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 | $1.16 | $1.45 | +25.0% | — | $1.5B | — |
| Q1 26 | $0.94 | $1.09 | +16.0% | — | $1.2B | — |
| Q4 25 | $0.9 | $0.9 | 0.0% | — | $1.1B | — |
| Q3 25 | $0.88 | $0.91 | +3.4% | — | $1.1B | — |
| Q2 25 | $0.79 | $0.86 | +8.9% | — | $963.1M | — |
| Q1 25 | $0.66 | $0.67 | +1.5% | — | $809.3M | — |
| Q4 24 | $0.59 | $0.59 | 0.0% | — | $752.2M | — |
| Q3 24 | $0.81 | $0.63 | -22.2% | — | $782M | — |
| Q2 24 | $0.82 | $0.82 | 0.0% | — | $880.3M | — |
| Q1 24 | $0.74 | $0.77 | +4.1% | — | $874.6M | — |
| Q4 23 | $0.75 | $0.78 | +4.0% | — | $861.2M | — |
| Q3 23 | $0.73 | $0.84 | +15.1% | — | $715M | — |
| Q2 23 | $0.68 | $0.77 | +13.2% | — | $803M | — |
| Q1 23 | $0.67 | $0.67 | 0.0% | — | $740.6M | — |
| Q4 22 | $0.58 | $0.66 | +13.8% | — | $741.6M | — |
| Q3 22 | $0.59 | $0.66 | +11.9% | — | $745.2M | — |
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 | — | $4.36 | — | — | $3.9B | — |
| FY24 | — | $2 | — | — | $3B | — |
| FY23 | — | $3.42 | — | — | $3.3B | — |
| FY22 | — | $2.4 | — | — | $2.9B |
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 | $2.1B | $2.1B | $2.2B | $2.2B | $2B | $2.5B | $2.9B | $3.3B | $3B | $3.9B |
| YoY change | +17% | -0.86% | +5.52% | -0.43% | -9.32% | +23.2% | +18.2% | +12.2% | -7.89% | +29.5% |
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 | 2.1B | 2.1B | 2.2B | 2.2B | 2B | 2.5B | 2.9B | 3.3B | 3B | 3.9B |
| Cost of revenue | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.5B | 1.8B | 1.9B | 1.8B | 2.4B |
| Gross profit | 835.8M | 841.9M | 876.1M | 865.8M | 749.4M | 941.9M | 1.1B | 1.3B | 1.2B | 1.5B |
| Gross margin | 39.5% | 40.1% | 39.6% | 39.3% | 37.5% | 38.3% | 37.7% | 41.1% | 40.2% | 37.7% |
| Research & development | 40.6M | 42.5M | 45.6M | 48.2M | 43.5M | 48.6M | 60.4M | 71.5M | 66.1M | 78.5M |
| Selling, general & administrative | 462.4M | 483.3M | 519.7M | 484.5M | 447M | 537.9M | 595.9M | 683.2M | 615.9M | 773.8M |
| Operating expenses | 503M | 525.8M | 565.3M | 532.7M | 490.5M | 586.5M | 656.3M | 754.7M | 682M | 852.3M |
| Operating income | 332.8M | 316.1M | 310.8M | 333.1M | 258.9M | 355.4M | 440.4M | 587.4M | 527.1M | 616.8M |
| Operating margin | 15.7% | 15.1% | 14% | 15.1% | 13% | 14.4% | 15.1% | 18% | 17.5% | 15.8% |
| Non-operating income, net | -16.4M | -2.6M | -10.9M | -31M | -232M | -2.4M | 63.4M | -8.5M | 8.1M | 8.2M |
| Pretax income | 315M | 313.3M | 268.7M | 257.4M | -9.5M | 320.7M | 472.6M | 499.5M | 429.2M | 550M |
| Income tax | 55.9M | -48.4M | 37.9M | 34.7M | 37.7M | 47.8M | 72.8M | -67.6M | 188.4M | 121.5M |
| Net income | 259.1M | 361.7M | 230.8M | 222.7M | -47.2M | 272.9M | 399.8M | 567.1M | 331.8M | 710.2M |
| Net margin | 12.2% | 17.2% | 10.4% | 10.1% | -2.36% | 11.1% | 13.7% | 17.4% | 11% | 18.2% |
| EBITDA | 411.6M | 411.4M | 397M | 398.9M | 350M | 476.6M | 618M | 710M | 681.2M | 832.8M |
| EPS | 1.45 | 2.03 | 1.29 | 1.3 | -0.28 | 1.63 | 2.4 | 3.42 | 2 | 4.36 |
| Diluted EPS | 1.45 | 2.03 | 1.28 | 1.29 | -0.28 | 1.61 | 2.38 | 3.37 | 1.97 | 4.31 |
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 | 715M | 861.2M | 874.6M | 880.3M | 782M | 752.2M | 809.3M | 963.1M | 1.1B | 1.1B | 1.2B | 1.5B |
| Cost of revenue | 425.9M | 507.4M | 519.1M | 512M | 470.9M | 452.7M | 495.6M | 591.3M | 659.3M | 677.8M | 796.4M | 913.3M |
| Gross profit | 289.1M | 353.8M | 355.5M | 368.3M | 311.1M | 299.5M | 313.7M | 371.8M | 394.7M | 388.9M | 445.6M | 558M |
| Gross margin | 40.4% | 41.1% | 40.6% | 41.8% | 39.8% | 39.8% | 38.8% | 38.6% | 37.4% | 36.5% | 35.9% | 37.9% |
| Research & development | 14.5M | 19M | 20.8M | 20.9M | 16.1M | 17.2M | 17.5M | 19.1M | 20.6M | 21.3M | 22.7M | 24.5M |
| Selling, general & administrative | 148.4M | 174.4M | 175.5M | 179.6M | 161.8M | 165.2M | 166.2M | 196M | 207.8M | 203.8M | 227.2M | 232.8M |
| Operating expenses | 162.9M | 193.4M | 196.3M | 200.5M | 177.9M | 182.4M | 183.7M | 215.1M | 228.4M | 225.1M | 249.9M | 257.3M |
| Operating income | 126.2M | 160.4M | 159.2M | 167.8M | 133.2M | 117.1M | 130M | 156.7M | 166.3M | 163.8M | 195.7M | 300.7M |
| Operating margin | 17.7% | 18.6% | 18.2% | 19.1% | 17% | 15.6% | 16.1% | 16.3% | 15.8% | 15.4% | 15.8% | 20.4% |
| Non-operating income, net | -1.3M | -15M | -1.2M | -900K | -1.2M | 11.4M | -1.1M | -1.1M | -1.2M | 11.6M | -1.3M | -1.3M |
| Pretax income | 99.4M | 121M | 135.8M | 142.9M | 101.6M | 99.1M | 111.5M | 138M | 144.2M | 156.3M | 176.9M | 282M |
| Income tax | 17.5M | -133.9M | 30.7M | 31.9M | 22.7M | 115.6M | 24.5M | 31.3M | 25.2M | 40.5M | 36.5M | 66.2M |
| Net income | 105.5M | 254.9M | 105.1M | 111M | 105M | 10.7M | 360.7M | 109.5M | 121.2M | 118.8M | 142.4M | 215.9M |
| Net margin | 14.8% | 29.6% | 12% | 12.6% | 13.4% | 1.42% | 44.6% | 11.4% | 11.5% | 11.1% | 11.5% | 14.7% |
| EBITDA | 142.4M | 186.1M | 197.6M | 212.2M | 171.8M | 170M | 170.9M | 205.9M | 223.8M | 232.2M | 252.3M | 357.9M |
| EPS | 0.64 | 1.54 | 0.64 | 0.67 | 0.63 | 0.06 | 2.18 | 0.68 | 0.75 | 0.74 | 0.88 | 1.33 |
| Diluted EPS | 0.63 | 1.51 | 0.62 | 0.66 | 0.62 | 0.06 | 2.16 | 0.67 | 0.74 | 0.73 | 0.87 | 1.32 |
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 | — | — | 4B | 4.4B | 3.9B | 6.4B | 6.4B | 9.8B | 11.3B | 16.6B | 26B |
| Enterprise value | — | — | 4.8B | 5.4B | 4.8B | 7.4B | 7.3B | 11.5B | 13.4B | 18B | 28B |
| Shares outstanding | 178.3M | 178.3M | 178.6M | 171.6M | 169.6M | 167.9M | 166.3M | 165.6M | 165.5M | 162.4M | 162.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 17.4 | 19.7 | — | 23.4 | 16 | 17.3 | 34 | 23.3 | 45.7 |
| P/S | — | — | 1.81 | 1.99 | 1.98 | 2.59 | 2.2 | 3 | 3.75 | 4.25 | 5.5 |
| P/B | — | — | 1.49 | 1.69 | 1.64 | 2.56 | 2.34 | 3.11 | 3.48 | 4.44 | 6.67 |
| EV/EBITDA | — | — | 12.1 | 13.5 | 13.8 | 15.6 | 11.8 | 16.2 | 19.7 | 21.6 | 26.7 |
| EV/Sales | — | — | 2.17 | 2.45 | 2.41 | 3.01 | 2.5 | 3.53 | 4.46 | 4.63 | 5.79 |
| Earnings yield | — | — | 5.75% | 5.07% | — | 4.28% | 6.25% | 5.8% | 2.94% | 4.29% | 2.19% |
| FCF yield | — | — | 7.58% | 6.78% | 7.7% | 5.23% | 5.45% | 4.67% | 5.04% | 2.25% | 1.74% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.48 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.5% | 40.1% | 39.6% | 39.3% | 37.5% | 38.3% | 37.7% | 41.1% | 40.2% | 37.7% | 37.9% |
| Operating margin | 15.7% | 15.1% | 14% | 15.1% | 13% | 14.4% | 15.1% | 18% | 17.5% | 15.8% | 18.8% |
| Net margin | 12.2% | 17.2% | 10.4% | 10.1% | -2.36% | 11.1% | 13.7% | 17.4% | 11% | 18.2% | 12.4% |
| ROE | 7.43% | 9.54% | 8.59% | 8.59% | -1.96% | 10.9% | 14.6% | 18% | 10.2% | 19% | 15.7% |
| ROA | 5.77% | 7.66% | 5.07% | 4.8% | -1.08% | 5.84% | 8.16% | 9.2% | 4.93% | 10.4% | 7.36% |
| ROIC | 7.9% | 8.4% | 7.69% | 8.01% | 7.88% | 8.57% | 10.4% | 12.1% | 5.5% | 9.26% | 12% |
| Return on tangible assets | -10.1% | -16.3% | -10.2% | -9.95% | 2.31% | -13.7% | -25.2% | -28.2% | -37.6% | -31.5% | -33.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.06 | 1.87 | 1.83 | 1.73 | 1.7 | 1.43 | 1.89 | 1.82 | 1.73 | 1.63 | 1.8 |
| Quick ratio | 1.43 | 1.3 | 1.34 | 1.2 | 1.18 | 0.93 | 1.36 | 1.22 | 1.28 | 1.16 | 1.33 |
| Debt / equity | — | — | 0.35 | 0.43 | 0.41 | 0.43 | 0.43 | 0.61 | 0.7 | 0.45 | 0.41 |
| Debt / assets | — | — | 0.21 | 0.24 | 0.23 | 0.23 | 0.24 | 0.31 | 0.34 | 0.25 | 0.23 |
| Net debt / EBITDA | — | — | 1.97 | 2.52 | 2.5 | 2.17 | 1.4 | 2.42 | 3.14 | 1.75 | 1.29 |
| Interest coverage | 226 | 1.6K | 9.61 | 6.76 | 0.74 | 10.9 | 16.1 | 7.29 | 5.05 | 8.33 | 11.1 |
| Effective tax rate | 17.7% | 0% | 14.1% | 13.5% | 0% | 14.9% | 15.4% | 0% | 43.9% | 22.1% | 22.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 11.9 | 11.8 | 12.4 | 12.8 | 11.8 | 14.7 | 17.5 | 19.7 | 18.2 | 24 | 29.9 |
| EPS (basic) | 1.45 | 2.03 | 1.29 | 1.3 | -0.28 | 1.63 | 2.4 | 3.42 | 2 | 4.36 | 4.36 |
| EPS (diluted) | 1.45 | 2.03 | 1.28 | 1.29 | -0.28 | 1.61 | 2.38 | 3.37 | 1.97 | 4.31 | 3.6 |
| Book value per share | 19.5 | 21.3 | 15 | 15.1 | 14.2 | 14.9 | 16.4 | 19 | 19.6 | 23 | 24.6 |
| FCF per share | 1.62 | 2.12 | 1.7 | 1.73 | 1.79 | 1.99 | 2.1 | 2.76 | 3.44 | 2.29 | 3.52 |
| Cash per share | 0.12 | 0.15 | 0.89 | 0.62 | 0.72 | 0.29 | 1.79 | 1.12 | 0.79 | 1.46 | 1.58 |
| Capex per share | 0.03 | 0.02 | 0.01 | 0.04 | 0.01 | 0 | 0.01 | 0.05 | 0 | 0.57 | 0.69 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.28% | 0.2% | 0.11% | 0.29% | 0.1% | 0.02% | 0.07% | 0.23% | 0.02% | 2.4% | 2.34% |
| Capex / operating cash flow | 1.83% | 1.11% | 0.73% | 2.1% | 1.88% | 0.16% | 0.44% | 1.45% | 0.1% | 20.1% | 16.3% |
| Payout ratio | 0% | 0% | 27.3% | 54.2% | -252.1% | 43.1% | 29.3% | 20.6% | 38.2% | 18.4% | 22.8% |
| Dividend yield | — | — | 1.57% | 2.75% | 3.01% | 1.84% | 1.83% | 1.19% | 1.12% | 0.79% | 0.52% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 24, 2026 | $0.21 |
| Apr 24, 2026 | $0.21 |
| Jan 23, 2026 | $0.21 |
| Oct 17, 2025 | $0.20 |
| Jul 18, 2025 | $0.20 |
| Apr 25, 2025 | $0.20 |
| Jan 17, 2025 | $0.20 |
| Oct 18, 2024 | $0.19 |
| — |
| FY21 | — | $1.63 | — | — | $2.5B | — |
| FY20 | — | -$0.28 | — | — | $2B | — |
| FY19 | — | $1.3 | — | — | $2.2B | — |
| FY18 | — | $1.29 | — | — | $2.2B | — |
| FY17 | — | $2.03 | — | — | $2.1B | — |
| FY16 | — | $1.45 | — | — | $2.1B | — |
| 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 | $715M | $861.2M | $874.6M | $880.3M | $782M | $752.2M | $809.3M | $963.1M | $1.1B | $1.1B | $1.2B | $1.5B |
| YoY change | -4.05% | +16.1% | +18.1% | +9.63% | +9.37% | -12.7% | -7.47% | +9.41% | +34.8% | +41.8% | +53.5% | +52.8% |
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 | 21.5M | 26.9M | 159M | 106.4M | 122.5M | 49.5M | 297.5M | 185.1M | 131.2M | 237.5M |
| Receivables | 314.8M | 349.3M | 340.9M | 334.3M | 313.8M | 438.1M | 472.5M | 589.5M | 473.1M | 693M |
| Inventory | 202.2M | 224.1M | 228.2M | 244.7M | 235.2M | 321.9M | 346.7M | 441.3M | 360.3M | 471.9M |
| Total current assets | 657.3M | 732.6M | 846.5M | 798.7M | 764.4M | 911.5M | 1.2B | 1.3B | 1.4B | 1.6B |
| Property, plant & equipment | 97.4M | 95.6M | 92.2M | 147.1M | 149.5M | 185.7M | 185.1M | 291.3M | 278M | 343.1M |
| Goodwill & intangibles | 7.1B | 6.9B | 6.8B | 6.9B | 6.4B | 6.7B | 6.5B | 8.2B | 7.6B | 9.1B |
| Total assets | 4.5B | 4.7B | 4.6B | 4.6B | 4.4B | 4.7B | 4.9B | 6.2B | 6.7B | 6.9B |
| Accounts payable | 150.1M | 174.1M | 186.4M | 187.1M | 171.1M | 261M | 252.1M | 275.7M | 280.1M | 358.9M |
| Short-term debt | — | — | 12.5M | 32.2M | 34.2M | 22.4M | 32.7M | 57.5M | 59.9M | 44.1M |
| Total current liabilities | 318.4M | 390.9M | 461.7M | 462.2M | 450M | 636.3M | 649.5M | 733.6M | 801.6M | 1B |
| Long-term debt | — | — | 929.2M | 1.1B | 963.7M | 1.1B | 1.1B | 1.8B | 2.2B | 1.7B |
| Total liabilities | 1B | 933.7M | 1.9B | 2B | 2B | 2.2B | 2.2B | 3B | 3.5B | 3.1B |
| Shareholders' equity | 3.5B | 3.8B | 2.7B | 2.6B | 2.4B | 2.5B | 2.7B | 3.1B | 3.2B | 3.7B |
| Total debt | — | — | 941.7M | 1.1B | 997.9M | 1.1B | 1.2B | 1.9B | 2.3B | 1.7B |
| Net debt | — | — | 782.7M | 1B | 875.4M | 1B | 867.1M | 1.7B | 2.1B | 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 | 113.3M | 185.1M | 211.4M | 274M | 137.1M | 131.2M | 1.3B | 125.8M | 126.9M | 237.5M | 190M | 256M |
| Receivables | 590.9M | 589.5M | 591.5M | 570.7M | 526M | 473.1M | 548.6M | 733.1M | 718.2M | 693M | 828.5M | 969.3M |
| Inventory | 464.9M | 441.3M | 441.1M | 445.8M | 366.2M | 360.3M | 374.2M | 415.6M | 455.2M | 471.9M | 512M | 522.4M |
| Total current assets | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 2.4B | 1.5B | 1.5B | 1.6B | 1.8B | 2B |
| Property, plant & equipment | 259.2M | 291.3M | 286M | 286.7M | 262.5M | 278M | 272.5M | 318M | 325.3M | 343.1M | 346.3M | 351.6M |
| Goodwill & intangibles | 8.2B | 8.2B | 8.1B | 8.1B | 7.7B | 7.6B | 7.6B | 9.3B | 9.2B | 9.1B | 9B | 8.9B |
| Total assets | 5.9B | 6.2B | 6.2B | 6.2B | 6.9B | 6.7B | 6.7B | 6.7B | 6.8B | 6.9B | 7B | 7.1B |
| Accounts payable | 243.4M | 275.7M | 263.2M | 266.1M | 243.4M | 280.1M | 282.3M | 310.3M | 340.7M | 358.9M | 422M | 496M |
| Short-term debt | 52.8M | 57.5M | 60.5M | 63.2M | 59.8M | 59.9M | 39.2M | 41.2M | 43.2M | 44.1M | 45.8M | 46.8M |
| Total current liabilities | 659.4M | 733.6M | 690.3M | 654.1M | 776.2M | 801.6M | 831.3M | 889.6M | 972.6M | 1B | 1.1B | 1.1B |
| Long-term debt | 1.9B | 1.8B | 1.8B | 1.8B | 2.3B | 2.2B | 1.8B | 1.9B | 1.7B | 1.7B | 1.7B | 1.6B |
| Total liabilities | 3B | 3B | 3B | 2.9B | 3.6B | 3.5B | 3.1B | 3.2B | 3.1B | 3.1B | 3.2B | 3.2B |
| Shareholders' equity | 2.9B | 3.1B | 3.2B | 3.3B | 3.3B | 3.2B | 3.6B | 3.5B | 3.6B | 3.7B | 3.8B | 4B |
| Total debt | 2B | 1.9B | 1.9B | 1.9B | 2.4B | 2.3B | 1.9B | 1.9B | 1.7B | 1.7B | 1.7B | 1.6B |
| Net debt | 1.8B | 1.7B | 1.7B | 1.6B | 2.2B | 2.1B | 532.1M | 1.8B | 1.6B | 1.5B | 1.5B | 1.4B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 259.1M | 361.7M | 230.8M | 222.7M | -47.2M | 272.9M | 399.8M | 567.1M | 240.8M | 428.5M |
| Depreciation & amortization | 95.2M | 97.9M | 97.1M | 96.8M | 102.6M | 108.4M | 114.2M | 141.4M | 146M | 207.8M |
| Stock-based compensation | 13.4M | 14.6M | 12.8M | 16.1M | 13.9M | 16.6M | 25M | 23.5M | 27.3M | 37.5M |
| Change in working capital | -38.4M | 69.5M | 18.2M | -5.4M | 46.7M | -5M | -63.9M | -32.6M | 2.4M | -23.5M |
| Operating cash flow | 322.9M | 379M | 328.6M | 299.8M | 106.3M | 367.6M | 456M | 517.9M | 486.8M | 465.2M |
| Capital expenditure | 5.9M | 4.2M | 2.4M | 6.3M | 2M | 600K | 2M | 7.5M | 500K | -93.3M |
| Investing cash flow | 5.9M | -9.4M | 400K | -121.5M | -25M | -234.5M | -6.6M | -1.1B | -676.8M | -1.1B |
| Dividends paid | 0 | 0 | -62.9M | -120.7M | -119M | -117.7M | -117M | -116.8M | -126.8M | -130.4M |
| Share repurchases | 0 | 0 | -56M | -235.7M | -43.2M | -111.5M | -65.9M | -60.8M | -100M | -253.1M |
| Financing cash flow | -308.9M | -359.5M | -166.9M | -226.4M | -272.5M | -166.8M | -82.1M | 516.7M | 146.2M | -968.4M |
| Net change in cash | 19.9M | 10.1M | 162.1M | -48.1M | -191.2M | -33.7M | 367.3M | -59.1M | -43.8M | -1.6B |
| Free cash flow | 289.5M | 377.9M | 304M | 297.5M | 304M | 333.8M | 348.7M | 457.1M | 569.1M | 371.9M |
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 | 40.6M | 254.9M | 105.1M | 130.9M | 78.9M | -16.5M | 87M | 106.7M | 119M | 115.8M | 140.4M | 215.8M |
| Depreciation & amortization | 17.5M | 40.8M | 39.6M | 45.3M | 39.8M | 41.5M | 42M | 50.3M | 58.7M | 56.8M | 57.9M | 58.5M |
| Stock-based compensation | 4.9M | 6M | 6.6M | 7.2M | 7.4M | 7.2M | 8.5M | 11.6M | 10.7M | 6.7M | 16.4M | 6.7M |
| Change in working capital | 23.7M | 94.7M | -61.1M | -13.6M | 29.9M | 62.7M | -74M | -79.2M | 87.8M | 41.9M | -124.6M | -93.8M |
| Operating cash flow | 85.9M | 215M | 90M | 170M | 156.2M | 162.7M | 63.9M | 91M | 219.5M | 202.4M | 85.2M | 183.5M |
| Capital expenditure | -200K | 200K | 300K | 0 | 200K | 0 | 1.6M | 0 | -18.6M | -36.7M | -36.1M | -21.5M |
| Investing cash flow | -14M | 1.5M | 300K | 0 | -677.5M | 400K | 5.4M | -975.4M | -21.9M | -37.5M | -36.1M | -21.5M |
| Dividends paid | -29.1M | -29.2M | -31.9M | -31.7M | -31.7M | -31.5M | -33.4M | -32.3M | -32.3M | -32.4M | -34.2M | -34M |
| Share repurchases | 1.3M | -45.6M | -800K | -1.1M | -98.3M | 200K | -57.7M | -197.4M | 2M | 0 | -61.5M | 1.5M |
| Financing cash flow | -140.7M | -155.4M | -40.2M | -40.3M | 361.3M | -135.3M | -483.6M | -703.5M | -233.7M | -28.4M | -99.2M | -97.3M |
| Net change in cash | -68.8M | 61.1M | 50.1M | 129.7M | -160M | 27.8M | -414.3M | -1.6B | -36.1M | 136.5M | -50.1M | 64.7M |
| Free cash flow | 132.5M | 214.4M | 73.9M | 111.5M | 182M | 198.1M | 39.1M | -33.8M | 200.9M | 165.7M | 49.1M | 162M |