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 | $0.78 | $1.04 | +33.3% | — | $555.1M | — |
| Q1 26 | $0.84 | $1.06 | +26.2% | — | $553.7M | — |
| Q4 25 | $0.9 | $0.92 | +2.2% | — | $555.6M | — |
| Q3 25 | $0.85 | $0.85 | 0.0% | — | $554.4M | — |
| Q2 25 | $0.85 | $0.88 | +3.5% | — | $549.9M | — |
| Q1 25 | $0.87 | $1.54 | +77.0% | — | $549.3M | — |
| Q4 24 | $1.01 | $1.43 | +41.6% | — | $549.8M | — |
| Q3 24 | $0.92 | $1.06 | +15.2% | — | $551.1M | — |
| Q2 24 | $0.99 | $1.03 | +4.0% | — | $546.4M | — |
| Q1 24 | $1 | $1.03 | +3.0% | — | $543.6M | — |
| Q4 23 | $1.08 | $1.14 | +5.6% | — | $542.2M | — |
| Q3 23 | $1.12 | $0.94 | -16.1% | — | $542M | — |
| Q2 23 | $1.1 | $1.24 | +12.7% | — | $535.1M | — |
| Q1 23 | $1.1 | $1.16 | +5.5% | — | $529M | — |
| Q4 22 | $1.17 | $1.67 | +42.7% | — | $528M | — |
| Q3 22 | $1.11 | $1.05 | -5.4% | — | $520.8M | — |
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 | — | $3.79 | — | — | $2.2B | — |
| FY24 | — | $4.49 | — | — | $2.2B | — |
| FY23 | — | $4.71 | — | — | $2.1B | — |
| FY22 | — | $5.49 | — | — | $2B |
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 | $1.1B | $1.5B | $1.6B | $1.6B | $1.7B | $1.8B | $2B | $2.1B | $2.2B | $2.2B |
| YoY change | +7.92% | +35.9% | +2.77% | +4.43% | +2.25% | +5.97% | +13.6% | +6.37% | +1.98% | +0.83% |
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 | 1.1B | 1.5B | 1.6B | 1.6B | 1.7B | 1.8B | 2B | 2.1B | 2.2B | 2.2B |
| Cost of revenue | 780.4M | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B |
| Gross profit | 344.9M | 415M | 439.4M | 476.3M | 474.4M | 517.8M | 687.7M | 747.5M | 713.3M | 674.2M |
| Gross margin | 30.7% | 27.1% | 28% | 29% | 28.3% | 29.1% | 34% | 34.8% | 32.6% | 30.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 29M | 40.2M | 38.9M | 43.8M | 46.9M | 52.9M | 58.8M | 58.6M | 56.5M | 54.8M |
| Operating expenses | 58.8M | 40.2M | 38.9M | 43.8M | 46.9M | 52.9M | 58.8M | 58.6M | 56.5M | 54.8M |
| Operating income | 315.9M | 374.8M | 400.5M | 432.5M | 427.5M | 464.9M | 628.9M | 688.9M | 656.8M | 619.4M |
| Operating margin | 28.1% | 24.5% | 25.5% | 26.4% | 25.5% | 26.1% | 31.1% | 32.1% | 30% | 28% |
| Non-operating income, net | 39.9M | 121.8M | 4.9M | 116M | 5.9M | 255.1M | 172.9M | 31.2M | 56.7M | 24.9M |
| Pretax income | 225.9M | 341.8M | 231.8M | 368.7M | 265.8M | 563.1M | 647M | 570.8M | 544.9M | 459.1M |
| Income tax | 1.7M | 2.6M | 2.6M | 3.7M | 3.3M | 13.6M | -6.2M | 4.7M | 5.2M | 4.6M |
| Net income | 224.4M | 340.5M | 231M | 366.6M | 264M | 550.7M | 654.8M | 567.8M | 541.6M | 456.6M |
| Net margin | 19.9% | 22.3% | 14.7% | 22.3% | 15.7% | 31% | 32.4% | 26.4% | 24.7% | 20.7% |
| EBITDA | 637.3M | 883.7M | 901M | 953.3M | 944M | 1B | 1.1B | 1.3B | 1.2B | 1.2B |
| EPS | 2.69 | 2.86 | 1.93 | 3.07 | 2.2 | 4.62 | 5.49 | 4.71 | 4.49 | 3.79 |
| Diluted EPS | 2.69 | 2.86 | 1.93 | 3.07 | 2.19 | 4.61 | 5.48 | 4.71 | 4.49 | 3.78 |
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 | 542M | 542.2M | 543.6M | 546.4M | 551.1M | 549.8M | 549.3M | 549.9M | 554.4M | 555.6M | 553.7M | 555.1M |
| Cost of revenue | 362.2M | 350.1M | 360.8M | 368M | 375.5M | 373.4M | 374.3M | 385.7M | 390.9M | 384M | 389.9M | 399.2M |
| Gross profit | 179.8M | 192.1M | 182.8M | 178.4M | 175.6M | 176.5M | 175M | — | — | — | — | 155.9M |
| Gross margin | 33.2% | 35.4% | 33.6% | 32.7% | 31.9% | 32.1% | 31.9% | — | — | — | — | 28.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 13.5M | 15.2M | 17M | 12.7M | 12.7M | 14.1M | 15.6M | 12.8M | 12.5M | 13.8M | 16.7M | 15.1M |
| Operating expenses | 13.5M | 15.2M | 17M | 12.7M | 12.7M | 14.1M | 15.6M | 12.8M | 12.5M | 13.8M | 16.7M | 15.1M |
| Operating income | 166.3M | 176.9M | 165.8M | 165.7M | 162.8M | 162.4M | 159.4M | 151.4M | 151M | 157.7M | 147.1M | 140.8M |
| Operating margin | 30.7% | 32.6% | 30.5% | 30.3% | 29.5% | 29.5% | 29% | 27.5% | 27.2% | 28.4% | 26.6% | 25.4% |
| Non-operating income, net | -16.6M | 27.2M | 23.5M | -19.3M | -1.7M | 54.1M | 72.7M | 4.7M | -1.3M | -51.2M | 36.2M | 37.4M |
| Pretax income | 113.1M | 165.5M | 148.9M | 105.2M | 118.4M | 172.3M | 187M | 110.9M | 103.4M | 57.7M | 131.9M | 125M |
| Income tax | -209K | 1.1M | 1.8M | 1M | 670K | 1.8M | 1M | 600K | 1.8M | 1.2M | 5.5M | 454K |
| Net income | 113.7M | 164.9M | 147.6M | 104.7M | 118.2M | 171.1M | 186.4M | 110.9M | 102M | 57.2M | 126.6M | 124.8M |
| Net margin | 21% | 30.4% | 27.2% | 19.2% | 21.5% | 31.1% | 33.9% | 20.2% | 18.4% | 10.3% | 22.9% | 22.5% |
| EBITDA | 296.7M | 345.1M | 332.5M | 291.7M | 308.1M | 312.5M | 312.7M | 309.8M | 306.5M | 266.2M | 325.2M | 305.6M |
| EPS | 0.94 | 1.37 | 1.22 | 0.86 | 0.98 | 1.42 | 1.55 | 0.92 | 0.84 | 0.48 | 1.06 | 1.04 |
| Diluted EPS | 0.94 | 1.37 | 1.22 | 0.86 | 0.98 | 1.42 | 1.54 | 0.92 | 0.84 | 0.48 | 1.06 | 1.04 |
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 | 7.7B | — | 10.9B | 15B | 14.5B | 26.3B | 18.1B | 15.7B | 18.1B | 16.2B | 14.1B |
| Enterprise value | 12.6B | — | 15.4B | 19.4B | 19B | 30.8B | 22.5B | 20.2B | 23B | 21.6B | 19.5B |
| Shares outstanding | 78.5M | 113.4M | 113.6M | 113.9M | 114.2M | 114.7M | 115.3M | 116.5M | 116.8M | 117M | 117M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 34.3 | — | 47.1 | 40.9 | 54.8 | 47.8 | 27.7 | 27.6 | 33.3 | 35.6 | 34.5 |
| P/S | 6.83 | — | 6.92 | 9.15 | 8.62 | 14.8 | 8.96 | 7.29 | 8.24 | 7.35 | 6.35 |
| P/B | 1.16 | — | 1.7 | 2.38 | 2.37 | 4.26 | 2.92 | 2.49 | 2.94 | 2.78 | 2.52 |
| EV/EBITDA | 19.8 | — | 17.1 | 20.4 | 20.1 | 29.8 | 19.9 | 15.7 | 18.5 | 18.1 | 15.8 |
| EV/Sales | 11.2 | — | 9.78 | 11.9 | 11.3 | 17.3 | 11.1 | 9.4 | 10.5 | 9.78 | 8.81 |
| Earnings yield | 2.92% | — | 2.12% | 2.44% | 1.83% | 2.09% | 3.62% | 3.62% | 3% | 2.81% | 2.9% |
| FCF yield | 3.92% | — | 4.41% | 3.94% | 4.14% | 1.46% | 3.26% | 3.82% | 4.3% | 4.42% | 6.52% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.65 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.7% | 27.1% | 28% | 29% | 28.3% | 29.1% | 34% | 34.8% | 32.6% | 30.5% | 28.1% |
| Operating margin | 28.1% | 24.5% | 25.5% | 26.4% | 25.5% | 26.1% | 31.1% | 32.1% | 30% | 28% | 25.4% |
| Net margin | 19.9% | 22.3% | 14.7% | 22.3% | 15.7% | 31% | 32.4% | 26.4% | 24.7% | 20.7% | 18.2% |
| ROE | 3.37% | 5.17% | 3.62% | 5.82% | 4.33% | 8.91% | 10.5% | 9.01% | 8.81% | 7.82% | 7.05% |
| ROA | 1.93% | 2.96% | 2.04% | 3.26% | 2.36% | 4.88% | 5.82% | 4.94% | 4.58% | 3.81% | 3.13% |
| ROIC | 2.7% | 3.36% | 3.64% | 3.99% | 3.97% | 4.26% | 5.92% | 6.31% | 5.85% | 5.47% | 5.19% |
| Return on tangible assets | 1.95% | 2.97% | 2.04% | 3.27% | 2.36% | 4.88% | 5.82% | 4.94% | 4.58% | 3.81% | 3.42% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.27 | 0.12 | 0.05 | 0.13 | 0.05 | 0.22 | 0.11 | 0.05 | 0.08 | 0.09 | 0.05 |
| Quick ratio | 0.27 | 0.12 | 0.05 | 0.13 | 0.05 | 0.22 | 0.11 | 0.05 | 0.08 | 0.09 | 0.05 |
| Debt / equity | 0.75 | 0.68 | 0.71 | 0.71 | 0.75 | 0.73 | 0.72 | 0.73 | 0.81 | 0.93 | 1.02 |
| Debt / assets | 0.43 | 0.39 | 0.4 | 0.4 | 0.41 | 0.4 | 0.4 | 0.4 | 0.42 | 0.45 | 0.47 |
| Net debt / EBITDA | 7.78 | 5.08 | 4.99 | 4.65 | 4.81 | 4.32 | 3.9 | 3.52 | 3.99 | 4.49 | 4.69 |
| Interest coverage | 2.74 | 3.21 | 2.34 | 3.05 | 2.59 | 4.59 | 5.18 | 4.83 | 4.23 | 3.48 | 3.1 |
| Effective tax rate | 0.75% | 0.77% | 1.13% | 1% | 1.25% | 2.42% | 0% | 0.83% | 0.96% | 1% | 2.14% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.3 | 13.5 | 13.8 | 14.4 | 14.7 | 15.5 | 17.5 | 18.4 | 18.8 | 18.9 | 19 |
| EPS (basic) | 2.69 | 2.86 | 1.93 | 3.07 | 2.2 | 4.62 | 5.49 | 4.71 | 4.49 | 3.79 | 3.79 |
| EPS (diluted) | 2.69 | 2.86 | 1.93 | 3.07 | 2.19 | 4.61 | 5.48 | 4.71 | 4.49 | 3.78 | 3.42 |
| Book value per share | 84.7 | 58.1 | 56.2 | 55.4 | 53.5 | 53.9 | 53.8 | 54.1 | 52.6 | 49.9 | 46.8 |
| FCF per share | 3.83 | 2.79 | 4.22 | 5.19 | 5.24 | 3.34 | 5.12 | 5.13 | 6.64 | 6.14 | 5.55 |
| Cash per share | 0.43 | 0.09 | 0.3 | 0.18 | 0.22 | 0.47 | 0.34 | 0.35 | 0.37 | 0.52 | 0.45 |
| Capex per share | — | — | — | — | — | — | — | — | — | 3.08 | 3.15 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 16.3% | 16.5% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 33.4% | 36.2% |
| Payout ratio | 110.8% | 117.2% | 183.3% | 120.4% | 174.6% | 86.1% | 83% | 115.4% | 127.5% | 156.1% | 178.1% |
| Dividend yield | 3.23% | — | 3.89% | 2.94% | 3.19% | 1.8% | 3% | 4.18% | 3.83% | 4.39% | 5.18% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 15, 2026 | $1.53 |
| Apr 15, 2026 | $1.53 |
| Jan 15, 2026 | $1.53 |
| — |
| FY21 | — | $4.62 | — | — | $1.8B | — |
| FY20 | — | $2.2 | — | — | $1.7B | — |
| FY19 | — | $3.07 | — | — | $1.6B | — |
| FY18 | — | $1.93 | — | — | $1.6B | — |
| FY17 | — | $2.86 | — | — | $1.5B | — |
| FY16 | — | $2.69 | — | — | $1.1B | — |
| 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 | $542M | $542.2M | $543.6M | $546.4M | $551.1M | $549.8M | $549.3M | $549.9M | $554.4M | $555.6M | $553.7M | $555.1M |
| YoY change | +4.08% | +2.71% | +2.76% | +2.11% | +1.68% | +1.4% | +1.04% | +0.63% | +0.59% | +1.04% | +0.81% | +0.95% |
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 | 33.5M | 10.8M | 34.3M | 20.5M | 25.2M | 54.3M | 38.7M | 41.3M | 43M | 60.3M |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 121.8M | 94.2M | 51.7M | 70.5M | 35.6M | 130.6M | 61.1M | 55.1M | 64.5M | 120.4M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 86M | 14.2M | 7.8M | 5.2M | 2.6M | 1.8M | — | — | — | — |
| Total assets | 11.6B | 11.5B | 11.3B | 11.2B | 11.2B | 11.3B | 11.2B | 11.5B | 11.8B | 12B |
| Accounts payable | 12M | — | — | — | — | — | 102M | 94.5M | 124.8M | 108.2M |
| Short-term debt | 490M | 410M | 540M | 70M | 172M | — | 20M | 495M | 250M | 676M |
| Total current liabilities | 452.6M | 815.6M | 953.9M | 542.3M | 700.3M | 584.4M | 558M | 1.1B | 856.7M | 1.3B |
| Long-term debt | 4.5B | 4.1B | 4B | 4.4B | 4.4B | 4.5B | 4.4B | 4.1B | 4.8B | 4.8B |
| Total liabilities | 5B | 4.9B | 4.9B | 4.9B | 5.1B | 5.1B | 5B | 5.2B | 5.7B | 6.1B |
| Shareholders' equity | 6.7B | 6.6B | 6.4B | 6.3B | 6.1B | 6.2B | 6.2B | 6.3B | 6.1B | 5.8B |
| Total debt | 5B | 4.5B | 4.5B | 4.5B | 4.6B | 4.5B | 4.4B | 4.6B | 5B | 5.4B |
| Net debt | 5B | 4.5B | 4.5B | 4.4B | 4.5B | 4.5B | 4.4B | 4.5B | 5B | 5.4B |
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 | 161.9M | 41.3M | 54.6M | 62.8M | 50.2M | 43M | 55.8M | 54.5M | 32.2M | 60.3M | 71.5M | 51.8M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 175.3M | 55.1M | 68.1M | 76.5M | 79.4M | 64.5M | 69.5M | 68.1M | 45.9M | 120.4M | 111.9M | 65M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 11.4B | 11.5B | 11.5B | 11.6B | 11.8B | 11.8B | 11.8B | 11.8B | 11.9B | 12B | 12B | 12B |
| Accounts payable | — | 94.5M | — | — | — | 124.8M | — | — | — | 108.2M | — | — |
| Short-term debt | — | 495M | 235M | 316M | 490M | 250M | 310M | 315M | 463M | 676M | 727.3M | 664M |
| Total current liabilities | 666.4M | 1.1B | 804.8M | 972M | 1.2B | 856.7M | 921.9M | 1B | 1.2B | 1.3B | 1.4B | 1.4B |
| Long-term debt | 4.4B | 4.1B | 4.4B | 4.4B | 4.4B | 4.8B | 4.7B | 4.7B | 4.7B | 4.8B | 4.9B | 5B |
| Total liabilities | 5.1B | 5.2B | 5.2B | 5.4B | 5.6B | 5.7B | 5.7B | 5.7B | 5.9B | 6.1B | 6.3B | 6.4B |
| Shareholders' equity | 6.3B | 6.3B | 6.3B | 6.2B | 6.2B | 6.1B | 6.2B | 6.1B | 6B | 5.8B | 5.7B | 5.6B |
| Total debt | 4.4B | 4.6B | 4.6B | 4.7B | 4.9B | 5B | 5B | 5B | 5.2B | 5.4B | 5.7B | 5.7B |
| Net debt | 4.2B | 4.5B | 4.6B | 4.6B | 4.8B | 5B | 5B | 5B | 5.2B | 5.4B | 5.6B | 5.6B |
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 | 224.4M | 340.5M | 231M | 366.6M | 264M | 550.7M | 654.8M | 567.8M | 541.6M | 456.6M |
| Depreciation & amortization | 323.3M | 494.5M | 491M | 497.8M | 511.7M | 534.4M | 544M | 565.9M | 586.4M | 623M |
| Stock-based compensation | 11.5M | 10.6M | 12.4M | 13.7M | 14.3M | 16.7M | 18.8M | 15.7M | 15.8M | 16.8M |
| Change in working capital | -14.1M | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 535.3M | 835.8M | 729.5M | 883.8M | 795M | 1.1B | 1.2B | 1.2B | 1.1B | 1.1B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -360.2M |
| Investing cash flow | -548.7M | 9.1M | -257.6M | -308.5M | -3.8M | 10.2M | 13.5M | -15.7M | 27.3M | -366.4M |
| Dividends paid | -248.6M | -399M | -423.5M | -441.4M | -461M | -474.1M | -543.3M | -655.4M | -690.6M | -712.7M |
| Share repurchases | -2M | -4.8M | -2.9M | — | — | — | — | — | — | -27.2M |
| Financing cash flow | -77.7M | -1.4B | -1.9B | -1.6B | -629.1M | -546.4M | -722.8M | -367.9M | -271.1M | -370.7M |
| Net change in cash | -91.1M | -522.8M | -1.4B | -1.1B | 162M | 571.2M | 514.3M | 771.7M | 894.7M | 341M |
| Free cash flow | 301M | 316.9M | 479.6M | 591.2M | 598.4M | 383.7M | 590.2M | 597.8M | 775.9M | 717.9M |
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 | 113.7M | 164.9M | 147.6M | 104.7M | 118.2M | 171.1M | 186.4M | 110.9M | 102M | 57.2M | 126.6M | 124.8M |
| Depreciation & amortization | 146.9M | 141.1M | 143.3M | 145.2M | 146.9M | 151.1M | 152.5M | 153.7M | 156.8M | 159.9M | 162M | 162.7M |
| Stock-based compensation | 3.5M | 3.4M | 5.9M | 3.4M | 3.1M | 3.4M | 5.3M | 3.5M | 3.4M | 4.7M | 5.8M | 3.7M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | -5.2M | 3.1M |
| Operating cash flow | 265.6M | 310.7M | 298.3M | 254.8M | 258.7M | 326.8M | 345.8M | 353.4M | 266.4M | 261.7M | 149.6M | 332.9M |
| Capital expenditure | — | — | — | — | — | — | — | -88.9M | -95.6M | -103.1M | -58.4M | -109M |
| Investing cash flow | -1.9M | -8.9M | 4.5M | 3.4M | 13.6M | -1M | -3.7M | -92.7M | -96.2M | -104.8M | -59.1M | -109.5M |
| Dividends paid | -164.3M | -164.3M | -172.5M | -172.7M | -172.7M | -172.7M | -178M | -178.1M | -178.3M | -178.3M | -179.8M | -179M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | -72.8M | -50M |
| Financing cash flow | -170.8M | -38.5M | -354.3M | -23.1M | -5.2M | -67.5M | -122.5M | -177.9M | -34.2M | -8.9M | -16.2M | -199.6M |
| Net change in cash | 92.9M | 263.4M | -51.5M | 235.1M | 267.1M | 258.3M | 219.6M | 82.9M | 135.9M | 148M | 74.3M | 23.9M |
| Free cash flow | 231.4M | -13.4M | 148.2M | 259.7M | 215.5M | 152.6M | 124M | 264.5M | 170.8M | 158.6M | 91.3M | 223.9M |
| Oct 15, 2025 |
| $1.515 |
| Jul 15, 2025 | $1.515 |
| Apr 15, 2025 | $1.515 |
| Jan 15, 2025 | $1.515 |
| Oct 15, 2024 | $1.47 |