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 | $4.77 | $4.99 | +4.6% | — | — | — |
| Q2 26 | $4.12 | $4.25 | +3.2% | — | — | — |
| Q1 26 | $4.14 | $4.18 | +1.0% | — | — | — |
| Q4 25 | $4.16 | $4.35 | +4.6% | — | — | — |
| Q3 25 | $3.73 | $3.84 | +2.9% | — | — | — |
| Q2 25 | $3.39 | $3.45 | +1.8% | — | — | — |
| Q1 25 | $3.49 | $3.5 | +0.3% | — | — | — |
| Q4 24 | $3.77 | $3.94 | +4.5% | — | — | — |
| Q3 24 | $3.48 | $3.68 | +5.7% | — | — | — |
| Q2 24 | $3.26 | $3.3 | +1.2% | — | — | — |
| Q1 24 | $3.33 | $3.38 | +1.5% | — | — | — |
| Q4 23 | $3.45 | $3.42 | -0.9% | — | — | — |
| Q3 23 | $3.96 | $3.82 | -3.5% | — | — | — |
| Q2 23 | $4.14 | $4.14 | 0.0% | — | — | — |
| Q1 23 | $4.68 | $4.68 | 0.0% | — | — | — |
| Q4 22 | $4.68 | $4.96 | +6.0% | — | — | — |
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 | — | $10.5 | — | — | $14B | — |
| FY24 | — | $8.89 | — | — | $13B | — |
| FY23 | — | $4.8 | — | — | $12.2B | — |
| FY22 | — | $14.1 | — | — | $11.9B |
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 | $9.6B | $10.3B | $11.3B | $11.6B | $14B | $13.1B | $11.9B | $12.2B | $13B | $14B |
| YoY change | +10.1% | +7.9% | +9.95% | +1.95% | +21% | -6.03% | -9.68% | +2.51% | +6.97% | +7.25% |
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 | 9.6B | 10.3B | 11.3B | 11.6B | 14B | 13.1B | 11.9B | 12.2B | 13B | 14B |
| Cost of revenue | 6.7B | 7.2B | 8.2B | 8.3B | 9B | 8.1B | 8.2B | 8.8B | 9.4B | 9.9B |
| Gross profit | 2.9B | 3.1B | 3.2B | 3.3B | 5B | 5B | 3.7B | 3.4B | 3.6B | 4B |
| Gross margin | 29.9% | 30% | 28% | 28.1% | 35.4% | 38% | 31.3% | 27.7% | 27.9% | 28.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.3B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.8B | 2B | 2.2B | 2.2B |
| Operating expenses | 1.3B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.8B | 2B | 2.2B | 2.2B |
| Operating income | 1.3B | 1.4B | 1.4B | 1.4B | 2.9B | 3.1B | 1.8B | 1.1B | 1.1B | 1.5B |
| Operating margin | 13.9% | 13.3% | 12.1% | 12% | 21.1% | 23.4% | 14.8% | 9.24% | 8.75% | 10.9% |
| Non-operating income, net | -36.3M | -63.5M | 138.7M | -39.2M | -521.6M | 26.8M | -335M | -355.2M | 29.8M | -184.6M |
| Pretax income | 1.1B | 1.1B | 1.3B | 1.1B | 2.2B | 2.9B | 1.2B | 568.9M | 959.5M | 1.1B |
| Income tax | 360.7M | -155.4M | 384.4M | 280M | 662.1M | 690M | 233.9M | 188.5M | 212.4M | 229.8M |
| Net income | 712.9M | 1.2B | 883.9M | 824.9M | 1.6B | 2.4B | 1.3B | 419.2M | 747.1M | 877.7M |
| Net margin | 7.46% | 12% | 7.8% | 7.14% | 11.1% | 18.1% | 10.8% | 3.45% | 5.74% | 6.29% |
| EBITDA | 1.8B | 1.9B | 2.1B | 2B | 3.5B | 3.7B | 2.3B | 1.7B | 1.8B | 2.1B |
| EPS | 7.14 | 12.4 | 8.71 | 8.42 | 16 | 24.6 | 14.1 | 4.8 | 8.89 | 10.5 |
| Diluted EPS | 7.02 | 12.2 | 8.61 | 8.35 | 15.9 | 24.4 | 14 | 4.77 | 8.84 | 10.5 |
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 | 3.1B | 3B | 3.2B | 3.2B | 3.3B | 3.3B | 3.3B | 3.5B | 3.6B | 3.5B | 3.5B | 3.7B |
| Cost of revenue | 2.2B | 2.2B | 2.3B | 2.3B | 2.4B | 2.4B | 2.4B | 2.5B | 2.5B | 2.5B | 2.5B | 2.6B |
| Gross profit | 851.2M | 821.4M | 897.3M | 926.4M | 904.4M | 896.3M | 948M | 1B | 1B | 993.2M | 1B | 1.1B |
| Gross margin | 27.8% | 27.1% | 28.2% | 28.8% | 27.6% | 26.9% | 28.3% | 29.7% | 28.8% | 28.2% | 28.7% | 29.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 525.5M | 532.9M | 508.4M | 557.8M | 568.6M | 595.2M | 546M | 579.3M | 552.4M | 538.6M | 551M | 577.2M |
| Operating expenses | 525.5M | 532.9M | 508.4M | 557.8M | 568.6M | 595.2M | 546M | 579.3M | 552.4M | 538.6M | 551M | 577.2M |
| Operating income | 270M | 229.3M | 328.8M | 306.4M | 272.1M | 230.7M | 332.4M | 398.6M | 403.2M | 382M | 387.2M | 456.7M |
| Operating margin | 8.83% | 7.56% | 10.4% | 9.51% | 8.29% | 6.93% | 9.94% | 11.3% | 11.3% | 10.9% | 10.9% | 12.2% |
| Non-operating income, net | 19M | -327.6M | 15.5M | 8.9M | -11.1M | 16.5M | -1.2M | -36.8M | -10.2M | -136.4M | -12.4M | -9.2M |
| Pretax income | 238.7M | -147.1M | 297.4M | 267.7M | 210.6M | 183.8M | 275.2M | 304.7M | 337M | 190.6M | 319.7M | 386.4M |
| Income tax | 55.1M | 19.7M | 69.1M | 62.1M | 41M | 40.2M | 62.2M | 66.4M | 75.5M | 25.7M | 41.7M | 87.3M |
| Net income | 183.6M | -166.8M | 228.3M | 205.6M | 169.6M | 143.6M | 213M | 238.3M | 261.5M | 164.9M | 278M | 299.1M |
| Net margin | 6.01% | -5.5% | 7.19% | 6.38% | 5.17% | 4.31% | 6.37% | 6.76% | 7.34% | 4.69% | 7.86% | 8.02% |
| EBITDA | 435.5M | 377.4M | 500.8M | 482.5M | 449M | 399.4M | 497.9M | 534.5M | 567.1M | 529.5M | 542.3M | 626M |
| EPS | 2.12 | -1.97 | 2.71 | 2.44 | 2.02 | 1.72 | 2.54 | 2.85 | 3.14 | 2 | 3.37 | 3.66 |
| Diluted EPS | 2.11 | -1.97 | 2.69 | 2.43 | 2 | 1.7 | 2.52 | 2.84 | 3.12 | 1.98 | 3.35 | 3.64 |
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 | 11.3B | 14B | 11B | 14.2B | 17B | 26.1B | 18.4B | 19.8B | 19.2B | 20.9B | 25.1B |
| Enterprise value | 16.7B | 20.5B | 16.6B | 21B | 22.5B | 31B | 24.4B | 25.2B | 25B | 26.9B | 31.8B |
| Shares outstanding | 102.5M | 102.4M | 101.4M | 97.9M | 97.3M | 96.7M | 91.1M | 87.1M | 83.9M | 83.2M | 83.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 15.9 | 11.4 | 12.5 | 17.2 | 10.9 | 11 | 14.4 | 47.2 | 25.8 | 23.8 | 25.6 |
| P/S | 1.18 | 1.36 | 0.97 | 1.23 | 1.22 | 1.99 | 1.55 | 1.63 | 1.48 | 1.5 | 1.75 |
| P/B | 2.05 | 2.06 | 1.57 | 1.88 | 1.8 | 2.54 | 1.82 | 2.51 | 2.39 | 2.42 | 2.91 |
| EV/EBITDA | 9.05 | 10.7 | 7.9 | 10.7 | 6.34 | 8.39 | 10.8 | 14.7 | 13.6 | 12.6 | 13.7 |
| EV/Sales | 1.75 | 1.99 | 1.47 | 1.82 | 1.61 | 2.36 | 2.05 | 2.07 | 1.92 | 1.93 | 2.22 |
| Earnings yield | 6.31% | 8.79% | 8.03% | 5.8% | 9.15% | 9.12% | 6.95% | 2.12% | 3.88% | 4.2% | 3.9% |
| FCF yield | 8.12% | 8.43% | 8.41% | 7.34% | 10.3% | 10.3% | 8.28% | 4.42% | 5.7% | 5.78% | 3.55% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.9 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.9% | 30% | 28% | 28.1% | 35.4% | 38% | 31.3% | 27.7% | 27.9% | 28.8% | 29.8% |
| Operating margin | 13.9% | 13.3% | 12.1% | 12% | 21.1% | 23.4% | 14.8% | 9.24% | 8.75% | 10.9% | 12.2% |
| Net margin | 7.46% | 12% | 7.8% | 7.14% | 11.1% | 18.1% | 10.8% | 3.45% | 5.74% | 6.29% | 6.99% |
| ROE | 12.9% | 18.1% | 12.6% | 10.9% | 16.5% | 23.1% | 12.7% | 5.31% | 9.26% | 10.2% | 11.7% |
| ROA | 5% | 7.39% | 5.46% | 4.57% | 7.76% | 11.7% | 6.35% | 2.51% | 4.06% | 4.77% | 5.53% |
| ROIC | 8.07% | 10.4% | 7.58% | 7.2% | 13.9% | 15.4% | 8.86% | 5.65% | 6.41% | 8.21% | 8.69% |
| Return on tangible assets | -13.2% | -19.1% | -13.9% | -14.3% | -46.4% | -79.2% | 77.1% | -18.7% | -55.8% | -36.9% | -34.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.36 | 1.25 | 1.51 | 1.12 | 1.66 | 1.92 | 1.5 | 1.17 | 1.44 | 1.42 | 1.8 |
| Quick ratio | 1.24 | 1.15 | 1.38 | 1.03 | 1.53 | 1.77 | 1.35 | 1.02 | 1.3 | 1.23 | 1.53 |
| Debt / equity | 1.06 | 0.99 | 0.87 | 0.94 | 0.71 | 0.62 | 0.62 | 0.75 | 0.9 | 0.76 | 0.79 |
| Debt / assets | 0.41 | 0.41 | 0.37 | 0.39 | 0.34 | 0.31 | 0.31 | 0.36 | 0.4 | 0.35 | 0.37 |
| Net debt / EBITDA | 2.93 | 3.37 | 2.68 | 3.44 | 1.53 | 1.32 | 2.62 | 3.16 | 3.13 | 2.82 | 2.92 |
| Interest coverage | 5.9 | 5.58 | 6.19 | 5.59 | 11.7 | 14.6 | 7.88 | 3.85 | 5.61 | 5.94 | 6.43 |
| Effective tax rate | 33.6% | 0% | 30.3% | 25.3% | 29.8% | 23.9% | 18.9% | 33.1% | 22.1% | 20.7% | 18.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 93.2 | 100.7 | 111.8 | 118 | 143.7 | 135.8 | 130.2 | 139.6 | 155.1 | 167.7 | 174 |
| EPS (basic) | 7.14 | 12.4 | 8.71 | 8.42 | 16 | 24.6 | 14.1 | 4.8 | 8.89 | 10.5 | 10.5 |
| EPS (diluted) | 7.02 | 12.2 | 8.61 | 8.35 | 15.9 | 24.4 | 14 | 4.77 | 8.84 | 10.5 | 12.1 |
| Book value per share | 53.9 | 66.6 | 68.9 | 77.5 | 97.2 | 106.5 | 111 | 90.6 | 96.1 | 103.8 | 106.4 |
| FCF per share | 8.96 | 11.5 | 9.13 | 10.7 | 18 | 27.8 | 16.8 | 10 | 13.1 | 14.5 | 14.1 |
| Cash per share | 4.23 | 3.09 | 4.21 | 3.45 | 13.6 | 15.2 | 3.52 | 6.16 | 18.1 | 6.4 | 1.75 |
| Capex per share | — | — | — | — | — | — | — | — | — | 5.22 | 5.89 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 3.11% | 3.37% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 26.5% | 29.5% |
| Payout ratio | — | — | — | — | 0% | 0% | 15.2% | 60.6% | 32.5% | 27.4% | 23.8% |
| Dividend yield | — | — | — | — | 0% | 0% | 1.06% | 1.28% | 1.26% | 1.15% | 0.93% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 28, 2026 | $0.72 |
| May 29, 2026 | $0.72 |
| Feb 27, 2026 | $0.72 |
| Nov 26, 2025 | $0.72 |
| Aug 28, 2025 | $0.72 |
| May 29, 2025 | $0.72 |
| Feb 27, 2025 | $0.72 |
| Nov 26, 2024 | $0.72 |
| — |
| FY21 | — | $24.6 | — | — | $13.1B | — |
| FY20 | — | $16 | — | — | $14B | — |
| FY19 | — | $8.42 | — | — | $11.6B | — |
| FY18 | — | $8.71 | — | — | $11.3B | — |
| FY17 | — | $12.4 | — | — | $10.3B | — |
| FY16 | — | $7.14 | — | — | $9.6B | — |
| 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 | $3.1B | $3B | $3.2B | $3.2B | $3.3B | $3.3B | $3.3B | $3.5B | $3.6B | $3.5B | $3.5B | $3.7B |
| YoY change | +6.63% | -17.4% | +4.57% | +6.17% | +7.37% | +9.76% | +5.3% | +9.51% | +8.58% | +5.6% | +5.75% | +5.78% |
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 | 433.6M | 316.6M | 426.8M | 337.5M | 1.3B | 1.5B | 320.6M | 536.8M | 1.5B | 532.3M |
| Receivables | 1.3B | 1.5B | 1.5B | 1.5B | 2.5B | 2.3B | 1.8B | 1.9B | 1.9B | 2.1B |
| Inventory | 205.2M | 227.2M | 237.3M | 244.7M | 423.2M | 401.4M | 470.6M | 474.6M | 493.2M | 534.7M |
| Total current assets | 2.5B | 2.7B | 2.8B | 3B | 5.1B | 5.3B | 4.6B | 3.8B | 4.8B | 4B |
| Property, plant & equipment | 1B | 1B | 1.1B | 1.9B | 1.8B | 1.9B | 1.8B | 1.8B | 1.9B | 1.9B |
| Goodwill & intangibles | 19.6B | 23.1B | 22.5B | 23.8B | 23.4B | 23.4B | 18.5B | 19B | 19.7B | 20.8B |
| Total assets | 14.2B | 16.7B | 16.2B | 18B | 20.1B | 20.4B | 20.2B | 16.7B | 18.4B | 18.4B |
| Accounts payable | 508.4M | 573.9M | 634.6M | 632.3M | 638.9M | 621.3M | 852.2M | 827.5M | 875.8M | 840.8M |
| Short-term debt | 549.5M | 417.5M | 17.9M | 630.1M | 575.4M | 199M | 471.1M | 1.2B | 1.2B | 695.8M |
| Total current liabilities | 1.8B | 2.2B | 1.9B | 2.7B | 3.1B | 2.8B | 3.1B | 3.2B | 3.3B | 2.8B |
| Long-term debt | 5.3B | 6.3B | 6B | 6.5B | 6.2B | 6.1B | 5.8B | 4.8B | 6.1B | 5.8B |
| Total liabilities | 8.7B | 9.8B | 9.2B | 10.5B | 10.6B | 10.1B | 10B | 8.8B | 10.3B | 9.8B |
| Shareholders' equity | 5.5B | 6.8B | 7B | 7.6B | 9.5B | 10.3B | 10.1B | 7.9B | 8.1B | 8.6B |
| Total debt | 5.8B | 6.8B | 6.1B | 7.1B | 6.8B | 6.3B | 6.2B | 6B | 7.3B | 6.5B |
| Net debt | 5.4B | 6.4B | 5.6B | 6.8B | 5.4B | 4.9B | 5.9B | 5.4B | 5.8B | 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 | 727.9M | 536.8M | 99.3M | 265.1M | 1.5B | 1.5B | 369.4M | 647.3M | 598.1M | 532.3M | 981.1M | 141.8M |
| Receivables | 2B | 1.9B | 2.1B | 2.1B | 2.1B | 1.9B | 2.1B | 2.1B | 2.1B | 2.1B | 2.3B | 2.3B |
| Inventory | 461.1M | 474.6M | 475M | 441.8M | 483.1M | 493.2M | 488.3M | 508.1M | 521.5M | 534.7M | 497.7M | 562.2M |
| Total current assets | 4B | 3.8B | 3.5B | 3.6B | 4.9B | 4.8B | 3.8B | 4.1B | 4.1B | 4B | 4.6B | 3.8B |
| Property, plant & equipment | — | 1.8B | — | — | — | 1.9B | — | — | — | 1.9B | — | — |
| Goodwill & intangibles | 19.2B | 19B | 19.2B | 19.1B | 20B | 19.7B | 19.8B | 20.1B | 20.5B | 20.8B | 21.2B | 21.4B |
| Total assets | 16.9B | 16.7B | 16.5B | 16.7B | 18.6B | 18.4B | 17.6B | 18.1B | 18.3B | 18.4B | 19.1B | 18.5B |
| Accounts payable | 690.6M | 827.5M | 695.5M | 760.6M | 660.9M | 875.8M | 717.9M | 793M | 668.5M | 840.8M | 695.7M | 688.5M |
| Short-term debt | 1.2B | 1.2B | 2.2B | 2.2B | 1.6B | 1.2B | 188M | 690M | 691.1M | 695.8M | 688.2M | 185.9M |
| Total current liabilities | 2.9B | 3.2B | 3.9B | 4.1B | 3.4B | 3.3B | 2.1B | 2.7B | 2.6B | 2.8B | 2.6B | 2.1B |
| Long-term debt | 5.2B | 4.8B | 3.7B | 3.8B | 6.1B | 6.1B | 6.3B | 5.9B | 5.8B | 5.8B | 6.6B | 6.6B |
| Total liabilities | 9B | 8.8B | 8.6B | 8.7B | 10.4B | 10.3B | 9.3B | 9.6B | 9.5B | 9.8B | 10.3B | 9.9B |
| Shareholders' equity | 7.9B | 7.9B | 8B | 8B | 8.2B | 8.1B | 8.3B | 8.5B | 8.7B | 8.6B | 8.7B | 8.6B |
| Total debt | 6.3B | 6B | 6B | 6B | 7.7B | 7.3B | 6.5B | 6.5B | 6.5B | 6.5B | 7.2B | 6.8B |
| Net debt | 5.6B | 5.4B | 5.9B | 5.7B | 6.2B | 5.8B | 6.2B | 5.9B | 5.9B | 6B | 6.3B | 6.6B |
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 | 712.9M | 1.2B | 883.9M | 824.9M | 1.6B | 2.2B | 1B | 380.4M | 747.1M | 877.7M |
| Depreciation & amortization | 499.2M | 533.2M | 552.1M | 577.2M | 624.7M | 577M | 537.2M | 577.3M | 643.5M | 681.1M |
| Stock-based compensation | 109.6M | 109.7M | 91.6M | 107M | 111.7M | 132.9M | 116.8M | 128.7M | 116.7M | 125.8M |
| Change in working capital | -89.1M | 205.3M | -40.2M | -119.7M | -1.1B | 227.6M | 330.8M | -12.9M | 13M | -170.6M |
| Operating cash flow | 1.3B | 1.6B | 1.5B | 1.6B | 1.4B | 3.2B | 2.2B | 1.2B | 1.7B | 1.6B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -434.5M |
| Investing cash flow | -516.8M | -1.9B | 586.5M | -882.9M | -261.5M | -424.2M | -1.2B | -693.2M | -876.9M | -1.2B |
| Dividends paid | — | — | — | — | 0 | 0 | -195.2M | -254M | -243.1M | -240.7M |
| Share repurchases | -43.9M | -338.1M | -700M | -450M | -100M | -1.7B | -1.1B | -1B | -250.1M | -450M |
| Financing cash flow | -671M | 593.2M | -1.4B | -252.7M | -517.4M | -2.1B | -534.8M | -1.6B | 723.7M | -1.5B |
| Net change in cash | 101.1M | 261M | 717M | 470.6M | 641.8M | 737.7M | 505M | -1B | 1.6B | -1.1B |
| Free cash flow | 918.2M | 1.2B | 925.6M | 1B | 1.8B | 2.7B | 1.5B | 874.1M | 1.1B | 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 | 183.6M | -166.8M | 228.3M | 205.6M | 169.6M | 143.6M | 213M | 238.3M | 261.5M | 164.9M | 278M | 299.1M |
| Depreciation & amortization | 145.9M | 146.4M | 154.5M | 156.9M | 161.5M | 170.6M | 166.8M | 170.3M | 171M | 173M | 173.3M | 179M |
| Stock-based compensation | 34.4M | 27M | 31.6M | 30.8M | 27M | 27.3M | 32.8M | 34.1M | 29.2M | 29.7M | 31.7M | 34.9M |
| Change in working capital | -23.3M | 185.5M | -286.5M | 66.3M | -64.3M | 297.5M | -315M | 87.1M | -133.5M | 190.8M | -329.5M | -154.3M |
| Operating cash flow | 350.4M | 206.7M | 149.5M | 524.1M | 331.8M | 742.2M | 148.2M | 612.5M | 387.2M | 614.2M | 191.5M | 445.5M |
| Capital expenditure | — | — | — | — | — | — | — | — | -106.7M | -123.9M | -121M | -131.6M |
| Investing cash flow | -382.7M | -134.4M | -259.3M | -56.8M | -463.3M | -42.5M | -210M | -16.2M | -374M | -197.5M | -322.1M | -366.2M |
| Dividends paid | -63.9M | -61.1M | -62.1M | -60.4M | -60.5M | -60.1M | -61.6M | -59.9M | -59.9M | -59.3M | -61.2M | -58.7M |
| Share repurchases | -1B | 9M | — | — | -75M | -75.1M | — | -200M | -25M | -225M | -98M | -353.8M |
| Financing cash flow | -898.2M | -446.5M | 30.7M | -110M | 1.5B | -549.9M | -865.4M | -267.4M | -23.3M | -290.4M | 547.6M | -921.7M |
| Net change in cash | -930.5M | -374.2M | -79.1M | 357.3M | 1.4B | 149.8M | -927.2M | 328.9M | -10.1M | 126.3M | 417M | -842.4M |
| Free cash flow | 170.6M | 412.4M | -163.6M | 432.9M | 161.5M | 665.1M | -107.5M | 542.7M | 280.5M | 490.3M | 70.5M | 313.9M |
| Date | Ratio |
|---|
| Jul 3, 2023 | 1164:1000 |
| May 13, 2002 | 2:1 |
| Jun 12, 2001 | 2:1 |
| May 4, 2000 | 1:10 |