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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $9.54 | $9.93 | +4.1% | — | $105.4B | — |
| Q4 26 | $11.6 | $11.7 | +1.0% | — | $96.3B | — |
| Q3 26 | $9.27 | $9.34 | +0.8% | — | $106.2B | — |
| Q2 26 | $9.05 | $9.86 | +9.0% | — | $103.2B | — |
| Q1 26 | $8.15 | $8.26 | +1.3% | — | $97.8B | — |
| Q4 25 | $9.83 | $10.1 | +3.0% | — | $90.8B | — |
| Q3 25 | $7.99 | $8.03 | +0.5% | — | $95.3B | — |
| Q2 25 | $6.87 | $7.07 | +2.9% | — | $93.7B | — |
| Q1 25 | $7.21 | $7.88 | +9.3% | — | $79.3B | — |
| Q4 24 | $6.36 | $6.18 | -2.8% | — | $76.4B | — |
| Q3 24 | $7.05 | $7.74 | +9.8% | — | $80.9B | — |
| Q2 24 | $6.15 | $6.23 | +1.3% | — | $77.2B | — |
| Q1 24 | $5.87 | $7.27 | +23.9% | — | $74.5B | — |
| Q4 23 | $7.17 | $7.19 | +0.3% | — | $68.9B | — |
| Q3 23 | $6.35 | $6.9 | +8.7% | — | $70.5B | — |
| Q2 23 | $6.09 | $6.06 | -0.5% | — | $70.2B | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $38.5 | — | — | $403.4B | — |
| FY25 | — | $25.9 | — | — | $359.1B | — |
| FY24 | — | $22.5 | — | — | $309B | — |
| FY23 | — | $25.2 | — | — | $276.7B | — |
| FY22 | — | $7.32 | — | — | $264B | — |
| FY21 | — | -$28.3 | — | — | $238.2B | — |
| FY20 | — | $4.98 | — | — | $231.1B | — |
| FY19 | — | $0.17 | — | — | $214.3B | — |
| FY18 | — | $0.32 | — | — | $208.4B | — |
| FY17 | — | $22.9 | — | — | $198.5B | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $198.5B | $208.4B | $214.3B | $231.1B | $238.2B | $264B | $276.7B | $309B | $359.1B | $403.4B |
| YoY change | +4.01% | +4.95% | +2.86% | +7.81% | +3.11% | +10.8% | +4.83% | +11.7% | +16.2% | +12.4% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $77.2B | $80.9B | $76.4B | $79.3B | $93.7B | $95.3B | $90.8B | $97.8B | $103.2B | $106.2B | $96.3B | $105.4B |
| YoY change | +10.1% | +14.8% | +10.8% | +6.44% | +21.3% | +17.8% | +18.9% | +23.4% | +10.1% | +11.4% | +6.02% | +7.72% |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 198.5B | 208.4B | 214.3B | 231.1B | 238.2B | 264B | 276.7B | 309B | 359.1B | 403.4B |
| Cost of revenue | 187.3B | 197.2B | 202.6B | 219B | 226.1B | 250.8B | 264.4B | 296.1B | 345.7B | 388.9B |
| Gross profit | 11.3B | 11.2B | 11.8B | 12B | 12.1B | 13.1B | 12.4B | 12.8B | 13.3B | 14.6B |
| Gross margin | 5.68% | 5.37% | 5.48% | 5.2% | 5.1% | 4.97% | 4.47% | 4.15% | 3.71% | 3.61% |
| Research & development | 341M | 125M | 71M | 96M | — | — | — | — | — | — |
| Selling, general & administrative | 7.4B | 8.1B | 8.4B | 9.2B | 8.8B | 10.5B | 7.8B | 8.7B | 8.5B | 8.1B |
| Operating expenses | 7.8B | 8.3B | 8.5B | 9.3B | 8.8B | 10.5B | 7.8B | 8.7B | 8.5B | 8.1B |
| Operating income | 3.5B | 2.9B | 3.3B | 2.8B | 3.3B | 2.6B | 4.6B | 4.2B | 4.8B | 6.5B |
| Operating margin | 1.75% | 1.4% | 1.55% | 1.23% | 1.38% | 0.98% | 1.66% | 1.35% | 1.34% | 1.6% |
| Non-operating income, net | 3.7B | -2.4B | -2.5B | -1.5B | -8.1B | -497M | 189M | -248M | -365M | -185M |
| Pretax income | 6.9B | 239M | 610M | 1.1B | -5B | 1.9B | 4.6B | 3.8B | 4.4B | 6.2B |
| Income tax | 1.6B | -53M | 356M | 18M | -695M | 636M | 905M | 629M | 878M | 1.1B |
| Net income | 5.2B | 297M | 255M | 1.1B | -4.3B | 1.3B | 3.7B | 3.2B | 3.5B | 5.1B |
| Net margin | 2.6% | 0.14% | 0.12% | 0.48% | -1.82% | 0.49% | 1.35% | 1.02% | 0.97% | 1.26% |
| EBITDA | 4.4B | 3.7B | 4.1B | 2.7B | 4.2B | 3.5B | 5.6B | 5B | 5.6B | 7.4B |
| EPS | 22.9 | 0.32 | 0.17 | 4.98 | -28.3 | 7.32 | 25.2 | 22.5 | 25.9 | 38.5 |
| Diluted EPS | 22.7 | 0.32 | 0.17 | 4.95 | -28.3 | 7.23 | 25 | 22.4 | 25.7 | 38.4 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 77.2B | 80.9B | 76.4B | 79.3B | 93.7B | 95.3B | 90.8B | 97.8B | 103.2B | 106.2B | 96.3B | 105.4B |
| Cost of revenue | 74.1B | 77.7B | 72.8B | 76.1B | 90.4B | 92B | 87.2B | 94.5B | 99.6B | 102.5B | 92.3B | 101.7B |
| Gross profit | 3.1B | 3.2B | 3.6B | 3.2B | 3.2B | 3.3B | 3.6B | 3.3B | 3.5B | 3.7B | 4B | 3.7B |
| Gross margin | 3.97% | 3.9% | 4.7% | 3.98% | 3.47% | 3.45% | 4.01% | 3.35% | 3.43% | 3.47% | 4.2% | 3.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 2.1B | 2.5B | 2.2B | 2B | 2.5B | 2B | 2B | 2.2B | 2.1B | 2B | 1.8B | 2.3B |
| Operating expenses | 2.1B | 2.5B | 2.2B | 2B | 2.5B | 2B | 2B | 2.2B | 2.1B | 2B | 1.8B | 2.3B |
| Operating income | 977M | 646M | 1.4B | 1.2B | 745M | 1.3B | 1.7B | 1.1B | 1.5B | 1.7B | 2.2B | 1.4B |
| Operating margin | 1.27% | 0.8% | 1.83% | 1.45% | 0.8% | 1.32% | 1.83% | 1.11% | 1.42% | 1.56% | 2.33% | 1.35% |
| Non-operating income, net | — | 30M | -264M | 8M | -133M | 37M | -277M | 17M | 1M | 38M | -241M | -36M |
| Pretax income | 916M | 612M | 1.2B | 1.1B | 534M | 1.2B | 1.5B | 1.1B | 1.4B | 1.6B | 2.1B | 1.3B |
| Income tax | 213M | -18M | 340M | 124M | 247M | 298M | 209M | 220M | 232M | 380M | 270M | 276M |
| Net income | 703M | 630M | 830M | 960M | 287M | 928M | 1.3B | 831M | 1.2B | 1.3B | 1.9B | 1B |
| Net margin | 0.91% | 0.78% | 1.09% | 1.21% | 0.31% | 0.97% | 1.44% | 0.85% | 1.13% | 1.18% | 1.93% | 0.98% |
| EBITDA | 1.2B | 839M | 1.6B | 1.4B | 942M | 1.5B | 1.7B | 1.3B | 1.7B | 1.9B | 2.5B | 1.7B |
| EPS | 4.95 | 4.45 | 6.06 | 7.04 | 1.88 | 6.98 | 10.1 | 6.28 | 8.95 | 9.63 | 13.8 | 5.17 |
| Diluted EPS | 4.92 | 4.42 | 6.02 | 7 | 1.87 | 6.95 | 10 | 6.25 | 8.92 | 9.59 | 13.7 | 5.15 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.8B | 2.7B | 3B | 4B | 6.3B | 3.5B | 4.7B | 4.6B | 5.7B | 4B |
| Receivables | 14.6B | 14.3B | 14.9B | 17.2B | 17.1B | 16.4B | 17.2B | 19.4B | 22.3B | 24.2B |
| Inventory | 15.3B | 16.3B | 16.7B | 16.7B | 19.2B | 18.7B | 19.7B | 21.1B | 23B | 24.2B |
| Total current assets | 36.9B | 37.1B | 38.5B | 42.2B | 45.4B | 46.2B | 44.3B | 48B | 55.4B | 57.2B |
| Property, plant & equipment | -1.3B | -1.3B | -1.6B | 2.6B | 2.9B | 2.3B | 2.4B | 2.6B | 2.9B | 3.3B |
| Goodwill & intangibles | 28.5B | 30.1B | 26.1B | 25B | 24.7B | 23B | 24.4B | 24.5B | 23B | 30.8B |
| Total assets | 61B | 60.4B | 59.7B | 61.2B | 65B | 63.3B | 62.3B | 67.4B | 75.1B | 82.3B |
| Accounts payable | 31B | 32.2B | 33.9B | 37.2B | 39B | 38.1B | 42.5B | 47.1B | 55.3B | 60B |
| Short-term debt | 1.2B | 1.1B | 330M | 1.4B | 1.1B | 1.1B | 1.3B | 345M | 1.4B | 1.6B |
| Total current liabilities | 35.6B | 36.7B | 37.6B | 42.6B | 44.1B | 48.5B | 48B | 52.4B | 61.6B | 67B |
| Long-term debt | 7.3B | 6.8B | 7.3B | 8B | 8.3B | 6.4B | 6B | 7B | 5.9B | 7.1B |
| Total liabilities | 48.4B | 48.9B | 50B | 54.5B | 63.6B | 65.1B | 63.8B | 69B | 76.8B | 83.2B |
| Shareholders' equity | 12.6B | 11.5B | 9.7B | 6.7B | 1.4B | -1.8B | -1.5B | -1.6B | -1.7B | -834M |
| Total debt | 8.5B | 7.9B | 7.6B | 9.4B | 9.4B | 7.5B | 7.3B | 7.4B | 7.4B | 8.6B |
| Net debt | 5.8B | 5.2B | 4.6B | 5.4B | 3.1B | 4B | 2.6B | 2.8B | 1.7B | 4.6B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.5B | 2B | 4.6B | 2.3B | 2.5B | 1.1B | 5.7B | 2.4B | 4B | 3B | 4B | 5.2B |
| Receivables | 22.5B | 23.1B | 19.4B | 23.7B | 25.3B | 25.8B | 22.3B | 28.2B | 28.3B | 28.2B | 24.2B | 30.3B |
| Inventory | 21.9B | 22B | 21.1B | 25.6B | 24.2B | 23.8B | 23B | 25.1B | 26.1B | 27.1B | 24.2B | 26.3B |
| Total current assets | 47.5B | 47.6B | 48B | 52.3B | 53.3B | 51.7B | 55.4B | 56.8B | 59.9B | 59.7B | 57.2B | 62.8B |
| Property, plant & equipment | 3.9B | 3.9B | 2.6B | 4.1B | 3.9B | 4.2B | 2.9B | 4.7B | 4.6B | 4.7B | 3.3B | 4.6B |
| Goodwill & intangibles | 24.2B | 24.1B | 24.5B | 24.3B | 23.3B | 23B | 23B | 31.3B | 31B | 31B | 30.8B | 30.6B |
| Total assets | 66.1B | 66.5B | 67.4B | 71.7B | 72.4B | 71.1B | 75.1B | 81.3B | 84.2B | 84.2B | 82.3B | 88.3B |
| Accounts payable | 46.8B | 46.7B | 47.1B | 51.7B | 53.3B | 49.7B | 55.3B | 57.9B | 60.9B | 60.7B | 60B | 63.7B |
| Short-term debt | 345M | 562M | 345M | 347M | 296M | 3.8B | 1.4B | 1.5B | 2B | 1.4B | 1.6B | 1.6B |
| Total current liabilities | 51.1B | 51.7B | 52.4B | 56.4B | 58.8B | 58.6B | 61.6B | 64.3B | 68B | 68.1B | 67B | 70.4B |
| Long-term debt | 7B | 7B | 7B | 7B | 6.9B | 5.9B | 5.9B | 8.4B | 7.8B | 7.2B | 7.1B | 10.1B |
| Total liabilities | 67.6B | 68.2B | 69B | 73.1B | 75.1B | 73.8B | 76.8B | 82.2B | 84.7B | 84.3B | 83.2B | 89.6B |
| Shareholders' equity | -1.5B | -1.7B | -1.6B | -1.4B | -2.6B | -2.7B | -1.7B | -863M | -578M | -99M | -834M | -1.3B |
| Total debt | 7.3B | 7.6B | 7.4B | 7.4B | 7.2B | 9.8B | 7.4B | 9.9B | 9.8B | 8.6B | 8.6B | 11.7B |
| Net debt | 4.8B | 5.6B | 2.8B | 5.1B | 4.7B | 8.6B | 1.7B | 7.5B | 5.8B | 5.7B | 4.6B | 6.5B |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.2B | 297M | 255M | 1.1B | -4.3B | 1.3B | 3.7B | 3.2B | 3.5B | 5.1B |
| Depreciation & amortization | 910M | 951M | 949M | 922M | 887M | 760M | 608M | 635M | 636M | 729M |
| Stock-based compensation | 115M | 69M | — | — | — | — | — | — | — | — |
| Change in working capital | 1.3B | 1.7B | 546M | -3.3B | 6.4B | -2.9B | -3.4B | -4.7B | -7.1B | -4.4B |
| Operating cash flow | 4.5B | 2.1B | 1.8B | -834M | 3B | 51M | 1.5B | -1.1B | -2.7B | 6.2B |
| Capital expenditure | -404M | -405M | -426M | -362M | -451M | -388M | -390M | -431M | -537M | -309M |
| Investing cash flow | -3.1B | -2.8B | -1.3B | -435M | -225M | 58M | -374M | -816M | -411M | -3B |
| Dividends paid | -253M | -262M | -292M | -294M | -276M | -277M | -292M | -314M | -345M | -381M |
| Share repurchases | -2.3B | -1.7B | -1.6B | -1.9B | -742M | -3.5B | -3.6B | -3B | -3.1B | -4.8B |
| Financing cash flow | -10.2B | -23.8B | -39.5B | -24.2B | -8B | -17.5B | -12.8B | -23.3B | -19.1B | -13.9B |
| Net change in cash | -8.8B | -24.5B | -38.9B | -25.4B | -5.2B | -17.4B | -11.7B | -25.2B | -22.1B | -10.7B |
| Free cash flow | 4.2B | 3.8B | 3.5B | 3.9B | 3.9B | 3.9B | 4.6B | 3.6B | 5.2B | 5.4B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 703M | 630M | 830M | 960M | 287M | 928M | 1.3B | 831M | 1.2B | 1.3B | 1.9B | 1B |
| Depreciation & amortization | 157M | 159M | 160M | 169M | 163M | 153M | 151M | 157M | 188M | 188M | 196M | 195M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -2.7B | -1.2B | 2.8B | -7.2B | -800M | -641M | 1B | -4B | -2.2B | -732M | 2.5B | -5.1B |
| Operating cash flow | -2.1B | -138M | 3.7B | -5.9B | -29M | 1.1B | 2.2B | -918M | 2.4B | 1.2B | 3.4B | -220M |
| Capital expenditure | -75M | -90M | -188M | -106M | -136M | -126M | -169M | -78M | -90M | -67M | -74M | -40M |
| Investing cash flow | -101M | -116M | -496M | -26M | -204M | -66M | -115M | -3.5B | 82M | -161M | 536M | -102M |
| Dividends paid | -75M | -83M | -82M | -82M | -80M | -92M | -91M | -90M | -89M | -101M | -101M | -102M |
| Share repurchases | -809M | -842M | -678M | -527M | -1.5B | -827M | -300M | -581M | -818M | -680M | -2.7B | -2.5B |
| Financing cash flow | -2.8B | -3.2B | -16.4B | -2.2B | -7.1B | -796M | -9B | 1.2B | -3.2B | -2B | -9.8B | 1.6B |
| Net change in cash | -5.1B | -3.4B | -13.2B | -8.1B | -7.3B | 245M | -6.9B | -3.2B | -734M | -955M | -5.8B | 1.3B |
| Free cash flow | 825M | 100M | 3.9B | -1.5B | 1.9B | -2.6B | 7.5B | -1.1B | 2.2B | 1.1B | 3.2B | -372M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 32.8B | 29.3B | 22.9B | 24.5B | — | 46.6B | 50.2B | 71.5B | 85.7B | 107B | 99.8B |
| Enterprise value | 38.5B | 34.5B | 27.6B | 29.9B | — | 50.6B | 52.9B | 74.3B | 87.4B | 111.6B | 110.6B |
| Shares outstanding | 221M | 208M | 196M | 181M | 160.6M | 152.3M | 141.1M | 133.2M | 127.4M | 123.6M | 123.6M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 6.36 | 98.7 | 90 | 21.9 | — | 36.2 | 13.5 | 22.6 | 24.6 | 21 | 23.1 |
| P/S | 0.17 | 0.14 | 0.11 | 0.11 | — | 0.18 | 0.18 | 0.23 | 0.24 | 0.27 | 0.24 |
| P/B | 2.6 | 2.54 | 2.37 | 3.65 | — | -26 | -33.7 | -44.7 | -50.6 | -128.2 | -78.1 |
| EV/EBITDA | 8.68 | 9.38 | 6.67 | 10.9 | — | 14.6 | 9.48 | 15 | 15.7 | 15.1 | 15.6 |
| EV/Sales | 0.19 | 0.17 | 0.13 | 0.13 | — | 0.19 | 0.19 | 0.24 | 0.24 | 0.28 | 0.27 |
| Earnings yield | 15.7% | 1.01% | 1.11% | 4.57% | — | 2.76% | 7.41% | 4.42% | 4.06% | 4.77% | 4.33% |
| FCF yield | 12.8% | 12.8% | 15.2% | 15.8% | — | 8.36% | 9.16% | 5.07% | 6.1% | 5.06% | 6.81% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.31 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 5.68% | 5.37% | 5.48% | 5.2% | 5.1% | 4.97% | 4.47% | 4.15% | 3.71% | 3.61% | 3.5% |
| Operating margin | 1.75% | 1.4% | 1.55% | 1.23% | 1.38% | 0.98% | 1.66% | 1.35% | 1.34% | 1.6% | 1.35% |
| Net margin | 2.6% | 0.14% | 0.12% | 0.48% | -1.82% | 0.49% | 1.35% | 1.02% | 0.97% | 1.26% | 1.12% |
| ROE | 40.9% | 2.58% | 2.63% | 16.7% | -300.1% | -71.8% | -249.8% | -197.6% | -205.5% | -611.4% | -571% |
| ROA | 8.45% | 0.49% | 0.43% | 1.83% | -6.68% | 2.03% | 5.97% | 4.69% | 4.63% | 6.19% | 4.74% |
| ROIC | 14.5% | 17.5% | 9.66% | 23.1% | 72.1% | 78.3% | 327.1% | 288% | 76.9K% | 139.5% | 106.5% |
| Return on tangible assets | 15.9% | 0.98% | 0.76% | 3.09% | -10.8% | 3.2% | 9.83% | 7.36% | 6.67% | 9.89% | 9.18% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.04 | 1.01 | 1.02 | 0.99 | 1.03 | 0.95 | 0.92 | 0.92 | 0.9 | 0.85 | 0.89 |
| Quick ratio | 0.61 | 0.57 | 0.58 | 0.6 | 0.59 | 0.57 | 0.51 | 0.51 | 0.53 | 0.49 | 0.52 |
| Debt / equity | 0.68 | 0.68 | 0.78 | 1.4 | 6.5 | -4.21 | -4.9 | -4.62 | -4.36 | -10.3 | -0.09 |
| Debt / assets | 0.14 | 0.13 | 0.13 | 0.15 | 0.14 | 0.12 | 0.12 | 0.11 | 0.1 | 0.1 | 0.13 |
| Net debt / EBITDA | 1.3 | 1.42 | 1.12 | 1.96 | 0.74 | 1.16 | 0.47 | 0.57 | 0.3 | 0.63 | 0.84 |
| Interest coverage | 23.4 | 1.84 | 3.31 | 5.59 | -22.2 | 11.8 | 19.7 | 16 | 17.4 | 26.1 | 24.5 |
| Effective tax rate | 23.4% | 0% | 58.4% | 1.57% | 0% | 33% | 19.5% | 16.6% | 20.1% | 17.8% | 17.9% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 898.3 | 1K | 1.1K | 1.3K | 1.5K | 1.7K | 2K | 2.3K | 2.8K | 3.3K | 3.4K |
| EPS (basic) | 22.9 | 0.32 | 0.17 | 4.98 | -28.3 | 7.32 | 25.2 | 22.5 | 25.9 | 38.5 | 38.5 |
| EPS (diluted) | 22.7 | 0.32 | 0.17 | 4.95 | -28.3 | 7.23 | 25 | 22.4 | 25.7 | 38.4 | 37.3 |
| Book value per share | 57 | 55.4 | 49.4 | 37.1 | 9 | -11.8 | -10.6 | -12 | -13.3 | -6.75 | -36.6 |
| FCF per share | 18.9 | 18.1 | 17.8 | 21.4 | 24.3 | 25.6 | 32.6 | 27.2 | 41 | 43.8 | 51.6 |
| Cash per share | 12.6 | 12.8 | 15.2 | 22.2 | 39.1 | 23.2 | 33.2 | 34.4 | 44.7 | 32.2 | 44.3 |
| Capex per share | 1.83 | 1.95 | 2.17 | 2 | 2.81 | 2.55 | 2.76 | 3.24 | 4.22 | 2.5 | 2.27 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.2% | 0.19% | 0.2% | 0.16% | 0.19% | 0.15% | 0.14% | 0.14% | 0.15% | 0.08% | 0.07% |
| Capex / operating cash flow | 9.03% | 19.1% | 23% | -43.4% | 14.8% | 760.8% | 26.6% | -38.6% | -20.1% | 5.02% | 3.95% |
| Payout ratio | 4.91% | 88.2% | 114.5% | 26.3% | -6.36% | 21.5% | 7.85% | 9.94% | 9.91% | 7.47% | 8.8% |
| Dividend yield | 0.77% | 0.89% | 1.27% | 1.2% | — | 0.59% | 0.58% | 0.44% | 0.4% | 0.36% | 0.44% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.94 |
| Jun 1, 2026 | $0.82 |
| Mar 2, 2026 | $0.82 |
| Dec 1, 2025 | $0.82 |
| Sep 2, 2025 | $0.82 |
| Jun 2, 2025 | $0.71 |
| Mar 3, 2025 | $0.71 |
| Dec 2, 2024 | $0.71 |
| Date | Ratio |
|---|---|
| Jan 5, 1998 | 2:1 |