83.9M | 74M | 82M | 77.4M | 88.6M | 66.4M | 89.6M |
| Change in working capital | -49.1M | -59.4M | -50.5M | -143.4M | 30M | -63K | -98.2M | -139M | -87.8M | -50.6M |
| Operating cash flow | 357.3M | 318.7M | 394.8M | 326M | 550.5M | 613M | 436.2M | 530.3M | 625.3M | 812.9M |
| Capital expenditure | -81.4M | -55.5M | -84.3M | -73.2M | -69.6M | -47M | -50.6M | -55.4M | -80.1M | — |
| Investing cash flow | -118.9M | -345.5M | -200.6M | -323.3M | -256.2M | -118.8M | -32.8M | -75.6M | -103.5M | -407M |
| Dividends paid | — | -46.7M | -57.1M | -64.7M | -74.2M | -80.5M | -91.8M | -100M | -108.5M | -117.7M |
| Share repurchases | -345.2M | -219.8M | -154.2M | -30M | -137.1M | -298.2M | -214.1M | -225.5M | -252.7M | -283M |
| Financing cash flow | -293.5M | -227.5M | -244.3M | -581.5M | -487.9M | -547.2M | -636.5M | -750.5M | -479.8M | -175.9M |
| Net change in cash | -55.2M | -254.3M | -50M | -578.8M | -193.6M | -53M | -233.1M | -295.7M | 42.1M | 229.9M |
| Free cash flow | 257M | 285.4M | 179.1M | 319.1M | 503.9M | 637M | 389.3M | 432M | 530.2M | 724.3M |
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 | 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 | 117.6M | 291.3M | 116.9M | 122M | 132.8M | 141.9M | 130.9M | 132.7M | 145.8M | 143.1M | 148M | 145.7M |
| Depreciation & amortization | 25.1M | 25.6M | 24.2M | 23.8M | 23.8M | 24.4M | 21.2M | 21.5M | 26.2M | 26M | 20.8M | 20.6M |
| Stock-based compensation | 22.3M | 24.7M | 9.2M | 18.4M | 19.7M | 19.1M | 20M | 21.8M | 22.2M | 25.6M | 22.3M | 26.4M |
| Change in working capital | -61.4M | -56.4M | -39.9M | -13.5M | -50.5M | 16M | 8.8M | -57.9M | -31.4M | 29.9M | -31M | -156.5M |
| Operating cash flow | 100.2M | 134.8M | 122.6M | 155.6M | 125.4M | 221.7M | 189.5M | 177.4M | 308.4M | 286.7M | -23.5M | 72.4M |
| Capital expenditure | -13.3M | -18.1M | -24M | -19.2M | -19.8M | -17.2M | -22M | — | — | — | — | — |
| Investing cash flow | -13.3M | -18.1M | -24M | -19.2M | -19.8M | -17.2M | 1.4M | -21M | 237K | 0 | 0 | 350M |
| Dividends paid | -24.9M | -24.8M | -27.5M | -27.3M | -26.9M | -26.7M | -29.8M | -29.6M | -29.3M | -29M | -31.8M | -31.6M |
| Share repurchases | 0 | -75M | -30M | -62.7M | -75M | -85M | -63M | -30M | -90M | -100M | -70M | -50M |
| Financing cash flow | -127.2M | -187.9M | -44.2M | -198.8M | -112M | -521.5M | -101.7M | 16.6M | -298M | 211.3M | -188.7M | -439.6M |
| Net change in cash | -40.2M | -71.2M | 54.5M | -62.3M | -6.4M | -317.1M | 89.1M | 173M | 10.6M | 498M | -212.2M | -17.2M |
| Free cash flow | 147.4M | 173M | -50.2M | 189.4M | 208.2M | 182.8M | 17.9M | 152.8M | 288.9M | 264.8M | -55M | 49.9M |
| Sep 11, 2025 |
| $0.17 |
| Jun 18, 2025 | $0.17 |
| Mar 11, 2025 | $0.17 |
| Dec 9, 2024 | $0.1525 |
| Sep 11, 2024 | $0.1525 |