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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $0.46 | $0.43 | -6.5% | — | — | — |
| Q3 26 | $0.54 | $0.52 | -3.7% | — | — | — |
| Q2 26 | $1.79 | $1.92 | +7.3% | — | — | — |
| Q1 26 | $1.49 | $1.61 | +8.1% | — | — | — |
| Q4 25 | $1.46 | $1.5 | +2.7% | — | — | — |
| Q3 25 | $1.59 | $1.49 | -6.3% | — | — | — |
| Q2 25 | $2.44 | $2.52 | +3.3% | — | — | — |
| Q1 25 | $2.07 | $2.04 | -1.4% | — | — | — |
| Q4 24 | $1.8 | $2.15 | +19.4% | — | — | — |
| Q3 24 | $1.57 | $1.76 | +12.1% | — | — | — |
| Q2 24 | $1.7 | $1.85 | +8.8% | — | — | — |
| Q1 24 | $1.43 | $1.8 | +25.9% | — | — | — |
| Q4 23 | $1.33 | $1.94 | +45.9% | — | — | — |
| Q3 23 | $1.15 | $1.45 | +26.1% | — | — | — |
| Q2 23 | $2.86 | $2.47 | -13.6% | — | — | — |
| Q1 23 | $2.67 | $2.89 | +8.2% | — | — | — |
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 | — | $6.28 | — | — | $6.2B | — |
| FY24 | — | $8.7 | — | — | $6.9B | — |
| FY23 | — | $7.25 | — | — | $6.4B | — |
| FY22 | — | $9.35 | — | — | $6.9B |
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 | $3.6B | $4.4B | $4.5B | $4.6B | $4.2B | $5.7B | $6.9B | $6.4B | $6.9B | $6.2B |
| YoY change | +18.6% | +21.5% | +4.09% | +0.13% | -8.12% | +36.9% | +20.6% | -7.14% | +8.1% | -10% |
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 | 3.6B | 4.4B | 4.5B | 4.6B | 4.2B | 5.7B | 6.9B | 6.4B | 6.9B | 6.2B |
| Cost of revenue | 3B | 3.6B | 3.7B | 3.7B | 3.4B | 4.5B | 5.2B | 5B | 5.5B | 5.1B |
| Gross profit | 549.7M | 718.6M | 799.2M | 839.5M | 802.7M | 1.3B | 1.7B | 1.4B | 1.5B | 1.2B |
| Gross margin | 15.3% | 16.5% | 17.6% | 18.4% | 19.2% | 21.8% | 24.4% | 21.4% | 21.2% | 18.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 389.4M | 426.4M | 444.2M | 497.4M | 470.8M | 574.4M | 629.6M | 632.1M | 686.8M | 646.2M |
| Operating expenses | 389.4M | 426.4M | 444.2M | 497.4M | 474.9M | 579.4M | 635.4M | 632.1M | 686.8M | 646.2M |
| Operating income | 160.3M | 292.2M | 355.1M | 342.1M | 327.9M | 676.2M | 1.1B | 742.5M | 785.6M | 525.3M |
| Operating margin | 4.46% | 6.69% | 7.81% | 7.51% | 7.84% | 11.8% | 15.3% | 11.6% | 11.3% | 8.42% |
| Non-operating income, net | -5.6M | -2.9M | 9.4M | 3.9M | 33.6M | 18.1M | 16.3M | 15M | 33.2M | 21.6M |
| Pretax income | 149.3M | 290M | 368M | 348.2M | 364M | 695.3M | 1.1B | 771.3M | 850.9M | 554.2M |
| Income tax | 43.7M | 109.4M | 197.6M | 79.4M | 67.8M | 130.6M | 255.4M | 181.1M | 195.9M | 125.4M |
| Net income | 105.6M | 180.6M | 170.4M | 268.8M | 296.2M | 564.7M | 816.7M | 590.2M | 655M | 428.8M |
| Net margin | 2.94% | 4.13% | 3.75% | 5.9% | 7.08% | 9.86% | 11.8% | 9.21% | 9.45% | 6.88% |
| EBITDA | 158.9M | 299.1M | 357.6M | 376.1M | 356.3M | 709.9M | 1.1B | 778.9M | 822.9M | 563.5M |
| EPS | 1.23 | 2.09 | 1.93 | 3.04 | 3.26 | 6.22 | 9.35 | 7.25 | 8.7 | 6.28 |
| Diluted EPS | 1.12 | 1.85 | 1.71 | 2.85 | 3.13 | 6.01 | 9.09 | 7.03 | 8.45 | 6.15 |
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 | 1.6B | 1.7B | 1.5B | 1.7B | 1.8B | 2B | 1.4B | 1.5B | 1.6B | 1.7B | 1.1B | 1.1B |
| Cost of revenue | 1.2B | 1.3B | 1.1B | 1.3B | 1.4B | 1.6B | 1.1B | 1.2B | 1.3B | 1.4B | 909.6M | 939.9M |
| Gross profit | 345.1M | 352.1M | 319.7M | 366.2M | 365.4M | 421.1M | 282.8M | 298M | 297.7M | 292.9M | 167.4M | 172.5M |
| Gross margin | 21.7% | 21% | 21.8% | 21.4% | 20.9% | 21.1% | 20.3% | 19.5% | 18.4% | 17.3% | 15.5% | 15.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 160.1M | 163.6M | 157.5M | 171.2M | 171.5M | 186.7M | 152.3M | 163.2M | 162.2M | 168.5M | 131M | 140.5M |
| Operating expenses | 160.1M | 163.6M | 157.5M | 171.2M | 171.5M | 186.7M | 152.3M | 163.2M | 162.2M | 168.5M | 131M | 140.5M |
| Operating income | 185M | 188.5M | 162.2M | 195M | 194M | 234.4M | 130.5M | 134.8M | 135.6M | 124.4M | 36.4M | 32M |
| Operating margin | 11.7% | 11.3% | 11.1% | 11.4% | 11.1% | 11.7% | 9.38% | 8.81% | 8.37% | 7.34% | 3.38% | 2.88% |
| Non-operating income, net | 4M | 5M | 6.6M | 6.7M | 9.4M | 10.5M | 6.7M | 5.9M | 5.8M | 3.1M | 2.7M | 4.1M |
| Pretax income | 194.5M | 199.6M | 174.7M | 221.1M | 207.4M | 247.7M | 139.4M | 142.4M | 143.2M | 129.2M | 40.3M | 37.2M |
| Income tax | 44.6M | 49.3M | 36M | 52.7M | 50.1M | 57.1M | 29.8M | 34.5M | 33.4M | 27.7M | 6.9M | 9.9M |
| Net income | 149.9M | 150.3M | 138.7M | 168.4M | 157.3M | 190.6M | 109.6M | 107.9M | 109.8M | 101.5M | 33.4M | 27.3M |
| Net margin | 9.45% | 8.98% | 9.45% | 9.85% | 8.98% | 9.53% | 7.87% | 7.05% | 6.78% | 5.99% | 3.1% | 2.46% |
| EBITDA | 194.2M | 197.9M | 171.5M | 204.5M | 203.4M | 243.5M | 139.4M | 144M | 145M | 134.2M | 46.5M | 42.4M |
| EPS | 1.86 | 1.91 | 1.81 | 2.21 | 2.1 | 2.59 | 1.52 | 1.53 | 1.64 | 1.58 | 0.53 | 0.44 |
| Diluted EPS | 1.8 | 1.85 | 1.76 | 2.15 | 2.04 | 2.52 | 1.49 | 1.5 | 1.61 | 1.55 | 0.52 | 0.43 |
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 | 1.4B | 2.7B | 1.9B | 3B | 3.2B | 3.6B | 2.7B | 4.2B | 6.2B | 4.4B | 2.9B |
| Enterprise value | 3.4B | 4.3B | 3.3B | 4.3B | 4.3B | 5B | 4.8B | 5.2B | 7.3B | 5.9B | 4.9B |
| Shares outstanding | 85.7M | 85.8M | 87.8M | 88M | 90.5M | 90.4M | 86.9M | 80.8M | 74.8M | 67.9M | 67.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.9 | 14.9 | 10.9 | 11.3 | 10.7 | 6.4 | 3.34 | 7.14 | 9.44 | 10.2 | 13.5 |
| P/S | 0.38 | 0.62 | 0.41 | 0.67 | 0.76 | 0.63 | 0.39 | 0.66 | 0.89 | 0.7 | 0.56 |
| P/B | 0.79 | 1.4 | 0.89 | 1.28 | 1.19 | 1.2 | 0.74 | 1.11 | 1.52 | 1.12 | 0.78 |
| EV/EBITDA | 21.4 | 14.4 | 9.33 | 11.5 | 12 | 7.1 | 4.37 | 6.68 | 8.87 | 10.4 | 14.3 |
| EV/Sales | 0.95 | 0.98 | 0.73 | 0.95 | 1.02 | 0.88 | 0.69 | 0.81 | 1.05 | 0.94 | 0.94 |
| Earnings yield | 7.78% | 6.71% | 9.19% | 8.83% | 9.3% | 15.6% | 30% | 14% | 10.6% | 9.82% | 7.39% |
| FCF yield | 13.5% | 18.8% | 11.6% | 6.92% | 8.85% | -2.12% | 5.07% | 24.9% | 5.23% | 6.58% | 14.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.19 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.3% | 16.5% | 17.6% | 18.4% | 19.2% | 21.8% | 24.4% | 21.4% | 21.2% | 18.8% | 15.5% |
| Operating margin | 4.46% | 6.69% | 7.81% | 7.51% | 7.84% | 11.8% | 15.3% | 11.6% | 11.3% | 8.42% | 5.97% |
| Net margin | 2.94% | 4.13% | 3.75% | 5.9% | 7.08% | 9.86% | 11.8% | 9.21% | 9.45% | 6.88% | 4.39% |
| ROE | 6.13% | 9.38% | 8.16% | 11.3% | 11.1% | 18.7% | 22.3% | 15.5% | 16.1% | 11% | 5.91% |
| ROA | 2.06% | 3.58% | 3.36% | 5.36% | 5.53% | 9.68% | 12.3% | 8.88% | 9.44% | 6.42% | 2.69% |
| ROIC | 3.01% | 5.16% | 4.6% | 7.18% | 7.08% | 12.4% | 14.1% | 11.8% | 11.7% | 7.55% | 4.56% |
| Return on tangible assets | 2.06% | 3.58% | 3.36% | 5.36% | 5.53% | 9.68% | 12.3% | 8.88% | 9.44% | 6.42% | 4.02% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 8.49 | 7.75 | 6.82 | 7.3 | 7.88 | 6.96 | 6.73 | 6.87 | 6.97 | 7.28 | 6.18 |
| Quick ratio | 1.67 | 1.78 | 1.34 | 1.18 | 1.57 | 0.78 | 0.73 | 1.22 | 1.07 | 0.7 | 0.56 |
| Debt / equity | 1.53 | 1.21 | 0.99 | 0.73 | 0.67 | 0.57 | 0.65 | 0.45 | 0.42 | 0.44 | 0.55 |
| Debt / assets | 0.51 | 0.46 | 0.41 | 0.35 | 0.33 | 0.29 | 0.36 | 0.26 | 0.25 | 0.26 | 0.29 |
| Net debt / EBITDA | 12.9 | 5.36 | 4.15 | 3.44 | 3.09 | 2 | 1.87 | 1.27 | 1.35 | 2.63 | 4.88 |
| Interest coverage | 26.3 | 467.2 | — | — | — | — | — | — | — | — | — |
| Effective tax rate | 29.3% | 37.7% | 53.7% | 22.8% | 18.6% | 18.8% | 23.8% | 23.5% | 23% | 22.6% | 22.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 41.9 | 50.9 | 51.8 | 51.7 | 46.2 | 63.3 | 79.5 | 79.3 | 92.7 | 91.8 | 83.2 |
| EPS (basic) | 1.23 | 2.09 | 1.93 | 3.04 | 3.26 | 6.22 | 9.35 | 7.25 | 8.7 | 6.28 | 6.28 |
| EPS (diluted) | 1.12 | 1.85 | 1.71 | 2.85 | 3.13 | 6.01 | 9.09 | 7.03 | 8.45 | 6.15 | 3.55 |
| Book value per share | 20.1 | 22.4 | 23.8 | 27.1 | 29.5 | 33.4 | 42.1 | 47.1 | 54.3 | 57.4 | 61.9 |
| FCF per share | 2.15 | 5.88 | 2.44 | 2.39 | 3.12 | -0.85 | 1.59 | 13 | 4.33 | 4.23 | 5.73 |
| Cash per share | 6.92 | 8.4 | 6.55 | 5.17 | 7.54 | 3.23 | 3.8 | 9 | 8.02 | 3.39 | 2.62 |
| Capex per share | 0.06 | 0.09 | 0.08 | 0.39 | 0.32 | 0.44 | 0.52 | 0.44 | 0.53 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.13% | 0.19% | 0.16% | 0.76% | 0.69% | 0.69% | 0.66% | 0.55% | 0.57% | — | — |
| Capex / operating cash flow | 3.67% | 1.66% | 3.82% | 15% | 10.3% | -79.4% | 29.9% | 3.34% | 10.4% | — | — |
| Payout ratio | 8.13% | 4.79% | 5.22% | 7.58% | 12.8% | 9.57% | 6.42% | 9.63% | 10.9% | 16% | 28.2% |
| Dividend yield | 0.63% | 0.32% | 0.48% | 0.67% | 1.2% | 1.5% | 1.92% | 1.35% | 1.16% | 1.57% | 2.09% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 6, 2026 | $0.25 |
| May 7, 2026 | $0.25 |
| Feb 5, 2026 | $0.25 |
| — |
| FY21 | — | $6.22 | — | — | $5.7B | — |
| FY20 | — | $3.26 | — | — | $4.2B | — |
| FY19 | — | $3.04 | — | — | $4.6B | — |
| FY18 | — | $1.93 | — | — | $4.5B | — |
| FY17 | — | $2.09 | — | — | $4.4B | — |
| FY16 | — | $1.23 | — | — | $3.6B | — |
| 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 | $1.6B | $1.7B | $1.5B | $1.7B | $1.8B | $2B | $1.4B | $1.5B | $1.6B | $1.7B | $1.1B | $1.1B |
| YoY change | -14% | -13.7% | +6.03% | -3.14% | +10.4% | +19.5% | -5.18% | -10.5% | -7.54% | -15.3% | -22.6% | -27.3% |
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 | 593M | 720.9M | 575.1M | 454.9M | 682.5M | 292.1M | 330.2M | 727.3M | 599.2M | 230.4M |
| Receivables | 1.8M | 1.7M | 2.9M | 2.2M | 2M | 2.2M | 3.5M | 2.8M | 5.4M | 5.6M |
| Inventory | 3.4B | 3.3B | 3.6B | 3.7B | 3.9B | 4.8B | 5.5B | 5.1B | 5.5B | 5.7B |
| Total current assets | 4.2B | 4.2B | 4.5B | 4.4B | 4.9B | 5.4B | 6.2B | 6.2B | 6.5B | 6.3B |
| Property, plant & equipment | 14.2M | 19.5M | 48.6M | 65M | 101.5M | 103.8M | 114.7M | 113M | 109.1M | 119M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 5.1B | 5B | 5.1B | 5B | 5.4B | 5.8B | 6.7B | 6.6B | 6.9B | 6.7B |
| Accounts payable | 217.3M | 214.4M | 259.5M | 264.8M | 276M | 374.5M | 415.7M | 390.1M | 387.6M | 354.5M |
| Short-term debt | — | — | — | — | — | — | 507.5M | — | — | — |
| Total current liabilities | 498.6M | 546.5M | 653.9M | 604.9M | 617.7M | 777.3M | 923.6M | 908.9M | 936.1M | 861.2M |
| Long-term debt | 2.6B | 2.3B | 2.1B | 1.7B | 1.8B | 1.7B | 1.9B | 1.7B | 1.7B | 1.7B |
| Total liabilities | 3.4B | 3.1B | 3B | 2.6B | 2.7B | 2.8B | 3B | 2.8B | 2.9B | 2.8B |
| Shareholders' equity | 1.7B | 1.9B | 2.1B | 2.4B | 2.7B | 3B | 3.7B | 3.8B | 4.1B | 3.9B |
| Total debt | 2.6B | 2.3B | 2.1B | 1.7B | 1.8B | 1.7B | 2.4B | 1.7B | 1.7B | 1.7B |
| Net debt | 2B | 1.6B | 1.5B | 1.3B | 1.1B | 1.4B | 2B | 989.1M | 1.1B | 1.5B |
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 | 612.4M | 727.3M | 668.3M | 644.3M | 375.7M | 599.2M | 269.5M | 310.9M | 332.3M | 230.4M | 201.8M | 200.8M |
| Receivables | 327.8M | 2.8M | 2.5M | 2.9M | 3.7M | 5.4M | 3.6M | 3.4M | 4.3M | 5.6M | 3M | 2.3M |
| Inventory | 5.2B | 5.1B | 5.2B | 5.3B | 5.6B | 5.5B | 5.9B | 5.9B | 5.8B | 5.7B | 5.7B | 5.7B |
| Total current assets | 6.1B | 6.2B | 6.3B | 6.4B | 6.4B | 6.5B | 6.6B | 6.6B | 6.6B | 6.3B | 6.3B | 6.3B |
| Property, plant & equipment | 111.8M | 113M | 112.5M | 111.6M | 109M | 109.1M | 112.7M | 115.7M | 115.8M | 119M | 130.4M | 130.9M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 6.6B | 6.6B | 6.7B | 6.8B | 6.8B | 6.9B | 7B | 7B | 7B | 6.7B | 6.7B | 6.8B |
| Accounts payable | 391.4M | 390.1M | 379.8M | 398.2M | 403.8M | 387.6M | 366.3M | 362.3M | 369.2M | 354.5M | 287.9M | 305.5M |
| Short-term debt | — | — | — | — | — | — | — | — | 250M | — | 200M | 275M |
| Total current liabilities | 855.7M | 908.9M | 916.1M | 924.2M | 935.9M | 936.1M | 922.8M | 932.3M | 1.2B | 861.2M | 984M | 1.1B |
| Long-term debt | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.9B | 1.7B | 1.7B | 1.7B | 1.7B |
| Total liabilities | 2.7B | 2.8B | 2.8B | 2.8B | 2.9B | 2.9B | 2.9B | 3B | 3.1B | 2.8B | 2.8B | 3B |
| Shareholders' equity | 3.8B | 3.8B | 3.9B | 4B | 4B | 4.1B | 4.1B | 4B | 3.9B | 3.9B | 3.9B | 3.8B |
| Total debt | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.9B | 2B | 1.7B | 1.9B | 2B |
| Net debt | 1.1B | 989.1M | 1.1B | 1.1B | 1.3B | 1.1B | 1.5B | 1.6B | 1.6B | 1.5B | 1.7B | 1.8B |
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 | 105.6M | 180.6M | 170.4M | 268.8M | 296.2M | 564.7M | 816.7M | 590.2M | 655M | 428.8M |
| Depreciation & amortization | 3.6M | 2.8M | 2.5M | 27.2M | 28.4M | 28.6M | 32.3M | 36.4M | 37.3M | 37.3M |
| Stock-based compensation | 16.9M | 14.6M | 15.9M | 18.3M | 21.5M | 28.9M | 29.5M | 34.6M | 34.5M | 46.2M |
| Change in working capital | -46.5M | 176.1M | -194M | -160.8M | -119M | -728.6M | -745.9M | 357.1M | -370.2M | -237.8M |
| Operating cash flow | 130.4M | 486.1M | 192.8M | 231.2M | 280M | -49.7M | 151.4M | 1.1B | 377.1M | 335.7M |
| Capital expenditure | -4.8M | -8.1M | -7.4M | -34.7M | -28.8M | -39.4M | -45.2M | -35.5M | -39.3M | — |
| Investing cash flow | -6.1M | -15.7M | -20.1M | -40.9M | -26.6M | -38.1M | -71.8M | -58.1M | -50.1M | -13.4M |
| Dividends paid | -8.6M | -8.6M | -8.9M | -20.4M | -38.1M | -54.1M | -52.5M | -56.8M | -71.6M | -68.6M |
| Share repurchases | -85.9M | 0 | -35M | 0 | 0 | -188.2M | -150M | -411.4M | -353.7M | -541.3M |
| Financing cash flow | -155.3M | -369.6M | -417.1M | -940.4M | -72.5M | -666.7M | -1.6B | -956.4M | -451.2M | -1.4B |
| Net change in cash | -30.9M | 100.7M | -244.4M | -750.1M | 180.9M | -754.4M | -1.5B | 48.7M | -124.2M | -1.1B |
| Free cash flow | 183.9M | 505.1M | 214.1M | 210.6M | 281.8M | -76.7M | 138.2M | 1B | 323.4M | 287.3M |
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 | 149.9M | 150.3M | 138.7M | 168.4M | 157.3M | 190.6M | 109.6M | 107.9M | 109.8M | 101.5M | 33.4M | 27.3M |
| Depreciation & amortization | 9.2M | 9.4M | 9.3M | 9.5M | 9.4M | 9M | 8.8M | 9.2M | 9.4M | 9.9M | 10.1M | 10.4M |
| Stock-based compensation | 9.2M | 10.7M | 7.9M | 9.4M | 8M | 9.2M | 7.6M | 9.2M | 8.4M | 21.1M | 6M | 5.5M |
| Change in working capital | -6.4M | 105.2M | -131.8M | -112.5M | -271.7M | 145.7M | -469.3M | 34.9M | 56.1M | 140.5M | -179.5M | -18.4M |
| Operating cash flow | 167.2M | 303M | 27.3M | 78.4M | -95.4M | 366.8M | -342.5M | 162M | 197.7M | 303.8M | -125.4M | 31.9M |
| Capital expenditure | -8.1M | -9.1M | -9.5M | -10.3M | -9.5M | -10.1M | -11.2M | -11.5M | — | — | — | — |
| Investing cash flow | -13.8M | -13.3M | -12.6M | -18.1M | -9.2M | -12M | -10.7M | -9.8M | -9.9M | -5.8M | -4.7M | -2.6M |
| Dividends paid | -15.9M | -15.2M | -16.4M | -18.8M | -18.4M | -18M | -19.3M | -17.2M | -16.3M | -15.8M | -17.3M | -15.3M |
| Share repurchases | -82.5M | -161.8M | -50M | -50M | -150M | -103.7M | -50M | -200M | -188.5M | -102.8M | -50M | -80.1M |
| Financing cash flow | -268.6M | -182.2M | -83.8M | -69.6M | -169.5M | -128.3M | -65.2M | -317.2M | -329.8M | -821.6M | -35.8M | -195.7M |
| Net change in cash | -115.3M | 107.5M | -69M | -9.3M | -274.1M | 226.5M | -418.3M | -164.9M | -142M | -523.5M | -165.9M | -166.5M |
| Free cash flow | 155.7M | 301.1M | 19.1M | 51.2M | -99.4M | 352.6M | -345.5M | 156.9M | 185.8M | 290.1M | -138.6M | 22.2M |
| Nov 13, 2025 |
| $0.25 |
| Aug 7, 2025 | $0.25 |
| May 8, 2025 | $0.25 |
| Feb 6, 2025 | $0.25 |
| Nov 14, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Apr 29, 2005 | 2:1 |