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 | $14.8 | $19.5 | +31.2% | — | $1.3B | — |
| Q1 26 | $13.1 | $16.8 | +28.1% | — | $1.2B | — |
| Q4 25 | $14.1 | $11.4 | -18.5% | — | $1.3B | — |
| Q3 25 | $11.2 | $14.1 | +25.4% | — | $1.3B | — |
| Q2 25 | $10.2 | $14.3 | +41.2% | — | $1.2B | — |
| Q1 25 | $10.8 | $11.6 | +7.8% | — | $1.2B | — |
| Q4 24 | $22.1 | $22.6 | +2.1% | — | $1.2B | — |
| Q3 24 | $15.3 | $17.3 | +12.7% | — | $1.2B | — |
| Q2 24 | $8.74 | $12.7 | +45.3% | — | $1.2B | — |
| Q1 24 | $8.96 | $11.2 | +25.4% | — | $1.2B | — |
| Q4 23 | $12.5 | $10.9 | -12.7% | — | $1.2B | — |
| Q3 23 | $7.9 | $10.4 | +32.3% | — | $1.1B | — |
| Q2 23 | $10.2 | $13 | +27.0% | — | $1.1B | — |
| Q1 23 | $8.87 | $8.36 | -5.7% | — | $1B | — |
| Q4 22 | $18.8 | $18.8 | -0.2% | — | $1.1B | — |
| Q3 22 | $13.6 | $15.7 | +15.2% | — | $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 | — | $67.1 | — | — | $4.9B | — |
| FY24 | — | $164.6 | — | — | $4.8B | — |
| FY23 | — | $44 | — | — | $4.4B | — |
| FY22 | — | $13.8 | — | — | $3.9B |
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 | $2.5B | $2.6B | $2.7B | $2.9B | $2.9B | $3.2B | $3.9B | $4.4B | $4.8B | $4.9B |
| YoY change | -4.03% | +4.43% | +4.02% | +8.76% | -1.47% | +10.3% | +23.2% | +12.5% | +8.52% | +2.52% |
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 | 2.5B | 2.6B | 2.7B | 2.9B | 2.9B | 3.2B | 3.9B | 4.4B | 4.8B | 4.9B |
| Cost of revenue | 1.3B | 1.5B | 1.6B | 1.9B | 1.9B | 2.1B | 2.7B | 3.1B | 3.3B | 3.4B |
| Gross profit | 1.2B | 1.1B | 1.1B | 983.9M | 977M | 1.1B | 1.3B | 1.3B | 1.5B | 1.5B |
| Gross margin | 48.8% | 43.9% | 41.1% | 33.6% | 33.8% | 33.6% | 32.3% | 29.7% | 30.6% | 29.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 896.1M | 887.8M | 750.9M | 717.7M | 715.4M | 831.9M | 921.7M | 1B | 1.1B | 1.1B |
| Operating expenses | 2.2B | 2.3B | 2.4B | 2.7B | 715.4M | 831.9M | 921.7M | 1B | 1.1B | 1.1B |
| Operating income | 224.5M | 146M | 254.3M | 153.7M | 130.6M | 110.3M | 212.9M | 168.5M | 265.3M | 247.3M |
| Operating margin | 9.04% | 5.63% | 9.43% | 5.24% | 4.52% | 3.46% | 5.42% | 3.82% | 5.54% | 5.03% |
| Non-operating income, net | 58.5M | 64.1M | 101.8M | 296.4M | 311.1M | 369.8M | -40M | 186.7M | 935.7M | 312.9M |
| Pretax income | 250.7M | 182.8M | 323.5M | 426.5M | 407.3M | 449.6M | 121.7M | 299M | 1B | 449.7M |
| Income tax | 81.2M | -119.7M | 52.1M | 98.6M | 107.3M | 96.3M | 51.3M | 87.3M | 292.1M | 146.4M |
| Net income | 169.5M | 302.5M | 271.4M | 327.9M | 300M | 353.3M | 70.4M | 211.7M | 732.6M | 303.3M |
| Net margin | 6.83% | 11.7% | 10.1% | 11.2% | 10.4% | 11.1% | 1.79% | 4.8% | 15.3% | 6.17% |
| EBITDA | 394.6M | 339.6M | 490.3M | 539.9M | 452M | 484.7M | 743.3M | 608.2M | 1.3B | 572.1M |
| EPS | 29.9 | 54.2 | 50.5 | 61.7 | 58.3 | 70.7 | 13.8 | 44 | 164.6 | 67.1 |
| Diluted EPS | 29.8 | 53.9 | 50.2 | 61.2 | 58.1 | 70.5 | 13.8 | 43.8 | 163.4 | 66.5 |
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 | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B |
| Cost of revenue | 781.6M | 826.3M | 820M | 831.9M | 826.8M | 845.9M | 819.4M | 839.4M | 904.4M | 878.5M | 857.2M | 910.5M |
| Gross profit | 329.9M | 340.5M | 332.7M | 353.4M | 380.4M | 399.9M | 346.6M | 376.3M | 374.5M | 372.5M | 378.8M | 392M |
| Gross margin | 29.7% | 29.2% | 28.9% | 29.8% | 31.5% | 32.1% | 29.7% | 31% | 29.3% | 29.8% | 30.6% | 30.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 254.8M | 266M | 264M | 269M | 269M | 274.9M | 270.7M | 276.7M | 276.1M | 286.7M | 277.5M | 284.1M |
| Operating expenses | 254.8M | 266M | 264M | 269M | 269M | 274.9M | 270.7M | 276.7M | 276.1M | 286.7M | 277.5M | 284.1M |
| Operating income | 41.2M | 40.8M | 35.4M | 52.2M | 81.6M | 96M | 47.5M | 72.8M | 69.4M | 57.7M | 76.9M | 83.6M |
| Operating margin | 3.71% | 3.5% | 3.07% | 4.4% | 6.76% | 7.71% | 4.07% | 5.98% | 5.42% | 4.61% | 6.22% | 6.42% |
| Non-operating income, net | -43.1M | 54.8M | 150.5M | 22.3M | 55M | 707.8M | 65.9M | 3.7M | 129.4M | 113.9M | -22.5M | 249.1M |
| Pretax income | -11.7M | 72.6M | 168.8M | -14.7M | 113M | 757.6M | 33.6M | 60.6M | 183M | 172.4M | 40.7M | 317.5M |
| Income tax | 9.4M | 16.9M | 43.5M | 4.1M | 38.5M | 206M | 7.9M | 20.2M | 56.8M | 61.5M | 9.9M | 35.1M |
| Net income | -21.1M | 55.7M | 125.3M | -18.8M | 74.5M | 551.6M | 25.7M | 40.4M | 126.2M | 110.9M | 30.8M | 282.4M |
| Net margin | -1.9% | 4.77% | 10.9% | -1.59% | 6.17% | 44.3% | 2.21% | 3.32% | 9.87% | 8.86% | 2.49% | 21.7% |
| EBITDA | 228.6M | 126.9M | 133.1M | 129.8M | 180.1M | 862.3M | 119M | 148.6M | 162.5M | 142.1M | 184.8M | 276M |
| EPS | -5.02 | — | 27.9 | -4.79 | 16.5 | 126.6 | 5.5 | 8.43 | 28.2 | 24.9 | 6.68 | 65.5 |
| Diluted EPS | -5.02 | — | 27.7 | -4.79 | 16.4 | 125.5 | 5.45 | 8.35 | 27.9 | 24.7 | 6.62 | 64.9 |
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 | 2.8B | 3.1B | 3.4B | 3.4B | 2.7B | 3.1B | 2.9B | 3.2B | 3.8B | 4.8B | 4.8B |
| Enterprise value | 2.2B | 2.6B | 3.1B | 3.7B | 2.8B | 3.3B | 3.3B | 3.6B | 3.9B | 4.7B | 5.2B |
| Shares outstanding | 5.6M | 5.5M | 5.3M | 5.3M | 5.1M | 5M | 4.8M | 4.6M | 4.4M | 4.3M | 4.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.8 | 10.2 | 12.6 | 10.3 | 9.11 | 8.83 | 41.4 | 15.3 | 5.2 | 15.7 | 9.18 |
| P/S | 1.15 | 1.19 | 1.27 | 1.15 | 0.95 | 0.98 | 0.74 | 0.73 | 0.8 | 0.97 | 0.95 |
| P/B | 1.16 | 1.06 | 1.17 | 1.02 | 0.73 | 0.71 | 0.78 | 0.81 | 0.88 | 0.98 | 1.01 |
| EV/EBITDA | 5.68 | 7.73 | 6.37 | 6.78 | 6.11 | 6.81 | 4.46 | 5.95 | 2.96 | 8.26 | 7.83 |
| EV/Sales | 0.9 | 1.01 | 1.16 | 1.25 | 0.96 | 1.04 | 0.84 | 0.82 | 0.81 | 0.96 | 1.02 |
| Earnings yield | 5.95% | 9.82% | 7.94% | 9.71% | 11% | 11.3% | 2.42% | 6.55% | 19.2% | 6.37% | 10.9% |
| FCF yield | 6.84% | 6.74% | 5.53% | 2.12% | 5.16% | 1.28% | 5.25% | 5.15% | 8.5% | 5.79% | 5.54% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.8% | 43.9% | 41.1% | 33.6% | 33.8% | 33.6% | 32.3% | 29.7% | 30.6% | 29.9% | 30.1% |
| Operating margin | 9.04% | 5.63% | 9.43% | 5.24% | 4.52% | 3.46% | 5.42% | 3.82% | 5.54% | 5.03% | 19.7% |
| Net margin | 6.83% | 11.7% | 10.1% | 11.2% | 10.4% | 11.1% | 1.79% | 4.8% | 15.3% | 6.17% | 10.7% |
| ROE | 6.91% | 10.4% | 9.31% | 9.86% | 7.96% | 8.01% | 1.88% | 5.29% | 16.9% | 6.23% | 11.9% |
| ROA | 3.82% | 6.13% | 5.7% | 5.53% | 4.65% | 4.76% | 1.07% | 2.95% | 9.54% | 3.61% | 4.39% |
| ROIC | 8.21% | 5.93% | 8.12% | 3.27% | 2.54% | 1.89% | 2.97% | 2.72% | 4.33% | 3.45% | 4.51% |
| Return on tangible assets | 9.22% | 18.2% | 18.8% | 13.6% | 10.6% | 10.6% | 2.56% | 5.99% | 17.3% | 6.37% | 12.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.29 | 1.98 | 1.89 | 1.6 | 1.87 | 1.58 | 1.47 | 1.5 | 1.75 | 1.75 | 1.86 |
| Quick ratio | 2.24 | 1.91 | 1.8 | 1.48 | 1.74 | 1.46 | 1.27 | 1.26 | 1.5 | 1.53 | 1.59 |
| Debt / equity | 0.2 | 0.17 | 0.16 | 0.33 | 0.27 | 0.26 | 0.32 | 0.31 | 0.27 | 0.27 | 0.3 |
| Debt / assets | 0.11 | 0.1 | 0.1 | 0.18 | 0.16 | 0.15 | 0.18 | 0.17 | 0.15 | 0.16 | 0.16 |
| Net debt / EBITDA | -1.53 | -1.34 | -0.59 | 0.52 | 0.06 | 0.37 | 0.54 | 0.63 | 0.04 | -0.06 | 0.12 |
| Interest coverage | 8.08 | 6.39 | 9.54 | 15.3 | 11.6 | 14.2 | 3.24 | 5.72 | 6.5 | 4.79 | 14.8 |
| Effective tax rate | 32.4% | 0% | 16.1% | 23.1% | 26.3% | 21.4% | 42.1% | 29.2% | 28.5% | 32.6% | 22.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 446.5 | 469.9 | 505.5 | 554.8 | 563.8 | 643.5 | 813.7 | 951.7 | 1.1K | 1.1K | 1.2K |
| EPS (basic) | 29.9 | 54.2 | 50.5 | 61.7 | 58.3 | 70.7 | 13.8 | 44 | 164.6 | 67.1 | 67.1 |
| EPS (diluted) | 29.8 | 53.9 | 50.2 | 61.2 | 58.1 | 70.5 | 13.8 | 43.8 | 163.4 | 66.5 | 123.7 |
| Book value per share | 441.3 | 528.5 | 546.9 | 629.5 | 735 | 891.1 | 778.1 | 862.7 | 990.5 | 1.1K | 1.1K |
| FCF per share | 35 | 37.7 | 35.4 | 13.6 | 27.5 | 8.06 | 31.7 | 35.9 | 74.1 | 63.6 | 57.5 |
| Cash per share | 197.4 | 171.7 | 144 | 151.4 | 195.5 | 196 | 164.2 | 186.9 | 256.1 | 313.1 | 294.2 |
| Capex per share | 12 | 10.9 | 18.4 | 17.7 | 13.6 | 32.8 | 17.1 | 20.1 | 19 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.68% | 2.33% | 3.64% | 3.19% | 2.41% | 5.1% | 2.11% | 2.12% | 1.73% | — | — |
| Capex / operating cash flow | 27.1% | 22.3% | 23.1% | 20.3% | 12.7% | 31.7% | 26.9% | 20.3% | 6.36% | — | — |
| Payout ratio | 16.1% | 9.37% | 10.5% | 9.01% | 9.99% | 8.53% | 43.6% | 14.6% | 4.14% | 10.3% | 5.95% |
| Dividend yield | 0.96% | 0.92% | 0.84% | 0.88% | 1.1% | 0.97% | 1.05% | 0.96% | 0.8% | 0.66% | 0.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 16, 2026 | $1.88 |
| Apr 16, 2026 | $1.88 |
| Feb 4, 2026 | $1.88 |
| — |
| FY21 | — | $70.7 | — | — | $3.2B | — |
| FY20 | — | $58.3 | — | — | $2.9B | — |
| FY19 | — | $61.7 | — | — | $2.9B | — |
| FY18 | — | $50.5 | — | — | $2.7B | — |
| FY17 | — | $54.2 | — | — | $2.6B | — |
| FY16 | — | $29.9 | — | — | $2.5B | — |
| 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 | $1.2B | $1.2B | $1.2B | $1.2B | $1.2B | $1.2B | $1.2B | $1.3B | $1.3B | $1.2B | $1.3B |
| YoY change | +9.79% | +9.66% | +11.7% | +7.27% | +8.6% | +6.77% | +1.15% | +2.57% | +5.94% | +0.42% | +6.01% | +7.13% |
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 | 1.1B | 947.2M | 767.8M | 800.1M | 1B | 970.3M | 791.7M | 866.9M | 1.1B | 1.4B |
| Receivables | 591.9M | 600.2M | 538M | — | — | 589.6M | 504.8M | 496.2M | 477.8M | 519.1M |
| Inventory | 34.8M | 60.6M | 69.5M | 120.8M | 120.6M | 141.5M | 226.8M | 297.2M | 295.8M | 303.4M |
| Total current assets | 1.9B | 1.7B | 1.5B | 1.7B | 1.8B | 1.8B | 1.7B | 1.8B | 2.1B | 2.4B |
| Property, plant & equipment | 145.4M | 151.4M | 184.4M | 777.9M | 664.2M | 694.3M | 729.1M | 730.7M | 688.8M | 707.6M |
| Goodwill & intangibles | 2.6B | 3.3B | 3.3B | 3.5B | 3.6B | 4.1B | 3.8B | 3.7B | 3.4B | 3.6B |
| Total assets | 4.4B | 4.9B | 4.8B | 5.9B | 6.4B | 7.4B | 6.6B | 7.2B | 7.7B | 8.4B |
| Accounts payable | 352.4M | 385.9M | 337.1M | 367M | 106.2M | 127M | 136.2M | 154.5M | 160.4M | 181M |
| Short-term debt | 6.1M | 6.7M | 6.4M | 174.9M | 93.2M | 219.4M | 225.8M | 131M | 84.8M | 239.4M |
| Total current liabilities | 819M | 878.6M | 812.2M | 1B | 949.6M | 1.2B | 1.1B | 1.2B | 1.2B | 1.4B |
| Long-term debt | 485.7M | 486.6M | 470.8M | 907.7M | 935M | 931M | 964.2M | 1.1B | 1.1B | 1.1B |
| Total liabilities | 2B | 2B | 1.8B | 2.6B | 2.7B | 3B | 2.8B | 3.2B | 3.3B | 3.5B |
| Shareholders' equity | 2.5B | 2.9B | 2.9B | 3.3B | 3.8B | 4.4B | 3.8B | 4B | 4.3B | 4.9B |
| Total debt | 491.8M | 493.3M | 477.1M | 1.1B | 1B | 1.2B | 1.2B | 1.3B | 1.2B | 1.3B |
| Net debt | -157M | 103.3M | 223.9M | 882.4M | 614.2M | 1B | 1B | 1.1B | 908.5M | 1.1B |
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 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 | 832.3M | 866.9M | 933.8M | 962.8M | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.4B | 1.1B | 1.2B |
| Receivables | — | 496.2M | 468.4M | 434.4M | 486.5M | 477.8M | 459.6M | 419.3M | 494.5M | 519.1M | 462M | 419.5M |
| Inventory | 279.2M | 297.2M | 326.7M | 323.5M | 306.5M | 295.8M | 262.5M | 267.2M | 306.3M | 303.4M | 306.9M | 333.5M |
| Total current assets | 1.8B | 1.8B | 2B | 1.9B | 2.1B | 2.1B | 2B | 2B | 2.2B | 2.4B | 2.2B | 2.3B |
| Property, plant & equipment | 946.5M | 730.7M | 944.2M | 949.8M | 971.2M | 688.8M | 936.4M | 951.8M | 963.9M | 707.6M | 963.5M | 974M |
| Goodwill & intangibles | 3.6B | 3.7B | 3.6B | 3.5B | 3.6B | 3.4B | 3.4B | 3.5B | 3.6B | 3.6B | 3.6B | 3.6B |
| Total assets | 6.7B | 7.2B | 7.3B | 7.2B | 7.4B | 7.7B | 7.6B | 7.6B | 7.9B | 8.4B | 8.2B | 8.1B |
| Accounts payable | 136.5M | 154.5M | 137.7M | 153.1M | 161.7M | 160.4M | 146.6M | 164.1M | 176.5M | 181M | 167.7M | 175.7M |
| Short-term debt | 87.5M | 131M | 137.6M | 162.2M | 95.7M | 84.8M | 210.3M | 563M | 487.5M | 239.4M | 165.7M | 252.8M |
| Total current liabilities | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.2B | 1.2B | 1.6B | 1.7B | 1.4B | 1.2B | 1.2B |
| Long-term debt | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 690.1M | 686.1M | 1.1B | 1.1B | 1.1B |
| Total liabilities | 2.9B | 3.2B | 3.2B | 3.2B | 3.3B | 3.3B | 3.2B | 3.2B | 3.3B | 3.5B | 3.4B | 3.3B |
| Shareholders' equity | 3.7B | 4B | 4.1B | 4B | 4.1B | 4.3B | 4.4B | 4.4B | 4.5B | 4.9B | 4.8B | 4.8B |
| Total debt | 1.2B | 1.3B | 1.2B | 1.3B | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B | 1.3B | 1.2B | 1.3B |
| Net debt | 1B | 1.1B | 1.1B | 1.1B | 968.6M | 908.5M | 1.1B | 1.1B | 982.8M | 1.1B | 1.1B | 1.2B |
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 | 169.5M | 302.5M | 271.4M | 327.9M | 300M | 353.3M | 70.4M | 211.7M | 732.6M | 303.3M |
| Depreciation & amortization | 92.9M | 113.3M | 112.2M | 205.8M | 251.2M | 236M | 328.7M | 302.9M | 237.2M | 172.2M |
| Stock-based compensation | 13.4M | 10.2M | 6.4M | 6.3M | 6.3M | 5.7M | 6.1M | 6.7M | 6.3M | 5.7M |
| Change in working capital | -40.9M | -10.1M | 39.5M | -148.9M | -37M | -143.6M | -93.6M | -93.6M | 97.4M | 19M |
| Operating cash flow | 245.5M | 270.5M | 424.6M | 461.1M | 548.8M | 513.4M | 307.5M | 461.1M | 1.3B | 347.2M |
| Capital expenditure | -66.6M | -60.4M | -98.2M | -93.5M | -69.6M | -162.5M | -82.7M | -93.4M | -82.9M | — |
| Investing cash flow | -311.3M | -442M | -231M | -236.7M | 199.4M | -494.6M | -184.1M | -153M | -62.3M | -107.6M |
| Dividends paid | -27.3M | -28.3M | -28.6M | -29.6M | -30M | -30.1M | -30.7M | -31M | -30.3M | -31.4M |
| Share repurchases | -108.9M | -50.8M | -118M | -2.1M | -161.8M | -55.7M | -71.4M | -193.2M | -114.1M | -3.5M |
| Financing cash flow | -43.1M | -109.6M | -192.5M | 18.1M | -229.1M | 20.5M | -18.1M | -204.1M | -241M | -165.5M |
| Net change in cash | -108.8M | -281.1M | 1.1M | 242.5M | 519M | 39.2M | 105.4M | 104.1M | 999.6M | 74.1M |
| Free cash flow | 194.6M | 207.7M | 188.8M | 71.7M | 141.1M | 39.9M | 152.9M | 166.4M | 324.1M | 275.3M |
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 | -21.1M | 55.7M | 125.3M | -18.8M | 74.5M | 551.6M | 25.7M | 40.4M | 126.2M | 110.9M | 30.8M | 282.4M |
| Depreciation & amortization | 150M | 51.3M | 50.1M | 48M | 71.1M | 68M | 42.5M | 41.5M | 44.5M | 43.7M | 39.3M | 38.8M |
| Stock-based compensation | 1.7M | 1.7M | 1.4M | 1.6M | 1.6M | 1.6M | 1.5M | 1.6M | 1.7M | 921K | 1.5M | 1.6M |
| Change in working capital | 6.4M | -55.7M | -12.6M | 13.1M | 84.3M | 12.6M | 97.2M | -19.6M | 8M | -66.6M | 5.9M | -68.1M |
| Operating cash flow | 134M | 67.6M | 177.2M | 40.7M | 237.5M | 847.5M | 167.8M | 94.8M | 178.1M | 28.3M | 67.7M | 52.7M |
| Capital expenditure | -16.5M | -36M | -20.8M | -18.8M | -9.8M | -33.6M | -14.5M | — | — | — | — | — |
| Investing cash flow | -96.5M | -33.5M | -21M | -20.8M | 6.1M | -26.6M | -18.6M | 5M | -58.5M | -50.1M | 29M | -38.6M |
| Dividends paid | -7.8M | -7.4M | -7.7M | -7.7M | -7.6M | -7.4M | -7.8M | -7.8M | -7.8M | -7.9M | -8.2M | -8.1M |
| Share repurchases | -63.2M | -60.9M | -20M | -29.5M | -48.7M | -15.9M | -3.5M | 0 | 0 | 0 | -34.1M | -87.8M |
| Financing cash flow | -285.2M | -133.1M | 1.5M | -56M | -155.3M | -53.8M | -121.7M | -66.8M | -27.9M | -537.5M | -152.1M | -33.5M |
| Net change in cash | -247.7M | -99.1M | 157.7M | -36.1M | 88.4M | 767M | 27.5M | 33M | 91.7M | -559.3M | -55.4M | -19.4M |
| Free cash flow | 120M | 25.1M | -20.2M | 33.7M | 219.4M | 91.1M | 30.5M | 78M | 161.8M | 5M | 48.6M | 32.6M |
| Oct 16, 2025 |
| $1.80 |
| Jul 17, 2025 | $1.80 |
| Apr 17, 2025 | $1.80 |
| Feb 3, 2025 | $1.80 |
| Oct 17, 2024 | $1.72 |
| Date | Ratio |
|---|---|
| Jul 1, 2015 | 1655:1000 |
| Jan 8, 1979 | 2:1 |
| Dec 20, 1976 | 2:1 |