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 | $1.12 | $1.28 | +14.3% | — | $1.6B | — |
| Q1 26 | $0.35 | $0.43 | +22.9% | — | $1.2B | — |
| Q4 25 | $0.95 | $0.96 | +1.1% | — | $1.1B | — |
| Q3 25 | $0.98 | $1 | +2.0% | — | $910.6M | — |
| Q2 25 | $0.96 | $0.97 | +1.0% | — | $918.5M | — |
| Q1 25 | $0.57 | $0.59 | +3.5% | — | $711.7M | — |
| Q4 24 | $0.81 | $0.83 | +2.5% | — | $821.5M | — |
| Q3 24 | $0.85 | $0.85 | 0.0% | — | $891.1M | — |
| Q2 24 | $0.72 | $0.74 | +2.8% | — | $862.2M | — |
| Q1 24 | $0.51 | $0.59 | +15.7% | — | $695.8M | — |
| Q4 23 | $0.73 | $0.75 | +2.7% | — | $782.7M | — |
| Q3 23 | $0.71 | $0.74 | +4.2% | — | $869.9M | — |
| Q2 23 | $0.61 | $0.63 | +3.3% | — | $840.4M | — |
| Q1 23 | $0.52 | $0.45 | -13.5% | — | $702.9M | — |
| Q4 22 | $0.68 | $0.65 | -4.4% | — | $720M | — |
| Q3 22 | $0.8 | $0.84 | +5.0% | — | $850M | — |
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 | — | $2.61 | — | — | $3.6B | — |
| FY24 | — | $2.46 | — | — | $3.3B | — |
| FY23 | — | $3.03 | — | — | $3.2B | — |
| FY22 | — | $2.94 | — | — | $3.2B |
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 | $2.8B | $2.9B | $2.8B | $2B | $2.9B | $3.2B | $3.2B | $3.3B | $3.6B |
| YoY change | — | +6.41% | +5.73% | -2.91% | -29.8% | +47.5% | +10.9% | -1.38% | +2.34% | +10.7% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.6B | 2.8B | 2.9B | 2.8B | 2B | 2.9B | 3.2B | 3.2B | 3.3B | 3.6B |
| Cost of revenue | 1.9B | 1.9B | 2.1B | 2.1B | 1.7B | 2B | 2.2B | 2.3B | 2.3B | 2.5B |
| Gross profit | 719.7M | 801.2M | 806M | 704.5M | 249.1M | 940.2M | 992.4M | 880.1M | 1B | 1.1B |
| Gross margin | 27.8% | 29.1% | 27.7% | 24.9% | 12.6% | 32.2% | 30.6% | 27.5% | 30.7% | 31.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 336.4M | 377.3M | 364.9M | 340.5M | 272.3M | 314.2M | 326.3M | 330.4M | 390.8M | 389.4M |
| Operating expenses | 336.4M | 377.3M | 364.9M | 340.5M | 272.3M | 314.2M | 326.3M | 330.4M | 390.8M | 389.4M |
| Operating income | 383.3M | 423.9M | 441M | 364M | -23.2M | 626M | 666.2M | 549.7M | 612.9M | 740.5M |
| Operating margin | 14.8% | 15.4% | 15.2% | 12.9% | -1.17% | 21.4% | 20.6% | 17.2% | 18.7% | 20.5% |
| Non-operating income, net | -12.2M | -21.6M | -36.4M | -74.1M | -157.8M | 25.1M | -60.4M | 94M | 8.8M | -114.7M |
| Pretax income | 351.8M | 376.8M | 372.1M | 249.8M | -229.4M | 624.6M | 566.4M | 564.2M | 514.1M | 471.2M |
| Income tax | 5.2M | 14.5M | 21.4M | -10M | -4.1M | 17.4M | 24.9M | 30.6M | 113.2M | 77.3M |
| Net income | 346.6M | 362.3M | 350.8M | 259.8M | -225.3M | 607.2M | 541.5M | 533.6M | 400.9M | 398.9M |
| Net margin | 13.4% | 13.2% | 12.1% | 9.2% | -11.4% | 20.8% | 16.7% | 16.7% | 12.3% | 11% |
| EBITDA | 517.5M | 578M | 591.6M | 512.8M | 109.3M | 752.6M | 780.6M | 649M | 728.9M | 851.3M |
| EPS | 1.47 | 1.62 | 1.66 | 1.27 | -1.14 | 3.08 | 2.94 | 3.03 | 2.46 | 2.61 |
| Diluted EPS | 1.47 | 1.61 | 1.66 | 1.27 | -1.14 | 3.07 | 2.93 | 3.03 | 2.46 | 2.61 |
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 | 869.9M | 782.7M | 695.8M | 862.2M | 891.1M | 821.5M | 711.7M | 918.5M | 910.6M | 1.1B | 1.2B | 1.6B |
| Cost of revenue | 630.7M | 546.2M | 484.7M | 600.2M | 613.5M | 568.5M | 489.7M | 629.1M | 604M | 766.5M | 887.6M | 1.1B |
| Gross profit | 239.2M | 236.6M | 211.1M | 262M | 277.6M | 253M | 221.9M | 289.4M | 306.6M | 312M | 278.4M | 459.8M |
| Gross margin | 27.5% | 30.2% | 30.3% | 30.4% | 31.2% | 30.8% | 31.2% | 31.5% | 33.7% | 28.9% | 23.9% | 29.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 82.2M | 88.3M | 102.7M | 123.6M | 83.6M | 78.3M | 87.3M | 81.7M | 95.3M | 125M | 218.7M | 193.8M |
| Operating expenses | 82.2M | 88.3M | 102.7M | 123.6M | 83.6M | 78.3M | 87.3M | 81.7M | 95.3M | 125M | 218.7M | 193.8M |
| Operating income | 157M | 148.3M | 108.4M | 138.3M | 194M | 174.7M | 134.6M | 207.6M | 211.3M | 186.9M | 59.7M | 265.9M |
| Operating margin | 18.1% | 18.9% | 15.6% | 16% | 21.8% | 21.3% | 18.9% | 22.6% | 23.2% | 17.3% | 5.12% | 16.8% |
| Non-operating income, net | -1.9M | 29.3M | -4M | 3.9M | -1.1M | 7.5M | -3.8M | -7.4M | -18.8M | -84.7M | -61.6M | -89.5M |
| Pretax income | 134.3M | 156.9M | 82.4M | 116.9M | 162.7M | 152M | 99.8M | 167.5M | 148.4M | 55.5M | -68M | 106.6M |
| Income tax | 6.9M | 3.6M | 3.7M | 58.5M | 31.3M | 19.7M | 15.1M | 29.6M | 28.2M | 4.3M | -13M | 16.2M |
| Net income | 127.4M | 153.3M | 78.7M | 58.4M | 131.5M | 132.3M | 84.7M | 137.9M | 120.2M | 56.1M | -65.8M | -50M |
| Net margin | 14.6% | 19.6% | 11.3% | 6.77% | 14.8% | 16.1% | 11.9% | 15% | 13.2% | 5.2% | -5.64% | -3.16% |
| EBITDA | 182.5M | 172.9M | 135.1M | 169.2M | 224.8M | 202.3M | 159.4M | 239.6M | 232.4M | 219.9M | 104.1M | 322.7M |
| EPS | 0.73 | 0.89 | 0.47 | 0.35 | 0.82 | 0.86 | 0.56 | 0.91 | 0.81 | 0.35 | -0.36 | -0.27 |
| Diluted EPS | 0.73 | 0.89 | 0.47 | 0.35 | 0.82 | 0.86 | 0.56 | 0.91 | 0.8 | 0.35 | -0.36 | -0.27 |
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 | 6B | 7.2B | 6.4B | 6B | 5.5B | 8.4B | 5B | 5.8B | 7.7B | 9.6B | 7.9B |
| Enterprise value | 6.5B | 7.8B | 7B | 6.9B | 6.1B | 8.9B | 5.9B | 6.8B | 9.2B | 13.9B | 12.1B |
| Shares outstanding | 235.8M | 223.7M | 211.3M | 204.2M | 197.6M | 197.1M | 184.2M | 175.9M | 163M | 153M | 153M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.3 | 19.9 | 18.3 | 23.2 | — | 13.8 | 9.32 | 10.9 | 19.1 | 24 | 32.9 |
| P/S | 2.31 | 2.63 | 2.21 | 2.13 | 2.79 | 2.86 | 1.56 | 1.82 | 2.34 | 2.64 | 1.66 |
| P/B | 2.82 | 3.52 | 3.31 | 3.29 | 3.55 | 4.35 | 2.68 | 2.97 | 5.26 | 2.68 | 2.35 |
| EV/EBITDA | 12.6 | 13.5 | 11.9 | 13.4 | 55.9 | 11.8 | 7.59 | 10.5 | 12.7 | 16.3 | 10.9 |
| EV/Sales | 2.53 | 2.84 | 2.42 | 2.44 | 3.09 | 3.04 | 1.83 | 2.13 | 2.82 | 3.84 | 2.56 |
| Earnings yield | 5.79% | 5.02% | 5.47% | 4.31% | — | 7.27% | 10.7% | 9.17% | 5.23% | 4.17% | 3.04% |
| FCF yield | 6.65% | 7.18% | 6.44% | 3.66% | 6.44% | 5.83% | 3.35% | 5.82% | 4.58% | 5.15% | -10.2% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.25 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.8% | 29.1% | 27.7% | 24.9% | 12.6% | 32.2% | 30.6% | 27.5% | 30.7% | 31.2% | 29.1% |
| Operating margin | 14.8% | 15.4% | 15.2% | 12.9% | -1.17% | 21.4% | 20.6% | 17.2% | 18.7% | 20.5% | 22.3% |
| Net margin | 13.4% | 13.2% | 12.1% | 9.2% | -11.4% | 20.8% | 16.7% | 16.7% | 12.3% | 11% | 1.28% |
| ROE | 16.4% | 17.7% | 18.1% | 14.2% | -14.5% | 31.6% | 28.8% | 27.3% | 27.5% | 11.2% | 8.68% |
| ROA | 11.6% | 12.2% | 11.7% | 8.09% | -7.46% | 19.4% | 15.7% | 15.2% | 10.8% | 3.81% | 8.48% |
| ROIC | 14.1% | 15.5% | 16.2% | 13.5% | -1.09% | 24.8% | 23.1% | 17.6% | 15.9% | 7.83% | 7.78% |
| Return on tangible assets | 18.5% | 21% | 19.9% | 13.1% | -11.1% | 31% | 22.2% | 21.8% | 15% | 14.9% | 2.54% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 5.68 | 5.06 | 3.99 | 3.58 | 4.29 | 3.12 | 2.69 | 2.33 | 2.22 | 2.11 | 1.93 |
| Quick ratio | 1.63 | 1.4 | 1.28 | 1.09 | 2.27 | 1.45 | 0.78 | 0.83 | 0.89 | 1.05 | 1.01 |
| Debt / equity | 0.28 | 0.31 | 0.35 | 0.51 | 0.69 | 0.37 | 0.54 | 0.55 | 1.13 | 1.3 | 1.48 |
| Debt / assets | 0.2 | 0.21 | 0.22 | 0.29 | 0.36 | 0.23 | 0.3 | 0.31 | 0.45 | 0.44 | 0.48 |
| Net debt / EBITDA | 1.09 | 1 | 1.05 | 1.68 | 5.28 | 0.7 | 1.12 | 1.53 | 2.13 | 5.1 | 5.22 |
| Interest coverage | 28.3 | 22.6 | 15.9 | 8.79 | -5.81 | 36.2 | 20.7 | 10.9 | 7.02 | 5 | 2.35 |
| Effective tax rate | 1.48% | 3.84% | 5.74% | 0% | 0% | 2.78% | 4.39% | 5.42% | 22% | 16.4% | 14.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11 | 12.3 | 13.8 | 13.8 | 10 | 14.8 | 17.6 | 18.2 | 20.1 | 23.7 | 27.9 |
| EPS (basic) | 1.47 | 1.62 | 1.66 | 1.27 | -1.14 | 3.08 | 2.94 | 3.03 | 2.46 | 2.61 | 2.61 |
| EPS (diluted) | 1.47 | 1.61 | 1.66 | 1.27 | -1.14 | 3.07 | 2.93 | 3.03 | 2.46 | 2.61 | 1.29 |
| Book value per share | 8.99 | 9.17 | 9.16 | 8.99 | 7.89 | 9.74 | 10.2 | 11.1 | 8.94 | 23.3 | 18 |
| FCF per share | 1.69 | 2.32 | 1.96 | 1.08 | 1.8 | 2.47 | 0.92 | 1.92 | 2.15 | 3.22 | 2.81 |
| Cash per share | 0.16 | 0.24 | 0.22 | 0.31 | 2.56 | 0.91 | 0.82 | 0.51 | 0.61 | 1.86 | 2.09 |
| Capex per share | 0.55 | 0.41 | 0.44 | 0.6 | 0.25 | 0.65 | 1.14 | 0.85 | 0.66 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.97% | 3.32% | 3.16% | 4.35% | 2.52% | 4.36% | 6.5% | 4.7% | 3.27% | — | — |
| Capex / operating cash flow | 24.5% | 14.8% | 16.7% | 33.4% | 14% | 19.9% | 63.5% | 22.5% | 23.4% | — | — |
| Payout ratio | 21.5% | 23.4% | 27% | 42.5% | -13.6% | 14.9% | 22.9% | 24.7% | 33.3% | 33.9% | 73.6% |
| Dividend yield | 1.24% | 1.17% | 1.47% | 1.83% | 0.55% | 1.08% | 2.45% | 2.27% | 1.74% | 1.42% | 2.34% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 20, 2026 | $0.249 |
| May 20, 2026 | $0.249 |
| Mar 19, 2026 | $0.249 |
| Aug 21, 2025 |
| — |
| FY21 | — | $3.08 | — | — | $2.9B | — |
| FY20 | — | -$1.14 | — | — | $2B | — |
| FY19 | — | $1.27 | — | — | $2.8B | — |
| FY18 | — | $1.66 | — | — | $2.9B | — |
| FY17 | — | $1.62 | — | — | $2.8B | — |
| FY16 | — | $1.47 | — | — | $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 | $869.9M | $782.7M | $695.8M | $862.2M | $891.1M | $821.5M | $711.7M | $918.5M | $910.6M | $1.1B | $1.2B | $1.6B |
| YoY change | +2.34% | +8.71% | -1.01% | +2.59% | +2.44% | +4.96% | +2.28% | +6.53% | +2.18% | +31.3% | +63.8% | +72.3% |
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 | 38.2M | 52.8M | 46.7M | 64.1M | 505.3M | 179.2M | 150.4M | 89.6M | 98.8M | 284.5M |
| Receivables | 277.7M | 243.4M | 317.2M | 320.9M | 196.5M | 330M | 248.8M | 412.5M | 542.4M | 955.7M |
| Inventory | 954.9M | 945.7M | 940M | 1.1B | 728M | 774.4M | 1.2B | 1.1B | 1.1B | 2.4B |
| Total current assets | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.4B | 1.7B | 1.7B | 1.9B | 4.7B |
| Property, plant & equipment | 1.6B | 1.6B | 1.6B | 1.7B | 1.5B | 1.7B | 2B | 2.2B | 618.3M | 935M |
| Goodwill & intangibles | 1.1B | 1.3B | 1.2B | 1.2B | 993.1M | 1.2B | 1B | 1.1B | 1B | 7.8B |
| Total assets | 3B | 3B | 3B | 3.2B | 3B | 3.1B | 3.4B | 3.5B | 3.7B | 10.5B |
| Accounts payable | 234.1M | 258.5M | 347M | 406.6M | 343.7M | 440.4M | 471.2M | 408.3M | 490.1M | 1.3B |
| Short-term debt | — | — | — | 14.5M | 15.9M | 15.3M | 163.8M | 314.2M | 317.7M | 509.8M |
| Total current liabilities | 235.9M | 258.5M | 347M | 422.4M | 359.6M | 463.6M | 641.7M | 724.1M | 837.5M | 2.2B |
| Long-term debt | 600M | 630M | 669M | 912M | 1.1B | 693.8M | 860.2M | 768.9M | 1.3B | 4.1B |
| Total liabilities | 870.5M | 929.3M | 1.1B | 1.4B | 1.5B | 1.2B | 1.6B | 1.6B | 2.3B | 6.9B |
| Shareholders' equity | 2.1B | 2.1B | 1.9B | 1.8B | 1.6B | 1.9B | 1.9B | 2B | 1.5B | 3.6B |
| Total debt | 600M | 630M | 669M | 926.5M | 1.1B | 709.1M | 1B | 1.1B | 1.7B | 4.6B |
| Net debt | 561.8M | 577.2M | 622.3M | 862.4M | 577.2M | 529.9M | 873.6M | 993.4M | 1.6B | 4.3B |
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 | 102.5M | 89.6M | 91.2M | 90.3M | 78.5M | 98.8M | 75.5M | 86M | 112.6M | 284.5M | 237.1M | 268.3M |
| Receivables | 449.4M | 412.5M | 512.1M | 599M | 612.9M | 542.4M | 662.1M | 708M | 723.9M | 955.7M | 1B | 1.1B |
| Inventory | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 2.4B | 2.4B | 2.2B |
| Total current assets | 1.8B | 1.7B | 1.9B | 1.9B | 1.9B | 1.9B | 2.1B | 2.1B | 2.2B | 4.7B | 4.8B | 4.5B |
| Property, plant & equipment | 1.3B | 2.2B | 1.3B | 1.3B | 1.3B | 618.3M | 1.3B | 1.3B | 1.3B | 935M | 1.7B | 1.6B |
| Goodwill & intangibles | 989.5M | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 1B | 1B | 1B | 7.8B | 7.7B | 7.7B |
| Total assets | 3.6B | 3.5B | 3.7B | 3.7B | 3.7B | 3.7B | 3.9B | 4B | 4.1B | 10.5B | 10.5B | 10.1B |
| Accounts payable | 407.4M | 408.3M | 427.2M | 463.8M | 479.8M | 490.1M | 445.3M | 497.5M | 585.2M | 1.3B | 1.1B | 1B |
| Short-term debt | 315.2M | 314.2M | 314.2M | 316.3M | 316.7M | 317.7M | 17.6M | 19.7M | 471.2M | 509.8M | 509.4M | 1B |
| Total current liabilities | 722.8M | 724.1M | 776.3M | 801M | 823.9M | 837.5M | 529.9M | 551.2M | 1.1B | 2.2B | 2.1B | 2.3B |
| Long-term debt | 805.4M | 768.9M | 920.1M | 1B | 1.3B | 1.3B | 1.9B | 2B | 1.4B | 4.1B | 4.5B | 3.9B |
| Total liabilities | 1.6B | 1.6B | 1.8B | 1.9B | 2.2B | 2.3B | 2.5B | 2.6B | 2.6B | 6.9B | 7.1B | 6.7B |
| Shareholders' equity | 2B | 2B | 1.9B | 1.9B | 1.6B | 1.5B | 1.4B | 1.4B | 1.5B | 3.6B | 3.4B | 3.3B |
| Total debt | 1.1B | 1.1B | 1.2B | 1.3B | 1.6B | 1.7B | 1.9B | 2B | 1.9B | 4.6B | 5B | 4.9B |
| Net debt | 1B | 993.4M | 1.1B | 1.2B | 1.5B | 1.6B | 1.8B | 1.9B | 1.8B | 4.3B | 4.8B | 4.6B |
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 | 346.6M | 362.3M | 350.8M | 259.8M | -225.3M | 607.2M | 541.5M | 533.6M | 400.9M | 398.9M |
| Depreciation & amortization | 140.6M | 162.2M | 158.1M | 156.8M | 147.2M | 135.4M | 124.9M | 121.6M | 138.2M | 147.6M |
| Stock-based compensation | 15.4M | 15.9M | 19.5M | 16.3M | 2.1M | 37.7M | 32.4M | 27M | 64.5M | 48M |
| Change in working capital | 24M | 81.1M | -678K | -66M | 439.8M | -156.3M | -372.5M | -23.5M | -127.6M | -193.9M |
| Operating cash flow | 525.5M | 619.1M | 550.3M | 368.3M | 356.9M | 639.1M | 331.6M | 667.1M | 456.9M | 606.3M |
| Capital expenditure | -128.6M | -91.4M | -92M | -122.9M | -49.8M | -127.5M | -210.5M | -150.1M | -107.1M | — |
| Investing cash flow | -291.7M | -207.2M | -93.3M | -124.2M | -49.8M | -185.1M | -148.4M | -150.1M | -107.1M | -122.7M |
| Dividends paid | -74.4M | -84.8M | -94.6M | -110.3M | -30.6M | -90.5M | -123.8M | -131.8M | -133.5M | -135.2M |
| Share repurchases | -394.5M | -334.9M | -374.8M | -264.2M | -25.8M | -249.4M | -457.4M | -386.7M | -783.3M | -213M |
| Financing cash flow | -246.3M | -389.3M | -433.2M | -207.8M | 83.5M | -754.8M | -258.3M | -452.8M | -379.4M | -174.2M |
| Net change in cash | -12.5M | 22.6M | 23.8M | 36.3M | 390.6M | -300.8M | -75M | 64.2M | -29.5M | 309.4M |
| Free cash flow | 397.7M | 518.6M | 413.3M | 220.8M | 356.7M | 487.3M | 168.9M | 338.6M | 351M | 492.5M |
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 | 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 | 127.4M | 153.3M | 78.7M | 58.4M | 131.5M | 132.3M | 84.7M | 137.9M | 120.2M | 56.1M | -65.8M | -50M |
| Depreciation & amortization | 31.3M | 30.8M | 31.6M | 36.8M | 36.5M | 33.3M | 30.3M | 37.6M | 37.1M | 42.5M | 54.2M | 68.3M |
| Stock-based compensation | 6.8M | 4.1M | 6.3M | 37M | 8.4M | 12.9M | 8.9M | 9.5M | 17.6M | 12M | 12.6M | 8.8M |
| Change in working capital | 165.8M | 91M | -147M | -41.2M | 4.4M | 56.2M | -232.2M | -24.3M | -33.1M | 95.6M | -47.4M | 141.5M |
| Operating cash flow | 323.1M | 281.3M | -32.9M | 79.5M | 184.7M | 225.6M | -111.2M | 188.2M | 223.9M | 336.4M | -279.5M | 347.4M |
| Capital expenditure | -39.5M | -34.8M | -42.1M | -35.4M | -28.1M | -1.5M | -22.3M | — | — | — | — | — |
| Investing cash flow | -39.5M | -34.8M | -42.1M | -35.4M | -28.1M | -1.5M | -22.3M | 198K | — | — | — | -21.8M |
| Dividends paid | -32.7M | -31.9M | — | -69.2M | -32.9M | -31.4M | — | -68.5M | -33.6M | -33.2M | — | -92.4M |
| Share repurchases | -80.2M | -179.2M | -70.6M | -112.5M | -379.7M | -220.6M | -87.4M | -76.4M | -45.5M | -3.7M | -71.5M | -1.2M |
| Financing cash flow | -230.5M | -216.4M | -82.1M | -104.6M | -161M | -186.7M | 142.1M | -144M | -173.7M | 1.4M | 265.2M | -276M |
| Net change in cash | 53.2M | 30.1M | -157M | -60.6M | -4.3M | 37.4M | 8.6M | 44.4M | 50.3M | 337.8M | -14.2M | 49.7M |
| Free cash flow | 262.6M | 203.4M | -71.4M | 103.8M | 148.7M | 169.9M | -165.6M | 153.8M | 199.8M | 304.5M | -309.9M | 326.3M |
| $0.226 |
| May 20, 2025 | $0.226 |
| Mar 12, 2025 | $0.226 |
| Nov 21, 2024 | $0.205 |
| Aug 22, 2024 | $0.205 |
| Date | Ratio |
|---|---|
| Mar 30, 2015 | 2:1 |
| May 29, 2007 | 2:1 |
| Jun 1, 2005 | 2:1 |
| Feb 28, 2001 | 2:1 |