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 | $0.2 | $0.22 | +10.0% | — | $550.8M | — |
| Q1 26 | $0.2 | $0.21 | +5.0% | — | — | — |
| Q4 25 | $0.19 | $0.19 | 0.0% | — | — | — |
| Q2 25 | $0.18 | $0.18 | 0.0% | — | — | — |
| Q1 25 | $0.18 | $0.18 | 0.0% | — | $536.6M | — |
| Q4 24 | $0.19 | $0.23 | +21.1% | — | $525.4M | — |
| Q3 24 | $0.18 | $0.19 | +5.6% | — | $507.6M | — |
| Q2 24 | $0.16 | $0.17 | +6.3% | — | $500.2M | — |
| Q1 24 | $0.18 | $0.06 | -66.7% | — | $503.8M | — |
| Q4 23 | $0.17 | $0.17 | 0.0% | — | $451.6M | — |
| Q3 23 | $0.15 | $0.17 | +13.3% | — | $446.1M | — |
| Q2 23 | $0.22 | $0.13 | -40.9% | — | $442.8M | — |
| Q1 23 | $0.16 | $0.43 | +168.8% | — | $442.9M | — |
| Q4 22 | $0.18 | $0.07 | -61.1% | — | $439.8M | — |
| Q3 22 | $0.17 | $0.21 | +23.5% | — | $433.4M | — |
| Q2 22 | $0.15 | $0.24 | +60.0% | — | $427.2M | — |
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 | — | $0.82 | — | — | $2.1B | — |
| FY24 | — | $0.55 | — | — | $2B | — |
| FY23 | — | $1.02 | — | — | $1.8B | — |
| FY22 | — | $0.16 | — | — | $1.7B |
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 | $1.2B | $1.2B | $1.2B | $1.2B | $1.1B | $1.4B | $1.7B | $1.8B | $2B | $2.1B |
| YoY change | +0.34% | +2.57% | -3% | -0.5% | -8.71% | +29% | +26.6% | +3.22% | +14.2% | +5.06% |
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 | 1.2B | 1.2B | 1.2B | 1.2B | 1.1B | 1.4B | 1.7B | 1.8B | 2B | 2.1B |
| Cost of revenue | 329M | 337.9M | 328.6M | 337M | 343M | 417.9M | 530.9M | 556.7M | 637.7M | 662.3M |
| Gross profit | 841.8M | 862.9M | 836.2M | 821.9M | 714.9M | 946.7M | 1.2B | 1.2B | 1.4B | 1.5B |
| Gross margin | 71.9% | 71.9% | 71.8% | 70.9% | 67.6% | 69.4% | 69.3% | 68.8% | 68.7% | 69.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 86.8M | 91.7M | 87.8M | 96.9M | 93.2M | 104.1M | 119.5M | 136.8M | 138.1M | 133M |
| Operating expenses | 258.2M | 261.2M | 252.1M | 268.9M | 267.3M | 327M | 119.5M | 136.8M | 138.1M | 133M |
| Operating income | 394.1M | 404.8M | 431.8M | 447.1M | 332.8M | 447.2M | 572.2M | 582.6M | 657.5M | 717.7M |
| Operating margin | 33.7% | 33.7% | 37.1% | 38.6% | 31.5% | 32.8% | 33.1% | 32.7% | 32.3% | 33.5% |
| Non-operating income, net | -40.7M | 27M | 150.9M | 42.3M | 782M | 502M | -301.1M | 311.5M | 1.5M | 55.2M |
| Pretax income | 160.8M | 239.9M | 399.3M | 312M | 927.9M | 745.1M | 44.3M | 643.9M | 351.2M | 493.6M |
| Income tax | 78.6M | -880K | 1.6M | -3.3M | 978K | 3.4M | 56.7M | 61M | 25.4M | — |
| Net income | 386.1M | 439.7M | 498.5M | 413.6M | 1B | 849.7M | 114.5M | 665.9M | 419.4M | 592.8M |
| Net margin | 33% | 36.6% | 42.8% | 35.7% | 94.8% | 62.3% | 6.63% | 37.3% | 20.6% | 27.7% |
| EBITDA | 754.8M | 768.2M | 758.7M | 736M | 625.8M | 862.4M | 1.1B | 1.1B | 1.3B | 1.4B |
| EPS | 0.79 | 0.87 | 1.02 | 0.8 | 2.26 | 1.61 | 0.16 | 1.02 | 0.55 | 0.82 |
| Diluted EPS | 0.79 | 0.87 | 1.02 | 0.8 | 2.25 | 1.6 | 0.16 | 1.02 | 0.55 | 0.82 |
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 | 446.1M | 451.6M | 503.8M | 500.2M | 507.6M | 525.4M | 536.6M | — | — | — | — | 550.8M |
| Cost of revenue | 138.4M | 144.7M | 153.4M | 158.2M | 158M | 168.1M | 163.6M | 161.9M | 164M | 172.8M | 172.2M | 170.4M |
| Gross profit | 307.6M | 306.9M | 350.3M | 342.1M | 349.7M | 357.3M | 373M | 363.3M | 371.9M | 369.6M | 385.8M | 380.4M |
| Gross margin | 69% | 68% | 69.5% | 68.4% | 68.9% | 68% | 69.5% | — | — | — | — | 69.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 33.7M | 35.6M | 36.3M | 33.1M | 33.9M | 34.9M | 34.4M | 32.4M | 29.6M | 36.5M | 37.2M | 29.9M |
| Operating expenses | 33.7M | 35.6M | 36.3M | 33.1M | 33.9M | 34.9M | 34.4M | 32.4M | 29.6M | 36.5M | 37.2M | 29.9M |
| Operating income | 146.5M | 147M | 159.3M | 160.8M | 171.1M | 166.3M | 180.1M | 174.5M | 184M | 179M | 192.1M | 201.4M |
| Operating margin | 32.8% | 32.5% | 31.6% | 32.2% | 33.7% | 31.6% | 33.6% | — | — | — | — | 36.6% |
| Non-operating income, net | 15.6M | 46.1M | -44.2M | 5.5M | 22.5M | 17.7M | 560K | 34.2M | 946K | 19.5M | 14M | -6.9M |
| Pretax income | 101.7M | 125.3M | 40.5M | 93M | 117.4M | 100.3M | 111.6M | 139.6M | 113M | 129.5M | 135.5M | 122.1M |
| Income tax | -729K | -175K | 72M | 217K | 128K | -46.9M | 464K | 366K | -875K | 1.1M | -239K | 4K |
| Net income | 120.8M | 142.1M | -10.6M | 122.1M | 138.4M | 168M | 134.5M | 164.9M | 140.1M | 153.3M | 166.3M | 154M |
| Net margin | 27.1% | 31.5% | -2.1% | 24.4% | 27.3% | 32% | 25.1% | — | — | — | — | 28% |
| EBITDA | 292.3M | 292.2M | 326.1M | 314.6M | 338M | 340M | 350.1M | 345.8M | 364.9M | 349.6M | 359.5M | 360.2M |
| EPS | 0.18 | 0.22 | -0.03 | 0.17 | 0.19 | 0.23 | 0.18 | 0.23 | 0.19 | 0.21 | 0.23 | 0.22 |
| Diluted EPS | 0.18 | 0.22 | -0.03 | 0.17 | 0.19 | 0.23 | 0.18 | 0.23 | 0.19 | 0.21 | 0.23 | 0.22 |
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 | 10.5B | 7.7B | 6.2B | 8.7B | 6.5B | — | — | 13.1B | 15.7B | 13.7B | 15.1B |
| Enterprise value | 15.4B | 12.9B | 10.9B | 14B | 10.9B | — | — | 19.8B | 23.6B | 21.8B | 23.4B |
| Shares outstanding | 418.4M | 423.6M | 420.6M | 420.4M | 429.9M | 506.2M | 615.5M | 616.9M | 671.6M | 675M | 675M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.3 | 17.5 | 12.4 | 21.1 | 6.44 | — | — | 19.7 | 37.5 | 23.1 | 26 |
| P/S | 8.99 | 6.4 | 5.29 | 7.51 | 6.1 | — | — | 7.37 | 7.72 | 6.39 | 6.87 |
| P/B | 1.92 | 1.39 | 1.13 | 1.76 | 1.13 | — | — | 1.35 | 1.45 | 1.29 | 1.46 |
| EV/EBITDA | 20.5 | 16.8 | 14.3 | 19 | 17.4 | — | — | 17.5 | 17.9 | 15.6 | 17.5 |
| EV/Sales | 13.2 | 10.8 | 9.34 | 12.1 | 10.3 | — | — | 11.1 | 11.6 | 10.2 | 10.7 |
| Earnings yield | 3.67% | 5.72% | 8.09% | 4.75% | 15.5% | — | — | 5.07% | 2.67% | 4.33% | 3.84% |
| FCF yield | 5.62% | 7.99% | 10.4% | 6.7% | 9.14% | — | — | 8.15% | 6.39% | 8.19% | 5.78% |
| PEG | — | — | — | — | — | — | — | — | — | — | -5.99 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71.9% | 71.9% | 71.8% | 70.9% | 67.6% | 69.4% | 69.3% | 68.8% | 68.7% | 69.1% | 69.1% |
| Operating margin | 33.7% | 33.7% | 37.1% | 38.6% | 31.5% | 32.8% | 33.1% | 32.7% | 32.3% | 33.5% | 36.6% |
| Net margin | 33% | 36.6% | 42.8% | 35.7% | 94.8% | 62.3% | 6.63% | 37.3% | 20.6% | 27.7% | 27.8% |
| ROE | 7.03% | 7.94% | 9.17% | 8.36% | 17.6% | 8.39% | 1.18% | 6.85% | 3.87% | 5.61% | 5.81% |
| ROA | 3.44% | 3.74% | 4.53% | 3.76% | 8.63% | 4.6% | 0.64% | 3.64% | 2.07% | 3.01% | 2.37% |
| ROIC | 1.94% | 3.76% | 4.23% | 4.37% | 3.28% | 2.75% | 0% | 3.23% | 3.26% | — | 4.07% |
| Return on tangible assets | 3.44% | 3.74% | 4.53% | 3.76% | 8.63% | 4.6% | 0.64% | 3.64% | 2.07% | 3.01% | 3.06% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.32 | 1.47 | 1.08 | 1.19 | 8.03 | 7.98 | 4.93 | 6.42 | 3.58 | 3.31 | 0.97 |
| Quick ratio | 1.32 | 1.47 | 1.08 | 1.19 | 8.03 | 7.98 | 4.93 | 6.42 | 3.58 | 3.31 | 5.23 |
| Debt / equity | 0.92 | 0.99 | 0.9 | 1.09 | 0.96 | 0.75 | 0.75 | 0.79 | 0.79 | 0.79 | 0.85 |
| Debt / assets | 0.45 | 0.47 | 0.44 | 0.49 | 0.47 | 0.41 | 0.41 | 0.42 | 0.42 | 0.42 | 0.44 |
| Net debt / EBITDA | 6.51 | 6.8 | 6.22 | 7.17 | 7.11 | 7.03 | 5.9 | 5.86 | 5.98 | 5.79 | 5.69 |
| Interest coverage | 1.84 | 2.25 | 3.18 | 2.76 | 5.96 | 4.65 | 1.2 | 3.57 | 2.14 | 2.49 | 2.49 |
| Effective tax rate | 48.9% | 0% | 0.4% | 0% | 0.11% | 0.45% | 100% | 9.47% | 7.24% | — | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.8 | 2.83 | 2.77 | 2.76 | 2.46 | 2.7 | 2.81 | 2.89 | 3.03 | 3.17 | 3.25 |
| EPS (basic) | 0.79 | 0.87 | 1.02 | 0.8 | 2.26 | 1.61 | 0.16 | 1.02 | 0.55 | 0.82 | 0.82 |
| EPS (diluted) | 0.79 | 0.87 | 1.02 | 0.8 | 2.25 | 1.6 | 0.16 | 1.02 | 0.55 | 0.82 | 0.86 |
| Book value per share | 13.1 | 13.1 | 12.9 | 11.8 | 13.2 | 20 | 15.8 | 15.8 | 16.2 | 15.7 | 15.3 |
| FCF per share | 1.42 | 1.45 | 1.52 | 1.39 | 1.37 | 1.22 | 1.4 | 1.74 | 1.5 | 1.66 | 1.75 |
| Cash per share | 0.36 | 0.59 | 0.37 | 0.32 | 2.33 | 3.04 | 1.21 | 1.8 | 1.03 | 0.31 | 1.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 122.8% | 115.1% | 106.3% | 128.5% | 37.9% | 45% | 475.6% | 98.7% | 163.5% | 120.5% | 119.8% |
| Dividend yield | 4.5% | 6.58% | 8.6% | 6.11% | 5.89% | — | — | 5% | 4.36% | 5.22% | 4.98% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.28 |
| Jun 5, 2026 | $0.26 |
| Mar 6, 2026 | $0.26 |
| — |
| FY21 | — | $1.61 | — | — | $1.4B | — |
| FY20 | — | $2.26 | — | — | $1.1B | — |
| FY19 | — | $0.8 | — | — | $1.2B | — |
| FY18 | — | $1.02 | — | — | $1.2B | — |
| FY17 | — | $0.87 | — | — | $1.2B | — |
| FY16 | — | $0.79 | — | — | $1.2B | — |
| 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 | $446.1M | $451.6M | $503.8M | $500.2M | $507.6M | $525.4M | $536.6M | — | — | — | — | $550.8M |
| YoY change | +2.92% | +2.68% | +13.7% | +13% | +13.8% | +16.3% | +6.53% | — | — | — | — | — |
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 | 150.6M | 251.8M | 153.9M | 133.3M | 999.9M | 1.5B | 744.7M | 1.1B | 690.9M | 211.6M |
| Receivables | 181.8M | 189.8M | 184.5M | 218.7M | 178.4M | 183.7M | 225.4M | 242.6M | 257.6M | 281.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 355.6M | 463.4M | 328.1M | 352M | 1.2B | 1.8B | 1.1B | 1.4B | 1B | 965.7M |
| Property, plant & equipment | — | — | — | 99.1M | 102.4M | 147.5M | 133.7M | 128.3M | 126.4M | 127.6M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 11.2B | 11.8B | 11B | 11B | 11.6B | 18.5B | 17.8B | 18.3B | 20.3B | 19.7B |
| Accounts payable | 145.8M | 185.7M | 174.9M | 170.1M | 146.5M | 220.3M | 207.8M | 216.2M | 281.9M | 291.5M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 270.3M | 314.6M | 305.2M | 296.4M | 151.8M | 225.7M | 213.1M | 221.5M | 288.3M | 291.5M |
| Long-term debt | 5.1B | 5.5B | 4.9B | 5.4B | 5.5B | 7.6B | 7.3B | 7.7B | 8.6B | 8.3B |
| Total liabilities | 5.7B | 6.2B | 5.6B | 6.1B | 5.9B | 8.3B | 8.1B | 8.5B | 9.5B | 9.1B |
| Shareholders' equity | 5.5B | 5.5B | 5.4B | 4.9B | 5.7B | 10.1B | 9.7B | 9.7B | 10.8B | 10.6B |
| Total debt | 5.1B | 5.5B | 4.9B | 5.4B | 5.5B | 7.6B | 7.3B | 7.7B | 8.6B | 8.3B |
| Net debt | 4.9B | 5.2B | 4.7B | 5.3B | 5.2B | 7.3B | 7.1B | 6.9B | 7.9B | 8.1B |
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 | 748.2M | 1.1B | 136.1M | 128M | 791.3M | 690.9M | 131.3M | 226.6M | 159.3M | 211.6M | 168.4M | 699.2M |
| Receivables | 221.7M | 242.6M | 242.8M | 243.6M | 237.8M | 257.6M | 257.2M | 260.2M | 266.4M | 281.4M | 290M | 289.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1B | 1.4B | 449.4M | 436M | 1.1B | 1B | 893.7M | 1B | 1.1B | 965.7M | 960.1M | 1.5B |
| Property, plant & equipment | 128.5M | 128.3M | 132.7M | 131.1M | 130.9M | 126.4M | 124.9M | 130.8M | 129.2M | 127.6M | 127.6M | 126M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 18B | 18.3B | 19.5B | 19.5B | 20.1B | 20.3B | 19.7B | 19.8B | 19.9B | 19.7B | 19.6B | 20B |
| Accounts payable | 261.7M | 216.2M | 239.7M | 251.7M | 309.3M | 281.9M | 257.5M | 257.3M | 316.5M | 291.5M | 254.3M | 283.7M |
| Short-term debt | — | — | — | — | — | — | — | — | 36.6M | — | — | — |
| Total current liabilities | 267M | 221.5M | 246.4M | 258.5M | 316M | 288.3M | 263.9M | 263.7M | 359.5M | 291.5M | 254.3M | 283.7M |
| Long-term debt | 7.2B | 7.7B | 7.7B | 7.8B | 8.4B | 8.6B | 8.1B | 8.3B | 8.3B | 8.3B | 8.3B | 8.9B |
| Total liabilities | 8.1B | 8.5B | 8.6B | 8.7B | 9.4B | 9.5B | 9B | 9.1B | 9.2B | 9.1B | 9B | 9.6B |
| Shareholders' equity | 9.8B | 9.7B | 10.8B | 10.8B | 10.7B | 10.8B | 10.8B | 10.7B | 10.7B | 10.6B | 10.5B | 10.4B |
| Total debt | 7.2B | 7.7B | 7.7B | 7.8B | 8.4B | 8.6B | 8.1B | 8.3B | 8.3B | 8.3B | 8.3B | 8.9B |
| Net debt | 6.8B | 6.9B | 7.6B | 7.7B | 7.6B | 7.9B | 8B | 8.1B | 8.2B | 8.1B | 8.1B | 8.2B |
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 | 386.1M | 439.7M | 498.5M | 413.6M | 1B | 849.7M | 114.5M | 665.9M | 419.4M | 592.8M |
| Depreciation & amortization | 355.3M | 360.8M | 310.4M | 277.9M | 266.4M | 395.3M | 505M | 507.3M | 603.7M | 596.3M |
| Stock-based compensation | 19.1M | 21.6M | 18.2M | 20.2M | 23.7M | 23.1M | 26.6M | 33.1M | 34.9M | 33.2M |
| Change in working capital | -48.4M | -47.9M | -49.5M | -88.7M | -16M | 51.2M | -33.3M | -1.4M | -16.4M | -12.8M |
| Operating cash flow | 767.1M | 775M | 777.6M | 622.9M | 1.3B | 1.3B | 536.8M | 1.2B | 992.5M | 1.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 178M | 15.3M | 23.4M | 918K | 192.5M | -217.6M | 322M | 263.2M | 87.6M | 80.6M |
| Dividends paid | -474M | -506.2M | -529.8M | -531.6M | -379.9M | -382.1M | -544.7M | -657.5M | -685.9M | -714.6M |
| Share repurchases | 0 | -225M | -75.1M | -575M | 0 | 0 | -3.4M | -1.5M | -26.7M | -123.8M |
| Financing cash flow | -778.1M | -241M | -986.5M | -482.8M | -587.4M | -101.1M | -982.7M | -300.7M | -765.3M | -1.2B |
| Net change in cash | 167.1M | 549.2M | -185.5M | 141M | 894.3M | 953.7M | -123.9M | 1.1B | 314.9M | -7.5M |
| Free cash flow | 592.1M | 614.2M | 637.9M | 583.6M | 589.9M | 618.9M | 861.1M | 1.1B | 1B | 1.1B |
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 | 120.8M | 142.1M | -9M | 122.1M | 138.4M | 168M | 134.5M | 164.9M | 140.1M | 153.3M | 166.3M | 154M |
| Depreciation & amortization | 137.4M | 124.3M | 148.8M | 148.1M | 144.7M | 156.1M | 158.5M | 156.3M | 170.9M | 123.3M | 156.5M | 128.9M |
| Stock-based compensation | 7.9M | 7.7M | 10M | 8.2M | 8.1M | 8.5M | 6.7M | 11.6M | 6.9M | 7.9M | 12.7M | 6.1M |
| Change in working capital | -7.5M | -832K | -4.1M | 19.4M | -28.4M | -3.3M | -29.1M | 12.5M | -12.1M | -7.7M | -32.7M | 15.2M |
| Operating cash flow | 236.9M | 262.7M | 137.6M | 287.7M | 251.3M | 316M | 259.1M | 305.4M | 332.4M | 258.4M | 243M | 345.3M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -4.2M | 13.3M | 180.5M | -141.8M | 13.4M | 26.4M | 26.5M | -17.3M | -228.5M | 253.7M | 47.4M | 38.3M |
| Dividends paid | -148.9M | -210.8M | -168.3M | -169.7M | -169.7M | -178.1M | -177.5M | -176.8M | -176.8M | -183.4M | -182.9M | -182.9M |
| Share repurchases | 0 | 0 | 0 | 0 | -5K | -26.7M | -2.8M | -59.5M | 0 | -61.5M | -462K | -104.7M |
| Financing cash flow | -154.5M | 230.3M | -1B | 33.7M | 447.9M | -97.3M | -650.5M | 12.5M | -193.2M | -268.5M | -237.7M | 270.2M |
| Net change in cash | 78.2M | 506.4M | -706.4M | 179.6M | 712.6M | 245.1M | -364.9M | 300.6M | -89.3M | 243.6M | 52.7M | 653.8M |
| Free cash flow | 281.1M | 190.2M | 176.1M | 294.1M | 295.9M | 239.5M | 223.8M | 305.4M | 332.4M | 258.4M | 243M | 345.3M |
| Dec 5, 2025 |
| $0.26 |
| Sep 5, 2025 | $0.25 |
| Jun 6, 2025 | $0.25 |
| Mar 7, 2025 | $0.25 |
| Dec 5, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Aug 24, 2005 | 2:1 |
| Dec 24, 2001 | 3:2 |
| Dec 22, 1995 | 3:2 |