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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $3.73 | $4.37 | +17.2% | — | — | — |
| Q2 26 | $2.92 | $3.32 | +13.7% | — | — | — |
| Q1 26 | $3.51 | $3.94 | +12.3% | — | — | — |
| Q4 25 | $3.31 | $3.53 | +6.6% | — | — | — |
| Q3 25 | $2.72 | $2.98 | +9.6% | — | — | — |
| Q2 25 | $3.26 | $5.45 | +67.2% | — | — | — |
| Q1 25 | $2.37 | $2.5 | +5.5% | — | — | — |
| Q4 24 | $3.03 | $3.22 | +6.3% | — | — | — |
| Q3 24 | $2.54 | $2.93 | +15.4% | — | — | — |
| Q2 24 | $2.83 | $3.04 | +7.4% | — | — | — |
| Q1 24 | $1.96 | $2.56 | +30.6% | — | — | — |
| Q4 23 | $2.5 | $2.85 | +14.0% | — | — | — |
| Q3 23 | $2.06 | $2.88 | +39.8% | — | — | — |
| Q2 23 | $2.58 | $3.7 | +43.4% | — | — | — |
| Q1 23 | $1.87 | $2.41 | +28.9% | — | — | — |
| Q4 22 | $2.14 | $2.85 | +33.2% | — | — | — |
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 | — | $9.68 | — | — | $6.5B | — |
| FY24 | — | $16.1 | — | — | $6.3B | — |
| FY23 | — | $11.2 | — | — | $5.9B | — |
| FY22 | — | $10.1 | — | — | $5.5B |
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 | $2.4B | $3.3B | $4B | $4.2B | $4.1B | $4.7B | $5.5B | $5.9B | $6.3B | $6.5B |
| YoY change | +13% | +35.5% | +20.1% | +6.79% | -3.44% | +15.5% | +15.7% | +7.87% | +6.1% | +3.67% |
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 | 2.4B | 3.3B | 4B | 4.2B | 4.1B | 4.7B | 5.5B | 5.9B | 6.3B | 6.5B |
| Cost of revenue | 945.6M | 1.3B | 1.5B | 1.6B | 1.3B | 1.4B | 1.7B | 1.9B | 2B | 2.1B |
| Gross profit | 1.5B | 2B | 2.5B | 2.7B | 2.8B | 3.3B | 3.8B | 4B | 4.2B | 4.4B |
| Gross margin | 61.3% | 60.1% | 63.1% | 63.5% | 67.2% | 69.5% | 69.1% | 67.8% | 67.7% | 68.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.1B | 1.6B | 1.9B | 2.1B | 2B | 2.2B | 2.5B | 2.7B | 2.9B | 3.1B |
| Operating expenses | 1.1B | 1.6B | 1.9B | 2.1B | 2B | 2.2B | 2.5B | 2.7B | 2.9B | 3.1B |
| Operating income | 347.7M | 152.1M | 366.9M | 379.6M | 496.4M | 921.8M | 1.1B | 1.1B | 1.2B | 1.2B |
| Operating margin | 14.2% | 4.59% | 9.23% | 8.94% | 12.1% | 19.5% | 20.3% | 18.8% | 18.5% | 18.1% |
| Non-operating income, net | -34.2M | -155M | -61.6M | -4M | -56.8M | 164.7M | 39.3M | 130.3M | 299.6M | -147M |
| Pretax income | 288.4M | -127.8M | 181.1M | 275.7M | 326.1M | 969.9M | 1B | 1.1B | 1.4B | 968.1M |
| Income tax | 94.8M | -131.1M | 58.7M | 42.4M | 59.4M | 176.3M | 219.4M | 264.7M | 133.7M | 238.9M |
| Net income | 193.6M | 3.3M | 122.5M | 233.3M | 266.7M | 793.6M | 807.8M | 882.5M | 1.3B | 729.2M |
| Net margin | 7.92% | 0.1% | 3.08% | 5.5% | 6.51% | 16.8% | 14.8% | 14.9% | 20% | 11.2% |
| EBITDA | 420.6M | 398.8M | 625.2M | 601.9M | 711.8M | 1.2B | 1.4B | 1.3B | 1.4B | 1.4B |
| EPS | 2.34 | 0.04 | 1.35 | 2.6 | 2.99 | 9.33 | 10.1 | 11.2 | 16.1 | 9.68 |
| Diluted EPS | 2.31 | 0.04 | 1.33 | 2.56 | 2.96 | 9.21 | 9.96 | 11.1 | 16 | 9.65 |
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 | 1.6B | 1.5B | 1.6B | 1.5B | 1.7B | 1.5B | 1.7B | 1.5B | 1.8B | 1.5B | 1.7B |
| Cost of revenue | 450.8M | 529.8M | 459.4M | 513.3M | 475.3M | 574.9M | 475M | 531.7M | 474.2M | 572.6M | 429.3M | 486.9M |
| Gross profit | 957.9M | 1.1B | 1B | 1.1B | 1B | 1.1B | 1.1B | 1.2B | 1B | 1.2B | 1.1B | 1.2B |
| Gross margin | 68% | 66.6% | 68.8% | 67.8% | 68% | 66.5% | 69% | 68.5% | 68.9% | 67.3% | 71.6% | 70.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 660.5M | 703.8M | 689.8M | 712.1M | 711.7M | 771.2M | 730.3M | 776.9M | 762.6M | 797.9M | 726.3M | 764.6M |
| Operating expenses | 660.5M | 703.8M | 689.8M | 712.1M | 711.7M | 771.2M | 730.3M | 776.9M | 762.6M | 797.9M | 726.3M | 764.6M |
| Operating income | 248.9M | 303.2M | 274.3M | 319.1M | 246M | 317.8M | 278M | 327.1M | 236.3M | 334.2M | 310M | 379.3M |
| Operating margin | 17.7% | 19.1% | 18.6% | 20% | 16.6% | 18.5% | 18.1% | 19.4% | 15.5% | 19.1% | 20.5% | 22.6% |
| Non-operating income, net | -2.6M | -5.5M | 4.4M | 146K | 298.9M | -3.8M | 2.4M | 2.5M | -150.6M | -1.3M | 3.5M | -2.4M |
| Pretax income | 224.5M | 277.3M | 259.6M | 299.3M | 526.9M | 301.6M | 267M | 317.8M | 69.5M | 313.8M | 292.4M | 354.6M |
| Income tax | 44.5M | 68.6M | 49M | 69.7M | 111.8M | -96.9M | 56.1M | 77M | 34.1M | 71.7M | 70.1M | 79.1M |
| Net income | 180M | 208.6M | 210.5M | 229.5M | 415M | 398.6M | 210.9M | 240.8M | 35.4M | 242.2M | 222.3M | 275.5M |
| Net margin | 12.8% | 13.2% | 14.3% | 14.4% | 28% | 23.2% | 13.7% | 14.3% | 2.32% | 13.8% | 14.7% | 16.4% |
| EBITDA | 299.3M | 387.4M | 328.5M | 370.2M | 296.2M | 426.7M | 331.2M | 380.3M | 286.7M | 445.5M | 352.8M | 422.8M |
| EPS | 2.28 | 2.66 | 2.69 | 2.95 | 5.36 | 5.14 | 2.73 | 3.12 | 0.47 | 3.36 | 3.19 | 4.14 |
| Diluted EPS | 2.26 | 2.64 | 2.67 | 2.93 | 5.32 | 5.11 | 2.71 | 3.11 | 0.47 | 3.36 | 3.18 | 4.14 |
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 | 8.3B | 10.9B | 11.6B | 13.8B | 14.3B | 28.4B | 27B | 35.6B | 37.7B | 19B | 11.7B |
| Enterprise value | 8.6B | 13.8B | 13.9B | 16.7B | 16.4B | 30.9B | 29.4B | 37.4B | 38.7B | 20.6B | 13.7B |
| Shares outstanding | 82.6M | 88.5M | 90.8M | 89.8M | 89.3M | 85M | 80.2M | 79M | 77.8M | 75.4M | 75.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 43.1 | 3.3K | 94.8 | 59.3 | 53.6 | 35.8 | 33.4 | 40.4 | 30.1 | 26.1 | 16.7 |
| P/S | 3.41 | 3.29 | 2.92 | 3.26 | 3.49 | 6 | 4.92 | 6.03 | 6.01 | 2.93 | 1.81 |
| P/B | 137.1 | 11.1 | 13.6 | 14.7 | 13.1 | 76.6 | 118.3 | 52.4 | 27.7 | 59.4 | -73.8 |
| EV/EBITDA | 20.5 | 34.5 | 22.2 | 27.7 | 23.1 | 26.8 | 21.7 | 27.9 | 27.2 | 14.3 | 9.9 |
| EV/Sales | 3.52 | 4.15 | 3.5 | 3.92 | 4.01 | 6.53 | 5.37 | 6.33 | 6.17 | 3.18 | 2.12 |
| Earnings yield | 2.32% | 0.03% | 1.05% | 1.69% | 1.86% | 2.79% | 3% | 2.48% | 3.33% | 3.84% | 5.99% |
| FCF yield | 3.78% | 1.32% | 2.97% | 3.01% | 5.73% | 4.41% | 3.69% | 2.95% | 3.67% | 6.18% | 8.97% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.51 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.3% | 60.1% | 63.1% | 63.5% | 67.2% | 69.5% | 69.1% | 67.8% | 67.7% | 68.4% | 70.9% |
| Operating margin | 14.2% | 4.59% | 9.23% | 8.94% | 12.1% | 19.5% | 20.3% | 18.8% | 18.5% | 18.1% | 22.6% |
| Net margin | 7.92% | 0.1% | 3.08% | 5.5% | 6.51% | 16.8% | 14.8% | 14.9% | 20% | 11.2% | 12% |
| ROE | 318% | 0.33% | 14.4% | 24.9% | 24.5% | 213.9% | 354.6% | 129.7% | 92.2% | 228% | 113.6% |
| ROA | 8.18% | 0.05% | 1.97% | 3.26% | 3.65% | 10.7% | 11.1% | 11.3% | 14.7% | 9.02% | 10.2% |
| ROIC | 73.1% | 3.96% | 7.9% | 8.56% | 12.6% | 26.3% | 32.4% | 35.1% | 45% | 45.5% | 60.1% |
| Return on tangible assets | 26.3% | -0.26% | -7.08% | -40.6% | -141% | 935.2% | 299.3% | 92.2% | 67.6% | 37.8% | 68.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.92 | 0.92 | 0.69 | 0.71 | 0.79 | 0.78 | 0.77 | 0.91 | 1.06 | 1 | 0.88 |
| Quick ratio | 0.92 | 0.92 | 0.69 | 0.71 | 0.79 | 0.78 | 0.77 | 0.91 | 1.06 | 1 | 0.88 |
| Debt / equity | 12 | 3.45 | 2.88 | 3.29 | 2.61 | 8.76 | 13.9 | 4.51 | 2.13 | 10.5 | -0.2 |
| Debt / assets | 0.31 | 0.47 | 0.39 | 0.43 | 0.39 | 0.44 | 0.43 | 0.39 | 0.34 | 0.41 | 0.45 |
| Net debt / EBITDA | 0.61 | 7.16 | 3.66 | 4.67 | 2.99 | 2.16 | 1.82 | 1.3 | 0.68 | 1.13 | 1.16 |
| Interest coverage | 11.5 | 0 | 2.43 | 3.68 | 3.82 | 9.18 | 9.14 | 9.64 | 11.6 | 8.73 | 8.19 |
| Effective tax rate | 32.9% | 0% | 32.4% | 15.4% | 18.2% | 18.2% | 21.4% | 23.1% | 9.63% | 24.7% | 24.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 29.6 | 37.4 | 43.8 | 47.3 | 45.9 | 55.7 | 68.3 | 74.8 | 80.6 | 86.2 | 91.3 |
| EPS (basic) | 2.34 | 0.04 | 1.35 | 2.6 | 2.99 | 9.33 | 10.1 | 11.2 | 16.1 | 9.68 | 9.68 |
| EPS (diluted) | 2.31 | 0.04 | 1.33 | 2.56 | 2.96 | 9.21 | 9.96 | 11.1 | 16 | 9.65 | 11.1 |
| Book value per share | 0.74 | 11.1 | 9.37 | 10.5 | 12.2 | 4.36 | 2.84 | 8.62 | 17.5 | 4.25 | -2.6 |
| FCF per share | 3.82 | 1.62 | 3.79 | 4.64 | 9.17 | 14.7 | 12.4 | 13.3 | 17.8 | 15.6 | 19.4 |
| Cash per share | 5.74 | 6.09 | 1.72 | 3.13 | 7.98 | 8.9 | 8.71 | 16.7 | 24.9 | 22.9 | 23.6 |
| Capex per share | 0.6 | 1.25 | 1.4 | 1.66 | 0.94 | 0.7 | 1.35 | 1.31 | 1.31 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.04% | 3.34% | 3.19% | 3.51% | 2.05% | 1.26% | 1.97% | 1.75% | 1.62% | — | — |
| Capex / operating cash flow | 12.8% | 45.9% | 22.4% | 31.9% | 11.5% | 4.89% | 10.5% | 8.31% | 7.21% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 0% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 19, 1999 | $1.1945 |
| Date | Ratio |
|---|---|
| Apr 1, 1996 | 2:1 |
| Jun 29, 1995 | 2:1 |
| Aug 29, 1994 | 2:1 |
| — |
| FY21 | — | $9.33 | — | — | $4.7B | — |
| FY20 | — | $2.99 | — | — | $4.1B | — |
| FY19 | — | $2.6 | — | — | $4.2B | — |
| FY18 | — | $1.35 | — | — | $4B | — |
| FY17 | — | $0.04 | — | — | $3.3B | — |
| FY16 | — | $2.34 | — | — | $2.4B | — |
| 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 | $1.6B | $1.5B | $1.6B | $1.5B | $1.7B | $1.5B | $1.7B | $1.5B | $1.8B | $1.5B | $1.7B |
| YoY change | +5.78% | +5.41% | +4.55% | +6.11% | +5.36% | +8.13% | +4.16% | +5.73% | +2.68% | +2.18% | -1.51% | -0.62% |
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 | 474.2M | 538.9M | 156.4M | 280.8M | 712.6M | 756.5M | 698M | 1.3B | 1.9B | 1.7B |
| Receivables | 643M | 1.2B | 1.3B | 1.3B | 1.2B | 1.4B | 1.6B | 1.6B | 1.7B | 1.7B |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.3B | 2.6B | 1.8B | 2B | 2.3B | 2.6B | 2.8B | 3.4B | 4.2B | 4.1B |
| Property, plant & equipment | 121.6M | 221.5M | 267.7M | 1B | 984M | 821.8M | 701.2M | 629.5M | 500.4M | 428.2M |
| Goodwill & intangibles | 1.6B | 8.6B | 7.9B | 7.7B | 7.5B | 7.3B | 7B | 6.9B | 6.7B | 6.2B |
| Total assets | 2.4B | 7.3B | 6.2B | 7.2B | 7.3B | 7.4B | 7.3B | 7.8B | 8.5B | 8.1B |
| Accounts payable | 41M | 49M | 37.5M | 33M | 38.6M | 49.3M | 83.2M | 63.1M | 55.8M | 49.8M |
| Short-term debt | 30M | 379.7M | 165.6M | 216.2M | 104.5M | 95.7M | 107.5M | 108.1M | 100.3M | 101.1M |
| Total current liabilities | 1.5B | 2.8B | 2.6B | 2.9B | 2.9B | 3.4B | 3.6B | 3.8B | 4B | 4.1B |
| Long-term debt | 702.4M | 3B | 2.3B | 2.9B | 2.7B | 3.2B | 3.1B | 3B | 2.8B | 3.2B |
| Total liabilities | 2.3B | 6.3B | 5.4B | 6.2B | 6.2B | 7B | 7.1B | 7.2B | 7.2B | 7.8B |
| Shareholders' equity | 60.9M | 983.5M | 850.8M | 938.6M | 1.1B | 371.1M | 227.8M | 680.6M | 1.4B | 319.9M |
| Total debt | 732.4M | 3.4B | 2.4B | 3.1B | 2.8B | 3.3B | 3.2B | 3.1B | 2.9B | 3.3B |
| Net debt | 258.2M | 2.9B | 2.3B | 2.8B | 2.1B | 2.5B | 2.5B | 1.8B | 966.9M | 1.6B |
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 | 1.2B | 1.3B | 1.2B | 1.2B | 1.8B | 1.9B | 2.1B | 2.2B | 1.4B | 1.7B | 1.7B | 1.5B |
| Receivables | 1.1B | 1.6B | 1.6B | 1.4B | 1.3B | 1.7B | 1.5B | 1.3B | 1.1B | 1.7B | 1.4B | 1.2B |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.8B | 3.4B | 3.3B | 3.1B | 3.6B | 4.2B | 4.1B | 4B | 3.1B | 4.1B | 3.6B | 3.2B |
| Property, plant & equipment | 639M | 629.5M | 608.9M | 598.3M | 580.3M | 500.4M | 495.7M | 492.5M | 476.6M | 428.2M | 427.2M | 407.6M |
| Goodwill & intangibles | 6.9B | 6.9B | 6.8B | 6.8B | 6.8B | 6.7B | 6.6B | 6.6B | 6.3B | 6.2B | 6.1B | 6.1B |
| Total assets | 7.2B | 7.8B | 7.7B | 7.4B | 7.8B | 8.5B | 8.5B | 8.3B | 7.2B | 8.1B | 7.7B | 7.2B |
| Accounts payable | — | 63.1M | — | — | — | 55.8M | — | — | — | 49.8M | — | — |
| Short-term debt | 9.6M | 108.1M | — | — | — | 100.3M | — | 361K | 732K | 101.1M | 5M | — |
| Total current liabilities | 3.3B | 3.8B | 3.6B | 3.5B | 3.5B | 4B | 3.8B | 3.6B | 3.5B | 4.1B | 3.9B | 3.7B |
| Long-term debt | 3B | 3B | 2.9B | 2.9B | 2.9B | 2.8B | 2.8B | 2.8B | 2.8B | 3.2B | 3.3B | 3.2B |
| Total liabilities | 6.7B | 7.2B | 7B | 6.8B | 6.8B | 7.2B | 7B | 6.8B | 6.7B | 7.8B | 7.6B | 7.4B |
| Shareholders' equity | 566.6M | 680.6M | 718.2M | 646.7M | 1.1B | 1.4B | 1.5B | 1.5B | 556.6M | 319.9M | 63.4M | -167.3M |
| Total debt | 3B | 3.1B | 2.9B | 2.9B | 2.9B | 2.9B | 2.8B | 2.8B | 2.8B | 3.3B | 3.3B | 3.2B |
| Net debt | 1.7B | 1.8B | 1.7B | 1.7B | 1.1B | 966.9M | 694.5M | 575.6M | 1.3B | 1.6B | 1.6B | 1.7B |
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 | 193.6M | 3.3M | 122.5M | 233.3M | 266.7M | 793.6M | 807.8M | 882.5M | 1.3B | 729.2M |
| Depreciation & amortization | 62M | 240.2M | 255.6M | 211.8M | 219M | 212.4M | 191.9M | 191.1M | 202.3M | 200.3M |
| Stock-based compensation | 46.7M | 78.9M | 66.2M | 69M | 62.5M | 98.6M | 90.6M | 129.8M | 154.8M | 155.9M |
| Change in working capital | 87.1M | 121.2M | 107.6M | 2.2M | 227.1M | 156.8M | -31.5M | 97M | -41.6M | -9.6M |
| Operating cash flow | 389.7M | 241.3M | 567.2M | 467M | 730.6M | 1.2B | 1B | 1.2B | 1.4B | 1.3B |
| Capital expenditure | -49.9M | -110.8M | -126.9M | -149M | -83.9M | -59.8M | -108M | -103.1M | -101.7M | — |
| Investing cash flow | -98.1M | -2.8B | 384.1M | -160.9M | -83.9M | -80.5M | -117.6M | 54.2M | -103.7M | 0 |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -59M | -41.3M | -260.8M | -199M | -176.3M | -1.7B | -1B | -606.2M | -735.4M | -2B |
| Financing cash flow | -183.9M | 2.5B | -1B | 5.4M | -102.3M | -1.2B | -1B | -614M | -738.3M | -1.5B |
| Net change in cash | 107.7M | 16.8M | -72.6M | 311.5M | 544.4M | -32.3M | -134.5M | 681.1M | 569.6M | -181.8M |
| Free cash flow | 315.8M | 143.8M | 344.3M | 416.4M | 819.4M | 1.3B | 993.4M | 1.1B | 1.4B | 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 | 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 | 180M | 208.6M | 210.5M | 229.5M | 415M | 398.6M | 210.9M | 240.8M | 35.4M | 242.2M | 222.3M | 275.5M |
| Depreciation & amortization | 48.5M | 49.3M | 49.3M | 50.5M | 51.3M | 51.2M | 50.8M | 50.7M | 51M | 47.9M | 45.4M | 45.2M |
| Stock-based compensation | 27M | 25.5M | 50.5M | 39.7M | 34.3M | 30.2M | 50.2M | 43M | 30.5M | 32.2M | 45.9M | 41M |
| Change in working capital | 60.8M | -318.4M | 193.9M | 21.5M | 27.5M | -284.5M | 368.2M | 18.9M | 913K | -397.6M | 497.9M | -36.4M |
| Operating cash flow | 284.2M | -48.3M | 487.9M | 363.3M | 520.3M | 40.2M | 651.4M | 383.6M | 298.7M | 294.5M | 391M | 398.3M |
| Capital expenditure | -28.5M | -28M | -22.7M | -29.4M | -25.8M | -23.9M | -25.6M | — | — | — | — | — |
| Investing cash flow | -32.3M | -23M | -24.7M | -29.4M | -25.8M | -23.9M | -25.6M | 0 | 0 | 0 | 104.8M | 0 |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -209.4M | -158.4M | -225.1M | -339.6M | -68.7M | -102M | -162.7M | -274.5M | -1.1B | -498.5M | -534.6M | -547.1M |
| Financing cash flow | -211.2M | -160.8M | -227.7M | -340M | -68.7M | -102M | -162.7M | -274.5M | -1.1B | 27M | -536.1M | -547.1M |
| Net change in cash | 40.7M | -232.1M | 235.6M | -6.1M | 425.9M | -85.7M | 463.1M | 109.1M | -756.8M | 321.5M | -40.3M | -148.8M |
| Free cash flow | 302.5M | 196.4M | 166.2M | 340.6M | 565M | 311.4M | 287.9M | 347.3M | 269.3M | 270.7M | 370.6M | 378.4M |