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 27 | $0.35 | $0.37 | +5.7% | — | — | — |
| Q1 27 | $0.35 | $0.4 | +14.3% | — | — | — |
| Q4 26 | $0.32 | $0.34 | +6.3% | — | — | — |
| Q3 26 | $0.3 | $0.32 | +6.7% | — | — | — |
| Q2 26 | $0.41 | $0.35 | -14.6% | — | — | — |
| Q1 26 | $0.34 | $0.35 | +2.9% | — | — | — |
| Q4 25 | $0.37 | $0.35 | -5.4% | — | — | — |
| Q3 25 | $0.42 | $0.42 | 0.0% | — | — | — |
| Q2 25 | $0.36 | $0.37 | +2.8% | — | — | — |
| Q1 25 | $0.36 | $0.38 | +5.6% | — | — | — |
| Q4 24 | $0.34 | $0.41 | +20.6% | — | — | — |
| Q3 24 | $0.45 | $0.42 | -6.7% | — | — | — |
| Q2 24 | $0.41 | $0.4 | -2.4% | — | — | — |
| Q1 24 | $0.39 | $0.4 | +2.6% | — | — | — |
| Q4 23 | $0.45 | $0.4 | -11.1% | — | — | — |
| Q3 23 | $0.5 | $0.51 | +2.0% | — | — | — |
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 | — | $0.87 | — | — | $12.1B | — |
| FY24 | — | $1.47 | — | — | $11.9B | — |
| FY23 | — | $1.45 | — | — | $12.1B | — |
| FY22 | — | $1.84 | — | — | $12.5B |
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 | $9.5B | $9.2B | $9.5B | $9.5B | $9.6B | $11.4B | $12.5B | $12.1B | $11.9B | $12.1B |
| YoY change | +2.8% | -3.74% | +4.13% | -0.51% | +1.17% | +18.5% | +9.42% | -2.8% | -1.56% | +1.55% |
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 | 9.5B | 9.2B | 9.5B | 9.5B | 9.6B | 11.4B | 12.5B | 12.1B | 11.9B | 12.1B |
| Cost of revenue | 7.4B | 7.2B | 7.6B | 7.6B | 7.8B | 9.5B | 10.3B | 10.1B | 9.9B | 10.2B |
| Gross profit | 2.2B | 2B | 2B | 1.9B | 1.8B | 1.9B | 2.2B | 2B | 2B | 1.9B |
| Gross margin | 22.7% | 21.8% | 20.7% | 19.8% | 19% | 16.9% | 17.4% | 16.5% | 17% | 15.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 872M | 759.3M | 841.2M | 727.6M | 761.3M | 853.1M | 879.3M | 942.2M | 1B | 996.6M |
| Operating expenses | 872M | 759.3M | 841.2M | 727.6M | 761.3M | 853.1M | 879.3M | 942.2M | 1B | 996.6M |
| Operating income | 1.3B | 1.2B | 1.1B | 1.2B | 1.1B | 1.1B | 1.3B | 1.1B | 1B | 895.2M |
| Operating margin | 13.5% | 13.5% | 11.9% | 12.2% | 11.1% | 9.44% | 10.3% | 8.73% | 8.53% | 7.39% |
| Non-operating income, net | 37.7M | 39.4M | 41.7M | 39.2M | 35.6M | 47.8M | 27.2M | 14.4M | 51.1M | -177.9M |
| Pretax income | 1.3B | 1.3B | 1.2B | 1.2B | 1.1B | 1.1B | 1.3B | 1B | 1B | 663.4M |
| Income tax | 426.7M | 431.5M | 168.7M | 230.6M | 206.4M | 217M | 277.9M | 220.6M | 230.8M | 185.7M |
| Net income | 890.5M | 847.1M | 1B | 979.1M | 908.4M | 909.1M | 1B | 792.9M | 804.6M | 477.8M |
| Net margin | 9.35% | 9.24% | 10.6% | 10.3% | 9.45% | 7.98% | 8.03% | 6.55% | 6.75% | 3.95% |
| EBITDA | 1.5B | 1.4B | 1.4B | 1.4B | 1.3B | 1.4B | 1.6B | 1.4B | 1.4B | 1.1B |
| EPS | 1.68 | 1.6 | 1.91 | 1.83 | 1.69 | 1.68 | 1.84 | 1.45 | 1.47 | 0.87 |
| Diluted EPS | 1.64 | 1.57 | 1.86 | 1.8 | 1.66 | 1.66 | 1.82 | 1.45 | 1.47 | 0.87 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.2B | 3B | 2.9B | 2.9B | 3.1B | 3B | 2.9B | 3B | 3.2B | 3B | 3B | 3B |
| Cost of revenue | 2.7B | 2.5B | 2.4B | 2.4B | 2.6B | 2.5B | 2.4B | 2.5B | 2.7B | 2.6B | 2.5B | 2.5B |
| Gross profit | 514.4M | 508.7M | 503.8M | 488.4M | 521.2M | 475.2M | 484.4M | 487.3M | 444.8M | 469.6M | 518.5M | 471.5M |
| Gross margin | 16.1% | 17% | 17.4% | 16.8% | 16.6% | 15.9% | 16.7% | 16.1% | 14% | 15.5% | 17.4% | 15.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 216.5M | 240.4M | 266.7M | 259.7M | 238.6M | 263M | 251.4M | 258.7M | 223.5M | 241.7M | 318.6M | 323.5M |
| Operating expenses | 216.5M | 240.4M | 266.7M | 259.7M | 238.6M | 263M | 251.4M | 258.7M | 223.5M | 241.7M | 318.6M | 323.5M |
| Operating income | 297.9M | 268.3M | 237.1M | 228.7M | 282.6M | 212.2M | 233M | 228.6M | 221.4M | 227.9M | 199.9M | 148M |
| Operating margin | 9.31% | 8.95% | 8.21% | 7.89% | 9.01% | 7.1% | 8.04% | 7.54% | 6.95% | 7.53% | 6.72% | 5% |
| Non-operating income, net | -27.8M | 16.1M | 15.2M | 8M | 11.8M | 16.1M | 15.3M | 11.2M | -220.5M | 19.6M | 19.5M | -31.9M |
| Pretax income | 245.8M | 285.5M | 244.1M | 225.7M | 280M | 218.1M | 230.5M | 236.5M | -21.6M | 234.3M | 206.1M | 103.2M |
| Income tax | 50.3M | 66.8M | 54.9M | 49M | 60.1M | 47.5M | 50.7M | 52.8M | 34.6M | 52.5M | 48.7M | 43.6M |
| Net income | 195.5M | 218.7M | 189.2M | 176.7M | 220M | 170.5M | 179.7M | 183.7M | -56.2M | 181.8M | 157.4M | 59.5M |
| Net margin | 6.11% | 7.3% | 6.55% | 6.1% | 7.01% | 5.71% | 6.2% | 6.06% | -1.76% | 6% | 5.29% | 2.01% |
| EBITDA | 301M | 367.9M | 329.4M | 310.8M | 365.9M | 303.4M | 314M | 320.7M | 67.3M | 321.1M | 294.7M | 189.2M |
| EPS | 0.36 | 0.4 | 0.35 | 0.32 | 0.4 | 0.31 | 0.33 | 0.33 | -0.1 | 0.33 | 0.29 | 0.11 |
| Diluted EPS | 0.36 | 0.4 | 0.34 | 0.32 | 0.4 | 0.31 | 0.33 | 0.33 | -0.1 | 0.33 | 0.29 | 0.11 |
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 | 20.4B | 16.5B | 23.2B | 21.9B | 26.2B | 22.9B | 25.3B | 17.8B | 16.7B | 11.9B | 11B |
| Enterprise value | 20.2B | 16.3B | 23.3B | 21.4B | 25.8B | 25.6B | 27.6B | 20.3B | 18.8B | 14B | 12.9B |
| Shares outstanding | 529.3M | 528.4M | 530.7M | 534.6M | 538M | 541.1M | 544.9M | 546.4M | 548.1M | 550.2M | 550.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.9 | 19.4 | 22.9 | 22.3 | 28.8 | 25.2 | 25.3 | 22.4 | 20.8 | 24.9 | 31.8 |
| P/S | 2.14 | 1.8 | 2.43 | 2.3 | 2.73 | 2.01 | 2.03 | 1.47 | 1.4 | 0.98 | 0.89 |
| P/B | 4.58 | 3.33 | 4.13 | 3.69 | 4.07 | 3.28 | 3.36 | 2.3 | 2.09 | 1.5 | 1.38 |
| EV/EBITDA | 13.8 | 11.4 | 16.8 | 15.4 | 19.2 | 18.6 | 17.5 | 14.9 | 13.7 | 13 | 10.2 |
| EV/Sales | 2.12 | 1.77 | 2.44 | 2.26 | 2.68 | 2.25 | 2.22 | 1.68 | 1.58 | 1.16 | 1.06 |
| Earnings yield | 4.37% | 5.15% | 4.37% | 4.48% | 3.47% | 3.97% | 3.95% | 4.46% | 4.81% | 4.02% | 3.15% |
| FCF yield | 3.85% | 4.94% | 3.68% | 2.88% | 2.9% | 3.36% | 3.38% | 4.37% | 6.03% | 4.5% | 5.66% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.48 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.7% | 21.8% | 20.7% | 19.8% | 19% | 16.9% | 17.4% | 16.5% | 17% | 15.6% | 15.9% |
| Operating margin | 13.5% | 13.5% | 11.9% | 12.2% | 11.1% | 9.44% | 10.3% | 8.73% | 8.53% | 7.39% | 8.62% |
| Net margin | 9.35% | 9.24% | 10.6% | 10.3% | 9.45% | 7.98% | 8.03% | 6.55% | 6.75% | 3.95% | 2.82% |
| ROE | 20% | 17.1% | 18.1% | 16.5% | 14.1% | 13% | 13.3% | 10.2% | 10.1% | 6.04% | 4.29% |
| ROA | 14% | 12.1% | 12.4% | 12.1% | 9.17% | 7.16% | 7.52% | 5.9% | 5.99% | 3.57% | 4.63% |
| ROIC | 20.3% | 17.3% | 16.9% | 17.1% | 14.5% | 8.98% | 10.2% | 8.04% | 7.83% | 6.4% | 5.31% |
| Return on tangible assets | 99.5% | 124.2% | 338% | 90.8% | 35.9% | -112.7% | -663.3% | 1K% | 657.7% | 190.8% | 83.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.93 | 1.92 | 1.8 | 2.14 | 2.38 | 2.08 | 2.47 | 1.43 | 2.32 | 2.47 | 1.88 |
| Quick ratio | 0.99 | 1.04 | 0.95 | 1.19 | 1.67 | 1.12 | 1.3 | 0.7 | 1.19 | 1.2 | 0.92 |
| Debt / equity | 0.06 | 0.05 | 0.11 | 0.04 | 0.2 | 0.48 | 0.44 | 0.43 | 0.36 | 0.36 | 0.36 |
| Debt / assets | 0.04 | 0.04 | 0.08 | 0.03 | 0.13 | 0.26 | 0.25 | 0.25 | 0.21 | 0.21 | 0.21 |
| Net debt / EBITDA | -0.11 | -0.14 | 0.12 | -0.31 | -0.32 | 1.95 | 1.46 | 1.87 | 1.52 | 2 | 2.28 |
| Interest coverage | 103.3 | 101.8 | 45.6 | 67.9 | 53.9 | 27 | 21.4 | 14.8 | 13.8 | 9.5 | 7.62 |
| Effective tax rate | 32.4% | 33.7% | 14.3% | 19.1% | 18.5% | 19.3% | 21.7% | 21.8% | 22.3% | 28% | 34.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18 | 17.4 | 18 | 17.8 | 17.9 | 21 | 22.9 | 22.2 | 21.7 | 22 | 22.1 |
| EPS (basic) | 1.68 | 1.6 | 1.91 | 1.83 | 1.69 | 1.68 | 1.84 | 1.45 | 1.47 | 0.87 | 0.87 |
| EPS (diluted) | 1.64 | 1.57 | 1.86 | 1.8 | 1.66 | 1.66 | 1.82 | 1.45 | 1.47 | 0.87 | 0.62 |
| Book value per share | 8.41 | 9.35 | 10.6 | 11.1 | 12 | 12.9 | 13.8 | 14.2 | 14.6 | 14.4 | 14.3 |
| FCF per share | 1.48 | 1.54 | 1.61 | 1.18 | 1.41 | 1.42 | 1.57 | 1.42 | 1.84 | 0.97 | 1.42 |
| Cash per share | 0.78 | 0.84 | 0.87 | 1.29 | 3.22 | 1.17 | 1.83 | 1.38 | 1.4 | 1.28 | 1.58 |
| Capex per share | 0.47 | 0.41 | 0.72 | 0.48 | 0.68 | 0.43 | 0.51 | 0.48 | 0.47 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.62% | 2.37% | 3.98% | 2.7% | 3.8% | 2.02% | 2.23% | 2.19% | 2.15% | — | — |
| Capex / operating cash flow | 24.5% | 20.8% | 30.6% | 26.1% | 32.3% | 24% | 25.1% | 23.8% | 19.4% | — | — |
| Payout ratio | 33.3% | 40.8% | 38.3% | 44.6% | 53.7% | 57.5% | 55.8% | 74.8% | 76.4% | 132.5% | 188.3% |
| Dividend yield | 1.45% | 2.1% | 1.68% | 2% | 1.86% | 2.28% | 2.2% | 3.33% | 3.67% | 5.33% | 5.87% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 13, 2026 | $0.293 |
| Apr 13, 2026 | $0.293 |
| Jan 12, 2026 | $0.293 |
| — |
| FY21 | — | $1.68 | — | — | $11.4B | — |
| FY20 | — | $1.69 | — | — | $9.6B | — |
| FY19 | — | $1.83 | — | — | $9.5B | — |
| FY18 | — | $1.91 | — | — | $9.5B | — |
| FY17 | — | $1.6 | — | — | $9.2B | — |
| FY16 | — | $1.68 | — | — | $9.5B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3.2B | $3B | $2.9B | $2.9B | $3.1B | $3B | $2.9B | $3B | $3.2B | $3B | $3B | $3B |
| YoY change | -2.6% | +0.87% | -3.03% | -2.19% | -1.88% | -0.27% | +0.4% | +4.64% | +1.52% | +1.29% | +2.55% | -2.36% |
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 | 415.1M | 444.1M | 459.1M | 687.6M | 1.7B | 634.7M | 998.3M | 753.2M | 766.6M | 703.6M |
| Receivables | 591.3M | 618.4M | 600.4M | 574.4M | 702.4M | 895.7M | 867.6M | 817.4M | 817.9M | 784.8M |
| Inventory | 985.7M | 921M | 963.5M | 1B | 1.1B | 1.4B | 1.7B | 1.7B | 1.6B | 1.7B |
| Total current assets | 2B | 2B | 2.1B | 2.4B | 3.6B | 2.9B | 3.6B | 3.3B | 3.2B | 3.4B |
| Property, plant & equipment | 2B | 2B | 2.4B | 2.5B | 2.7B | 3.2B | 742.9M | 707.5M | 691.2M | 701.5M |
| Goodwill & intangibles | 5.5B | 6.3B | 7.8B | 7B | 7.4B | 13.5B | 13.5B | 13.4B | 13.3B | 13.1B |
| Total assets | 6.4B | 7B | 8.1B | 8.1B | 9.9B | 12.7B | 13.3B | 13.4B | 13.4B | 13.4B |
| Accounts payable | 481.8M | 552.7M | 618.8M | 590M | 644.6M | 793.3M | 816.6M | 771.4M | 735.6M | 731.6M |
| Short-term debt | — | — | — | — | 258.7M | 8.8M | 8.8M | 950.5M | 7.8M | 6.6M |
| Total current liabilities | 1.1B | 1.1B | 1.1B | 1.1B | 1.5B | 1.4B | 1.5B | 2.3B | 1.4B | 1.4B |
| Long-term debt | 250M | 250M | 624.8M | 250M | 1B | 3.3B | 3.3B | 2.4B | 2.9B | 2.9B |
| Total liabilities | 1.9B | 2B | 2.5B | 2.2B | 3.5B | 5.7B | 5.8B | 5.7B | 5.4B | 5.5B |
| Shareholders' equity | 4.5B | 4.9B | 5.6B | 5.9B | 6.4B | 7B | 7.5B | 7.7B | 8B | 7.9B |
| Total debt | 250M | 250M | 624.8M | 250M | 1.3B | 3.3B | 3.3B | 3.3B | 2.9B | 2.9B |
| Net debt | -165.1M | -194.1M | 165.7M | -422.9M | -410.7M | 2.7B | 2.3B | 2.6B | 2.1B | 2.2B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 753.2M | 981.9M | 1.5B | 561.9M | 766.6M | 866.4M | 699M | 630.7M | 703.6M | 901.2M | 859.9M | 868.4M |
| Receivables | 817.4M | 751M | 732M | 727.1M | 817.9M | 767.8M | 744M | 764.3M | 784.8M | 696.3M | 728.5M | 709.7M |
| Inventory | 1.7B | 1.6B | 1.7B | 1.6B | 1.6B | 1.5B | 1.7B | 1.8B | 1.7B | 1.6B | 1.8B | 1.8B |
| Total current assets | 3.3B | 3.4B | 4B | 3B | 3.2B | 3.3B | 3.3B | 3.3B | 3.4B | 3.4B | 3.5B | 3.5B |
| Property, plant & equipment | 707.5M | 690.7M | 693.6M | 696.7M | 691.2M | 694.6M | 693.3M | 706.4M | 701.5M | 702.5M | 684.1M | 687.9M |
| Goodwill & intangibles | 13.4B | 13.4B | 13.4B | 13.3B | 13.3B | 13.3B | 13.3B | 13.3B | 13.1B | 13B | 12.9B | 12.9B |
| Total assets | 13.4B | 13.5B | 14.1B | 13.1B | 13.4B | 13.4B | 13.4B | 13.5B | 13.4B | 13.3B | 13.3B | 13.3B |
| Accounts payable | 771.4M | 744.1M | 691.5M | 675.2M | 735.6M | 709.2M | 716.9M | 707.8M | 731.6M | 670.9M | 669.4M | 678M |
| Short-term debt | 950.5M | 954M | 957.3M | 8.2M | 7.8M | 7.2M | 7.2M | 6.7M | 6.6M | 6.5M | 505.3M | 505.6M |
| Total current liabilities | 2.3B | 2.3B | 2.3B | 1.3B | 1.4B | 1.3B | 1.3B | 1.3B | 1.4B | 1.3B | 1.8B | 1.9B |
| Long-term debt | 2.4B | 2.4B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.4B | 2.3B |
| Total liabilities | 5.7B | 5.7B | 6.2B | 5.2B | 5.4B | 5.4B | 5.4B | 5.4B | 5.5B | 5.4B | 5.4B | 5.4B |
| Shareholders' equity | 7.7B | 7.8B | 7.9B | 7.9B | 8B | 8B | 8B | 8.1B | 7.9B | 8B | 8B | 7.9B |
| Total debt | 3.3B | 3.3B | 3.8B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B | 2.9B |
| Net debt | 2.6B | 2.3B | 2.3B | 2.3B | 2.1B | 2B | 2.2B | 2.3B | 2.2B | 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 | 890.5M | 847.1M | 1B | 979.1M | 908.4M | 909.1M | 1B | 792.9M | 804.6M | 477.8M |
| Depreciation & amortization | 132M | 131M | 161.9M | 165.2M | 205.8M | 209.3M | 235.9M | 253.3M | 257.8M | 263.9M |
| Stock-based compensation | 17.8M | 15.6M | 20.6M | 19.7M | 22.5M | 24.7M | 24.9M | 24.1M | 23.2M | 25.6M |
| Change in working capital | -66.7M | -4.5M | 63M | -189.5M | -20.6M | -237.2M | -367.2M | -37.5M | 94.3M | -177.1M |
| Operating cash flow | 1B | 1B | 1.2B | 983M | 1.1B | 957.5M | 1.1B | 1.1B | 1.3B | 845.3M |
| Capital expenditure | -249.3M | -217.5M | -379.9M | -256.4M | -365.6M | -230.2M | -277.7M | -264.9M | -256M | — |
| Investing cash flow | -407.1M | -587.2M | -1.2B | 237.9M | -652.5M | -3.6B | -260.5M | -689.5M | -230.8M | 19.1M |
| Dividends paid | -296.5M | -346M | -388.1M | -437.1M | -487.4M | -523.1M | -557.8M | -592.9M | -615M | -633.2M |
| Share repurchases | -87.9M | -94.5M | -46.9M | -174.2M | -12.4M | -20M | 0 | -12.3M | 0 | 0 |
| Financing cash flow | -706.7M | -971M | -60.2M | -986.1M | 1.5B | 1.5B | -566.5M | -612.1M | -1.1B | -636.1M |
| Net change in cash | -97.2M | -510.8M | -43.1M | 234.8M | 2B | -1.2B | 277.4M | -187.9M | 19.9M | 228.3M |
| Free cash flow | 784.5M | 812.6M | 852.1M | 629.2M | 760.5M | 769.5M | 856.1M | 777.6M | 1B | 534.3M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 195.5M | 218.7M | 189.2M | 176.7M | 220M | 170.5M | 179.7M | 183.7M | -56.2M | 181.8M | 157.4M | 59.5M |
| Depreciation & amortization | 36.9M | 64.1M | 63.6M | 63.7M | 66.4M | 65.9M | 64M | 64.7M | 69.4M | 67.1M | 68.8M | 66.4M |
| Stock-based compensation | 3.1M | 4.4M | 10.6M | 5.1M | 3.1M | 5.5M | 11.1M | 4.9M | 4.2M | 6.9M | 9.5M | 4.8M |
| Change in working capital | 3.2M | 50.5M | -11.6M | 17.8M | 37.6M | 66.6M | -208.7M | -121.2M | 86.1M | 86.9M | -101.7M | -9.2M |
| Operating cash flow | 270.8M | 352.1M | 268.7M | 277M | 423.7M | 319.1M | 56.9M | 156.7M | 322.9M | 349.2M | 178.9M | 240.6M |
| Capital expenditure | -101.7M | -47.2M | -59.6M | -65.4M | -83.7M | -72.1M | -75M | — | — | — | — | — |
| Investing cash flow | -100.5M | -47.2M | -60M | -63.6M | -60M | -58.9M | -75M | 7.3M | -1.4M | 77.3M | 22.9M | 495K |
| Dividends paid | -150.4M | -150.3M | -154.7M | -154.9M | -155M | -155M | -159.2M | -159.5M | -159.5M | -159.5M | -160.9M | -161M |
| Share repurchases | 0 | — | — | 0 | 0 | — | — | — | — | — | — | — |
| Financing cash flow | -152.6M | -152.3M | -151.9M | -1.1B | -157.2M | -157.2M | -161.3M | -161.5M | -156.1M | -161.3M | -162.8M | -162.6M |
| Net change in cash | 17.6M | 152.6M | 56.8M | -893.8M | 206.5M | 103M | -179.4M | 2.5M | 165.4M | 265.1M | 39.1M | 78.5M |
| Free cash flow | 217.4M | 356.8M | 176.2M | 152.5M | 324.8M | 237M | -18.6M | 84.5M | 231.4M | 280.2M | 96.8M | 172.4M |
| Oct 14, 2025 |
| $0.29 |
| Jul 14, 2025 | $0.29 |
| Apr 14, 2025 | $0.29 |
| Jan 13, 2025 | $0.29 |
| Oct 15, 2024 | $0.2825 |
| Date | Ratio |
|---|---|
| Feb 10, 2016 | 2:1 |
| Feb 15, 2011 | 2:1 |
| Feb 16, 2000 | 2:1 |
| Feb 21, 1990 | 2:1 |
| Jun 2, 1987 | 2:1 |
| Sep 4, 1985 | 2:1 |