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 | $5.39 | $5.52 | +2.4% | — | — | — |
| Q4 26 | $3.86 | $3.93 | +1.8% | — | — | — |
| Q3 26 | $4.72 | $4.73 | +0.2% | — | — | — |
| Q2 26 | $4.98 | $5.17 | +3.8% | — | — | — |
| Q1 26 | $4.4 | $4.93 | +12.0% | — | — | — |
| Q4 25 | $3.72 | $3.38 | -9.1% | — | — | — |
| Q3 25 | $4.02 | $4.1 | +2.0% | — | — | — |
| Q2 25 | $4.46 | $4.49 | +0.7% | — | — | — |
| Q1 25 | $4.21 | $4.37 | +3.8% | — | — | — |
| Q4 24 | $3.54 | $3.6 | +1.7% | — | — | — |
| Q3 24 | $3.58 | $3.69 | +3.1% | — | — | — |
| Q2 24 | $4.04 | $3.95 | -2.2% | — | — | — |
| Q1 24 | $3.72 | $4.07 | +9.4% | — | — | — |
| Q4 23 | $2.49 | $3.61 | +45.0% | — | — | — |
| Q3 23 | $2.4 | $2.6 | +8.3% | — | — | — |
| Q2 23 | $2.71 | $3.08 | +13.7% | — | — | — |
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 | — | $16.6 | — | — | $5.8B | — |
| FY24 | — | $14.5 | — | — | $5.6B | — |
| FY23 | — | $14.1 | — | — | $5.4B | — |
| FY22 | — | $9.49 | — | — | $4.9B |
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 | $3.5B | $3.7B | $4.5B | $3.9B | $3.7B | $4.2B | $4.9B | $5.4B | $5.6B | $5.8B |
| YoY change | +3.39% | +4.67% | +22.2% | -11.9% | -6.69% | +13.9% | +18% | +8.59% | +4.76% | +3.84% |
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 | 3.5B | 3.7B | 4.5B | 3.9B | 3.7B | 4.2B | 4.9B | 5.4B | 5.6B | 5.8B |
| Cost of revenue | 2.4B | 2.5B | 3.2B | 2.8B | 2.6B | 3B | 3.5B | 3.5B | 3.7B | 3.8B |
| Gross profit | 1.1B | 1.2B | 1.3B | 1.2B | 1.1B | 1.2B | 1.5B | 1.9B | 1.9B | 2.1B |
| Gross margin | 31.5% | 31.5% | 29% | 29.7% | 29.5% | 27.5% | 29.7% | 35.1% | 33.8% | 35.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 615.3M | 636.3M | 743.5M | 644.9M | 591.3M | 619.2M | 769.5M | 849.6M | 812.5M | 855.3M |
| Operating expenses | 615.3M | 636.3M | 743.5M | 644.9M | 591.3M | 619.2M | 769.5M | 849.6M | 812.5M | 855.3M |
| Operating income | 489.8M | 518.8M | 556.9M | 526.7M | 494.5M | 532.3M | 702.1M | 1B | 1.1B | 1.2B |
| Operating margin | 14% | 14.1% | 12.4% | 13.3% | 13.4% | 12.7% | 14.2% | 19.3% | 19.4% | 20.7% |
| Non-operating income, net | -16M | -30.8M | -17.5M | 11.1M | -9.9M | -18.3M | 4.5M | -18.5M | -12.5M | -25.6M |
| Pretax income | 430.4M | 443.1M | 467M | 469.2M | 424.5M | 459.3M | 657M | 983.3M | 1B | 1.1B |
| Income tax | 132.6M | 193.2M | 100.9M | 101.2M | 89.8M | 88.2M | 140.2M | 217.3M | 221.8M | 227.2M |
| Net income | 297.8M | 249.9M | 366.1M | 368M | 355.9M | 405.6M | 551.4M | 766M | 783.5M | 891.9M |
| Net margin | 8.5% | 6.81% | 8.17% | 9.32% | 9.66% | 9.67% | 11.1% | 14.3% | 13.9% | 15.3% |
| EBITDA | 564.2M | 595.4M | 687.7M | 652.5M | 629.1M | 686.8M | 855.1M | 1.2B | 1.3B | 1.4B |
| EPS | 5.26 | 4.42 | 6.57 | 7.35 | 6.46 | 7.33 | 9.49 | 14.1 | 14.5 | 16.6 |
| Diluted EPS | 5.24 | 4.39 | 6.54 | 7.31 | 6.43 | 7.28 | 9.43 | 14.1 | 14.4 | 16.5 |
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 | 1.4B | 1.3B | 1.4B | 1.5B | 1.4B | 1.3B | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.7B |
| Cost of revenue | 888.4M | 889.6M | 951.4M | 943.8M | 945.5M | 883.7M | 914M | 932.2M | 958.1M | 967.6M | 1B | 1.1B |
| Gross profit | 487.4M | 456.2M | 447.7M | 508.7M | 497.1M | 450.6M | 451.2M | 552.1M | 544.3M | 525.1M | 505.3M | 613M |
| Gross margin | 35.4% | 33.9% | 32% | 35% | 34.5% | 33.8% | 33.1% | 37.2% | 36.2% | 35.2% | 33.3% | 35.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 211.1M | 230.6M | 219.2M | 207.5M | 193.3M | 192.5M | 212.2M | 215.8M | 213.7M | 213.6M | 241.5M | 264.4M |
| Operating expenses | 211.1M | 230.6M | 219.2M | 207.5M | 193.3M | 192.5M | 212.2M | 215.8M | 213.7M | 213.6M | 241.5M | 264.4M |
| Operating income | 276.3M | 225.6M | 228.5M | 301.2M | 303.8M | 258.1M | 239M | 336.3M | 330.6M | 311.5M | 263.8M | 348.6M |
| Operating margin | 20.1% | 16.8% | 16.3% | 20.7% | 21.1% | 19.3% | 17.5% | 22.7% | 22% | 20.9% | 17.4% | 20.4% |
| Non-operating income, net | -3.5M | -6.1M | -6M | -1.2M | -5.6M | 300K | -5.3M | -6.6M | -5.9M | -7.8M | -5.4M | -5.8M |
| Pretax income | 265M | 209.5M | 201.4M | 280.2M | 279.5M | 244.2M | 219.9M | 315.2M | 311.1M | 281.5M | 236.4M | 303.7M |
| Income tax | 63M | 37.1M | 52.3M | 65M | 58.5M | 46M | 48.9M | 69.7M | 54.4M | 56.3M | 53.4M | 61.5M |
| Net income | 202M | 172.4M | 149.1M | 215.2M | 221M | 198.2M | 171M | 245.5M | 256.7M | 225.2M | 183M | 242.2M |
| Net margin | 14.7% | 12.8% | 10.7% | 14.8% | 15.3% | 14.9% | 12.5% | 16.5% | 17.1% | 15.1% | 12.1% | 14.1% |
| EBITDA | 310.4M | 259.1M | 287.7M | 349.6M | 347.5M | 311.7M | 280.4M | 378.4M | 374.1M | 365.2M | 318.6M | 410.4M |
| EPS | 3.72 | 3.18 | 2.75 | 3.97 | 4.08 | 3.66 | 3.16 | 4.58 | 4.8 | 4.21 | 3.42 | 4.54 |
| Diluted EPS | 3.7 | 3.16 | 2.73 | 3.94 | 4.05 | 3.64 | 3.15 | 4.56 | 4.77 | 4.19 | 3.41 | 4.52 |
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 | 6.5B | 7.4B | 5.4B | 8B | 8.5B | 11.3B | 12.6B | 17.6B | 22.5B | 23.6B | 24.6B |
| Enterprise value | 7B | 8.1B | 7B | 9.5B | 9.9B | 12.5B | 13.7B | 19.6B | 23.9B | 25.6B | 29.8B |
| Shares outstanding | 55.5M | 54.8M | 54.6M | 54.4M | 54.2M | 54.3M | 53.7M | 53.6M | 53.7M | 53.2M | 53.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.7 | 29.7 | 14.8 | 21.9 | 23.9 | 27.9 | 22.9 | 23 | 28.7 | 26.5 | 27.6 |
| P/S | 1.85 | 2.02 | 1.21 | 2.04 | 2.31 | 2.7 | 2.55 | 3.28 | 4 | 4.04 | 3.95 |
| P/B | 4.04 | 4.5 | 3.02 | 4.1 | 4.08 | 5.05 | 5.32 | 6.1 | 6.85 | 6.12 | 6.29 |
| EV/EBITDA | 12.4 | 13.6 | 10.2 | 14.6 | 15.8 | 18.3 | 16 | 16.7 | 18.4 | 18.4 | 19.7 |
| EV/Sales | 2 | 2.2 | 1.57 | 2.41 | 2.69 | 2.99 | 2.77 | 3.64 | 4.24 | 4.38 | 4.79 |
| Earnings yield | 4.6% | 3.37% | 6.75% | 4.58% | 4.19% | 3.59% | 4.38% | 4.34% | 3.48% | 3.77% | 3.63% |
| FCF yield | 5.31% | 4.04% | 7.76% | 6.28% | 6.65% | 4.01% | 3.6% | 4.06% | 3.6% | 3.7% | 2.02% |
| PEG | — | — | — | — | — | — | — | — | — | — | -31.6 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.5% | 31.5% | 29% | 29.7% | 29.5% | 27.5% | 29.7% | 35.1% | 33.8% | 35.3% | 35.8% |
| Operating margin | 14% | 14.1% | 12.4% | 13.3% | 13.4% | 12.7% | 14.2% | 19.3% | 19.4% | 20.7% | 21.7% |
| Net margin | 8.5% | 6.81% | 8.17% | 9.32% | 9.66% | 9.67% | 11.1% | 14.3% | 13.9% | 15.3% | 14.5% |
| ROE | 18.6% | 15.2% | 20.4% | 18.8% | 17.1% | 18.1% | 23.3% | 26.5% | 23.9% | 23.1% | 24.4% |
| ROA | 8.45% | 6.72% | 7.51% | 7.51% | 7% | 7.68% | 10.2% | 11.1% | 11.7% | 10.8% | 8.43% |
| ROIC | 15.8% | 12.6% | 12.9% | 12% | 11.1% | 12.4% | 15.9% | 16.7% | 18.3% | 16.5% | 11.1% |
| Return on tangible assets | 43.8% | 40.2% | -109.1% | -129.8% | -175.9% | 230.6% | 452.7% | -140.6% | -162.4% | -130.9% | -28% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.63 | 2.27 | 1.96 | 1.86 | 1.67 | 1.76 | 1.86 | 1.64 | 1.64 | 1.72 | 1.61 |
| Quick ratio | 1.73 | 1.37 | 1.18 | 1.11 | 1.12 | 1.14 | 1.18 | 1.01 | 0.98 | 1 | 0.93 |
| Debt / equity | 0.62 | 0.64 | 1 | 0.85 | 0.81 | 0.68 | 0.66 | 0.79 | 0.52 | 0.64 | 1.42 |
| Debt / assets | 0.28 | 0.28 | 0.37 | 0.34 | 0.33 | 0.29 | 0.29 | 0.33 | 0.26 | 0.3 | 0.47 |
| Net debt / EBITDA | 0.97 | 1.12 | 2.32 | 2.26 | 2.26 | 1.8 | 1.29 | 1.66 | 1.06 | 1.43 | 3.52 |
| Interest coverage | 10.9 | 10.9 | 7.45 | 7.84 | 8.06 | 9.4 | 14.2 | 27.8 | 14.6 | 18.5 | 12.7 |
| Effective tax rate | 30.8% | 43.6% | 21.6% | 21.6% | 21.2% | 19.2% | 21.3% | 22.1% | 22.1% | 20.3% | 19.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 63.2 | 66.9 | 82.1 | 72.5 | 67.9 | 77.2 | 92.1 | 100.2 | 104.8 | 109.9 | 117.4 |
| EPS (basic) | 5.26 | 4.42 | 6.57 | 7.35 | 6.46 | 7.33 | 9.49 | 14.1 | 14.5 | 16.6 | 16.6 |
| EPS (diluted) | 5.24 | 4.39 | 6.54 | 7.31 | 6.43 | 7.28 | 9.43 | 14.1 | 14.4 | 16.5 | 16.9 |
| Book value per share | 28.9 | 30.1 | 32.9 | 36 | 38.5 | 41.3 | 44.1 | 53.9 | 61.1 | 72.5 | 74 |
| FCF per share | 6.19 | 5.46 | 7.71 | 9.28 | 10.4 | 8.35 | 8.45 | 13.3 | 15.1 | 16.4 | 17 |
| Cash per share | 8.09 | 7.11 | 3.63 | 3.61 | 4.94 | 5.44 | 8.47 | 6.51 | 6.42 | 9.36 | 7.47 |
| Capex per share | — | — | — | — | — | — | — | — | — | 2.92 | 3.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 2.65% | 2.68% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 15.1% | 15.6% |
| Payout ratio | 48.4% | 63.1% | 47.1% | 50.7% | 56.6% | 53.5% | 41.6% | 32% | 34.1% | 32.1% | 33% |
| Dividend yield | 2.22% | 2.12% | 3.18% | 2.32% | 2.37% | 1.92% | 1.82% | 1.39% | 1.19% | 1.21% | 1.22% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $1.42 |
| May 29, 2026 | $1.42 |
| Feb 27, 2026 | $1.42 |
| — |
| FY21 | — | $7.33 | — | — | $4.2B | — |
| FY20 | — | $6.46 | — | — | $3.7B | — |
| FY19 | — | $7.35 | — | — | $3.9B | — |
| FY18 | — | $6.57 | — | — | $4.5B | — |
| FY17 | — | $4.42 | — | — | $3.7B | — |
| FY16 | — | $5.26 | — | — | $3.5B | — |
| 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 | $1.4B | $1.3B | $1.4B | $1.5B | $1.4B | $1.3B | $1.4B | $1.5B | $1.5B | $1.5B | $1.5B | $1.7B |
| YoY change | +4.53% | +10.3% | +8.85% | +6.34% | +4.86% | -0.85% | -2.42% | +2.19% | +4.15% | +11.9% | +11.1% | +15.3% |
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 | 448.8M | 389.5M | 198.2M | 196.2M | 267.9M | 295.6M | 454.8M | 348.7M | 345M | 497.9M |
| Receivables | 565.5M | 576.3M | 739.1M | 696.8M | 574.1M | 695.7M | 778M | 805.5M | 780.1M | 879.4M |
| Inventory | 532.4M | 634.7M | 651M | 633M | 526.7M | 662.1M | 740.7M | 832.9M | 841.8M | 1.1B |
| Total current assets | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.9B | 2B | 2.2B | 2.1B | 2.6B |
| Property, plant & equipment | 171.1M | 186.1M | 224.8M | 219.9M | 225M | 249.8M | 315.9M | 402.8M | 457M | 549.7M |
| Goodwill & intangibles | 2.8B | 3.1B | 5.2B | 5.2B | 5.3B | 5.1B | 5.3B | 7.5B | 7.2B | 8.9B |
| Total assets | 3.5B | 3.7B | 4.9B | 4.9B | 5.1B | 5.3B | 5.4B | 6.9B | 6.7B | 8.2B |
| Accounts payable | 291.6M | 326.5M | 393.7M | 347.7M | 339.2M | 532.8M | 529.9M | 563.5M | 541.7M | 570.5M |
| Short-term debt | 3.2M | 68.1M | 56.1M | 95M | 183.7M | 36.8M | 35.2M | 148M | 159.6M | 329.8M |
| Total current liabilities | 589.6M | 706.1M | 839.3M | 844.9M | 948.2M | 1.1B | 1.1B | 1.3B | 1.3B | 1.5B |
| Long-term debt | 990.5M | 987.1M | 1.7B | 1.6B | 1.5B | 1.5B | 1.5B | 2.1B | 1.6B | 2.2B |
| Total liabilities | 1.9B | 2.1B | 3.1B | 2.9B | 3B | 3B | 3B | 4B | 3.4B | 4.4B |
| Shareholders' equity | 1.6B | 1.6B | 1.8B | 2B | 2.1B | 2.2B | 2.4B | 2.9B | 3.3B | 3.9B |
| Total debt | 993.7M | 1.1B | 1.8B | 1.7B | 1.7B | 1.5B | 1.6B | 2.3B | 1.7B | 2.5B |
| Net debt | 556.1M | 680.2M | 1.6B | 1.5B | 1.4B | 1.2B | 1.1B | 2B | 1.4B | 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 | 590.7M | 348.7M | 400.3M | 406.5M | 445.6M | 345M | 360.3M | 399.6M | 680.9M | 497.9M | 516.9M | 394.7M |
| Receivables | 852.9M | 805.5M | 865.6M | 893.2M | 894.8M | 780.1M | 902M | 899.7M | 909.9M | 879.4M | 974.4M | 1.2B |
| Inventory | 788.4M | 832.9M | 842.4M | 856.5M | 850M | 841.8M | 848.7M | 1B | 1.1B | 1.1B | 1.1B | 1.3B |
| Total current assets | 2.3B | 2.2B | 2.2B | 2.3B | 2.3B | 2.1B | 2.3B | 2.5B | 2.8B | 2.6B | 2.8B | 3B |
| Property, plant & equipment | — | 402.8M | — | — | — | 457M | — | — | — | 549.7M | — | — |
| Goodwill & intangibles | 5.3B | 7.5B | 7.4B | 7.3B | 7.3B | 7.2B | 7.3B | 7.3B | 7.3B | 8.9B | 8.9B | 15.1B |
| Total assets | 5.8B | 6.9B | 6.9B | 6.9B | 6.9B | 6.7B | 6.9B | 7.1B | 7.5B | 8.2B | 8.4B | 11.8B |
| Accounts payable | 554.7M | 563.5M | 598.5M | 586.7M | 547.5M | 541.7M | 545.8M | 529.5M | 536.6M | 570.5M | 605.5M | 650.5M |
| Short-term debt | 33.6M | 148M | 252.4M | 144.2M | 325.7M | 159.6M | 849.5M | 838M | 988.4M | 329.8M | 580.2M | 615.9M |
| Total current liabilities | 1.1B | 1.3B | 1.3B | 1.3B | 1.4B | 1.3B | 1.9B | 1.9B | 2.1B | 1.5B | 1.8B | 1.9B |
| Long-term debt | 1.5B | 2.1B | 2B | 2B | 1.8B | 1.6B | 1.2B | 1.2B | 1.2B | 2.2B | 2.2B | 4.9B |
| Total liabilities | 3B | 4B | 3.9B | 3.8B | 3.7B | 3.4B | 3.6B | 3.7B | 3.8B | 4.4B | 4.6B | 7.9B |
| Shareholders' equity | 2.8B | 2.9B | 2.9B | 3.1B | 3.2B | 3.3B | 3.3B | 3.5B | 3.7B | 3.9B | 3.8B | 3.9B |
| Total debt | 1.6B | 2.3B | 2.3B | 2.2B | 2.1B | 1.7B | 2B | 2B | 2.1B | 2.5B | 2.7B | 5.6B |
| Net debt | 1B | 2B | 1.9B | 1.8B | 1.7B | 1.4B | 1.7B | 1.6B | 1.5B | 2B | 2.2B | 5.2B |
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 | 297.8M | 249.9M | 366.1M | 368M | 334.7M | 371.1M | 516.8M | 766M | 783.5M | 891.9M |
| Depreciation & amortization | 90.9M | 98.2M | 148.4M | 137.9M | 144.5M | 149.1M | 148.5M | 149.7M | 212.1M | 206.1M |
| Stock-based compensation | 22.3M | 22.3M | 24.2M | 14.5M | 21.9M | 17.5M | 24.5M | 26.5M | 30.6M | 33M |
| Change in working capital | -1.7M | 21.7M | -46M | 4.5M | 100.5M | -55.9M | -34.5M | -33.2M | -23.5M | -56.3M |
| Operating cash flow | 416.8M | 380.5M | 521.1M | 537.4M | 588.4M | 493.4M | 618.3M | 878M | 984.9M | 1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -155.1M |
| Investing cash flow | -163M | -165.9M | -1.1B | -35.2M | -240.5M | 18.1M | 147.4M | -1.2B | 121.3M | -1.1B |
| Dividends paid | -144M | -157.6M | -172.3M | -186.6M | -201.4M | -216.9M | -229.6M | -245.5M | -267.3M | -286.6M |
| Share repurchases | -246.8M | -92.5M | -40M | -35M | -41.3M | -11.2M | -182M | -30M | -40M | -225M |
| Financing cash flow | -110.9M | -216M | 468.5M | -471.8M | -247.8M | -584.6M | -441.9M | 386.3M | -923.4M | 203.3M |
| Net change in cash | 142.9M | -1.4M | -115.6M | 30.4M | 100.1M | -73.1M | 323.8M | 49.8M | 182.8M | 138.5M |
| Free cash flow | 343.8M | 299.3M | 420.9M | 504.9M | 565.2M | 453.6M | 453.9M | 715.1M | 810.8M | 874.7M |
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 | 202M | 172.4M | 149.1M | 215.2M | 227.8M | 198.2M | 171M | 245.5M | 256.7M | 225.2M | 183M | 242.2M |
| Depreciation & amortization | 37.6M | 39.6M | 59.9M | 49.6M | 49.3M | 53.3M | 46.7M | 48.3M | 49.4M | 61.5M | 60.2M | 67.6M |
| Stock-based compensation | 5.5M | 4.9M | 12.8M | 6.1M | 5.3M | 6.4M | 14.4M | 6.3M | 6.3M | 6M | 14.4M | 7.5M |
| Change in working capital | -25.4M | 124.8M | -152.2M | -10.3M | -56.3M | 186.3M | -176.2M | -19.9M | -34.3M | 167.8M | -167.9M | -65.7M |
| Operating cash flow | 193.1M | 344.2M | 86.9M | 239.4M | 227.1M | 431.5M | 37.2M | 261.7M | 284.3M | 447.5M | 86.6M | 249.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | -30.5M | -58.7M | -40.6M | -37M |
| Investing cash flow | 1.7M | -1.2B | 128.9M | 1.4M | 2.1M | -11.1M | -73.3M | -7.4M | -74.8M | -879.2M | -41.3M | -3B |
| Dividends paid | -60M | -65.4M | -65.5M | -65.5M | -65.5M | -70.8M | -70.7M | -70.2M | -70.2M | -75.5M | -75.4M | -75M |
| Share repurchases | -10M | 0 | -10M | -10M | -10M | -10M | -125M | -100M | 0 | 0 | -167.5M | -36M |
| Financing cash flow | -73M | 29.4M | -125.3M | -204.9M | -146.2M | -447M | 75M | -192.5M | 74.9M | -754.1M | -23.4M | -112.4M |
| Net change in cash | 121.8M | -783.3M | 90.5M | 35.9M | 83M | -26.6M | 38.9M | 61.8M | 284.4M | -1.2B | 21.9M | -2.9B |
| Free cash flow | 159M | 283.6M | 51.9M | 205.7M | 188.8M | 364.4M | 11.4M | 220.7M | 253.8M | 388.8M | 46M | 212.8M |
| Nov 28, 2025 |
| $1.42 |
| Aug 29, 2025 | $1.32 |
| May 30, 2025 | $1.32 |
| Feb 28, 2025 | $1.32 |
| Nov 29, 2024 | $1.32 |
| Date | Ratio |
|---|---|
| Aug 12, 1996 | 2:1 |
| Jan 9, 1995 | 105:100 |
| Jan 6, 1992 | 105:100 |
| Jan 7, 1991 | 105:100 |
| Jan 8, 1990 | 105:100 |
| Jan 9, 1989 | 105:100 |
| Aug 12, 1985 | 2:1 |
| Feb 11, 1981 | 2:1 |
| Aug 8, 1977 | 4:3 |