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 | $1.81 | $1.79 | -1.1% | — | — | — |
| Q2 26 | $2.89 | $2.96 | +2.4% | — | — | — |
| Q1 26 | $2.97 | $3.03 | +2.0% | — | — | — |
| Q4 25 | $2.42 | $2.57 | +6.2% | — | — | — |
| Q3 25 | $3.27 | $4.43 | +35.5% | — | — | — |
| Q2 25 | $3.18 | $3.35 | +5.3% | — | — | — |
| Q1 25 | $3.27 | $3.58 | +9.5% | — | — | — |
| Q4 24 | $2.36 | $3.1 | +31.4% | — | — | — |
| Q3 24 | $3.23 | $3.52 | +9.0% | — | — | — |
| Q2 24 | $2.82 | $2.9 | +2.8% | — | — | — |
| Q1 24 | $2.54 | $3 | +18.1% | — | — | — |
| Q4 23 | $1.82 | $2.35 | +29.1% | — | — | — |
| Q3 23 | $2.92 | $3.85 | +31.8% | — | — | — |
| Q2 23 | $2.81 | $2.69 | -4.3% | — | — | — |
| Q1 23 | $2.63 | $2.73 | +3.8% | — | — | — |
| Q4 22 | $1.73 | $1.83 | +5.8% | — | — | — |
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 | — | $11.2 | — | — | $17.3B | — |
| FY24 | — | $14.8 | — | — | $17.9B | — |
| FY23 | — | $11.8 | — | — | $16.1B | — |
| FY22 | — | $11.1 | — | — | $16B |
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 | $7.7B | $8.6B | $10.2B | $10.2B | $11B | $13.7B | $16B | $16.1B | $17.9B | $17.3B |
| YoY change | +28.3% | +11.7% | +18.8% | +0.24% | +8.06% | +24.5% | +16.5% | +0.37% | +11.7% | -3.54% |
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 | 7.7B | 8.6B | 10.2B | 10.2B | 11B | 13.7B | 16B | 16.1B | 17.9B | 17.3B |
| Cost of revenue | 5.7B | 6.7B | 7.8B | 7.8B | 8.3B | 10B | 11.2B | 11.3B | 12.7B | 12.7B |
| Gross profit | 1.9B | 1.9B | 2.4B | 2.4B | 2.8B | 3.8B | 4.8B | 4.7B | 5.2B | 4.6B |
| Gross margin | 25.4% | 21.7% | 23.3% | 23.5% | 25.2% | 27.5% | 30.2% | 29.4% | 29.1% | 26.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 957.1M | 891.6M | 1B | 1B | 1B | 1.2B | 1.4B | 1.3B | 1.3B | 1.6B |
| Operating expenses | 957.1M | 891.6M | 1B | 1B | 1B | 1.2B | 1.4B | 1.3B | 1.3B | 1.6B |
| Operating income | 976.9M | 957.4M | 1.3B | 1.3B | 1.7B | 2.6B | 3.4B | 3.4B | 3.9B | 3B |
| Operating margin | 12.7% | 11.2% | 13.2% | 13.1% | 15.8% | 18.6% | 21.5% | 21.1% | 21.7% | 17.2% |
| Non-operating income, net | -45.6M | -20.6M | -7M | -15.4M | -20.9M | -48.8M | -4.3M | -8.1M | 57M | -111.1M |
| Pretax income | 933.9M | 938.8M | 1.3B | 1.3B | 1.7B | 2.5B | 3.4B | 3.4B | 4B | 2.9B |
| Income tax | 331.1M | 491.6M | 325.5M | 322.9M | 321.9M | 563.5M | 822.2M | 846.9M | 922.6M | 692.6M |
| Net income | 602.7M | 447.2M | 1B | 1B | 1.4B | 1.9B | 2.6B | 2.6B | 3.1B | 2.2B |
| Net margin | 7.85% | 5.21% | 10% | 9.96% | 12.7% | 14.2% | 16.4% | 16.2% | 17.2% | 12.8% |
| EBITDA | 1B | 1B | 1.4B | 1.4B | 1.8B | 2.7B | 3.6B | 3.6B | 4.1B | 3.2B |
| EPS | 1.76 | 1.45 | 3.56 | 3.67 | 5.19 | 7.44 | 11.1 | 11.8 | 14.8 | 11.2 |
| Diluted EPS | 1.75 | 1.44 | 3.55 | 3.66 | 5.18 | 7.43 | 11 | 11.7 | 14.7 | 11.1 |
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 | 4B | 4.3B | 3.9B | 4.6B | 4.5B | 4.9B | 3.9B | 4.4B | 4.4B | 4.6B | 3.4B | 4B |
| Cost of revenue | 2.8B | 3B | 2.8B | 3.2B | 3.2B | 3.6B | 2.8B | 3.2B | 3.2B | 3.5B | 2.6B | 3B |
| Gross profit | 1.2B | 1.2B | 1.2B | 1.4B | 1.3B | 1.4B | 1.1B | 1.2B | 1.2B | 1.1B | 822.1M | 997.5M |
| Gross margin | 29.5% | 29.1% | 29.7% | 30.3% | 29.1% | 27.5% | 27.4% | 27.2% | 26.4% | 24.8% | 24.1% | 25% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 353.2M | 308.3M | 357.6M | 361.1M | 406.9M | 195.6M | 393.3M | 390.5M | 400.7M | 389.5M | 380.3M | 383M |
| Operating expenses | 353.2M | 308.3M | 357.6M | 361.1M | 406.9M | 195.6M | 393.3M | 390.5M | 400.7M | 389.5M | 380.3M | 383M |
| Operating income | 826.7M | 938.6M | 811.5M | 1B | 891.5M | 1.2B | 671.9M | 805.5M | 761.3M | 739.9M | 440.4M | 613.1M |
| Operating margin | 20.6% | 21.9% | 20.5% | 22.4% | 19.9% | 23.5% | 17.3% | 18.3% | 17.3% | 16% | 12.9% | 15.4% |
| Non-operating income, net | 1.4M | -11.5M | 39.9M | 965K | 1.1M | 15.1M | -904K | -7.7M | -5.2M | -97.3M | -4M | -1M |
| Pretax income | 847.3M | 946.8M | 868.6M | 1B | 906.2M | 1.2B | 681.1M | 807.2M | 767.8M | 655.2M | 449.4M | 622.4M |
| Income tax | 208.5M | 235.8M | 205.7M | 239.2M | 208.3M | 269.5M | 158.3M | 198.7M | 182M | 153.6M | 102.4M | 150.4M |
| Net income | 638.8M | 711M | 663M | 809.1M | 697.9M | 913.2M | 522.8M | 608.5M | 585.8M | 501.6M | 347M | 472M |
| Net margin | 16% | 16.6% | 16.8% | 17.6% | 15.6% | 18.6% | 13.4% | 13.8% | 13.3% | 10.9% | 10.2% | 11.9% |
| EBITDA | 870.1M | 981.6M | 893.9M | 1.1B | 933.1M | 1.2B | 710.3M | 843.7M | 804.6M | 792.5M | 481.7M | 654.5M |
| EPS | 2.92 | 3.3 | 3.13 | 3.86 | 3.38 | 4.47 | 2.59 | 3.05 | 2.98 | 2.58 | 1.81 | 2.49 |
| Diluted EPS | 2.9 | 3.28 | 3.1 | 3.83 | 3.35 | 4.43 | 2.57 | 3.03 | 2.96 | 2.56 | 1.79 | 2.48 |
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 | 6.2B | — | 7.4B | 10.7B | 11.6B | 14.8B | 10.7B | 22.7B | 22.7B | 23.2B | 22.7B |
| Enterprise value | 8.5B | — | 9.2B | 12.1B | 11.7B | 14.8B | 11.7B | 22.9B | 22.7B | 22.9B | 23.6B |
| Shares outstanding | 339.7M | 305.1M | 283.6M | 274.5M | 268.6M | 259.3M | 235M | 220M | 208.1M | 198M | 198M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 10.4 | — | 7.21 | 10.5 | 8.23 | 7.61 | 4.09 | 8.72 | 7.35 | 10.5 | 12.2 |
| P/S | 0.81 | — | 0.72 | 1.04 | 1.05 | 1.08 | 0.67 | 1.41 | 1.26 | 1.34 | 1.38 |
| P/B | 1.34 | — | 1.53 | 1.95 | 1.76 | 1.98 | 1.2 | 2.19 | 1.87 | 1.79 | 1.72 |
| EV/EBITDA | 8.45 | — | 6.52 | 8.59 | 6.39 | 5.59 | 3.27 | 6.45 | 5.51 | 7.27 | 8.57 |
| EV/Sales | 1.11 | — | 0.91 | 1.19 | 1.06 | 1.08 | 0.73 | 1.43 | 1.26 | 1.32 | 1.44 |
| Earnings yield | 9.65% | — | 13.9% | 9.55% | 12.1% | 13.1% | 24.5% | 11.5% | 13.6% | 9.56% | 8.22% |
| FCF yield | 0.46% | — | 18.8% | 9.56% | 14.9% | 6.28% | 5.19% | 9.27% | 6.89% | 7.53% | 4.75% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.66 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.4% | 21.7% | 23.3% | 23.5% | 25.2% | 27.5% | 30.2% | 29.4% | 29.1% | 26.4% | 25% |
| Operating margin | 12.7% | 11.2% | 13.2% | 13.1% | 15.8% | 18.6% | 21.5% | 21.1% | 21.7% | 17.2% | 15.7% |
| Net margin | 7.85% | 5.21% | 10% | 9.96% | 12.7% | 14.2% | 16.4% | 16.2% | 17.2% | 12.8% | 11.6% |
| ROE | 12.9% | 10.8% | 21.2% | 18.6% | 21.4% | 26% | 29.4% | 25.1% | 25.4% | 17.1% | 14.9% |
| ROA | 5.92% | 4.62% | 10% | 9.49% | 11.5% | 14.6% | 17.7% | 16.2% | 17.8% | 12.3% | 9.21% |
| ROIC | 9.12% | 6.72% | 15.3% | 14.6% | 21.3% | 26.4% | 26.4% | 24.1% | 24.7% | 17.9% | 14.5% |
| Return on tangible assets | 6.11% | 4.76% | 10.3% | 9.71% | 11.8% | 14.9% | 18% | 16.4% | 18% | 12.4% | 10.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 13 | 11.2 | 14.3 | 13 | 11.5 | 7.85 | 8.82 | 9.87 | 11.1 | 12.6 | 7.27 |
| Quick ratio | 2.99 | 2.02 | 3.47 | 3.16 | 3.87 | 2.26 | 1.74 | 2.3 | 2.62 | 3.25 | 0.77 |
| Debt / equity | 0.75 | 0.84 | 0.71 | 0.59 | 0.5 | 0.37 | 0.31 | 0.25 | 0.19 | 0.18 | 0.19 |
| Debt / assets | 0.34 | 0.36 | 0.34 | 0.3 | 0.27 | 0.21 | 0.18 | 0.16 | 0.13 | 0.13 | 0.13 |
| Net debt / EBITDA | 2.24 | 2.63 | 1.31 | 1.05 | 0.07 | 0.01 | 0.28 | 0.06 | 0 | -0.09 | 0.15 |
| Interest coverage | 1.4K | 1.9K | 2.2K | 2.3K | 407.9 | 5K | 12.1K | 7.4K | 8.4K | 4.8K | 4.1K |
| Effective tax rate | 35.5% | 52.4% | 24.2% | 24.1% | 18.6% | 22.5% | 23.9% | 24.6% | 23% | 23.8% | 23.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 22.6 | 28.1 | 35.9 | 37.2 | 41.1 | 53 | 68.1 | 73 | 86.2 | 87.4 | 85 |
| EPS (basic) | 1.76 | 1.45 | 3.56 | 3.67 | 5.19 | 7.44 | 11.1 | 11.8 | 14.8 | 11.2 | 11.2 |
| EPS (diluted) | 1.75 | 1.44 | 3.55 | 3.66 | 5.18 | 7.43 | 11 | 11.7 | 14.7 | 11.1 | 9.79 |
| Book value per share | 13.7 | 13.6 | 17 | 19.9 | 24.5 | 28.9 | 37.9 | 47.2 | 58.2 | 65.6 | 69.3 |
| FCF per share | 0.09 | 2.07 | 4.9 | 3.71 | 6.43 | 3.59 | 2.37 | 9.57 | 7.51 | 8.83 | 7.94 |
| Cash per share | 3.65 | 2.76 | 5.54 | 6.29 | 11.7 | 10.5 | 7.36 | 10.6 | 10.8 | 13.1 | 7.13 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.62 | 0.6 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 0.71% | 0.69% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 6.56% | 7% |
| Payout ratio | 20.7% | 25.2% | 10.2% | 12% | 9.25% | 7.6% | 5.51% | 5.47% | 5.44% | 7.96% | 10.2% |
| Dividend yield | 2% | — | 1.41% | 1.15% | 1.12% | 1% | 1.35% | 0.63% | 0.74% | 0.76% | 0.87% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.26 |
| Jun 16, 2026 | $0.26 |
| Mar 17, 2026 | $0.26 |
| — |
| FY21 | — | $7.44 | — | — | $13.7B | — |
| FY20 | — | $5.19 | — | — | $11B | — |
| FY19 | — | $3.67 | — | — | $10.2B | — |
| FY18 | — | $3.56 | — | — | $10.2B | — |
| FY17 | — | $1.45 | — | — | $8.6B | — |
| FY16 | — | $1.76 | — | — | $7.7B | — |
| 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 | $4B | $4.3B | $3.9B | $4.6B | $4.5B | $4.9B | $3.9B | $4.4B | $4.4B | $4.6B | $3.4B | $4B |
| YoY change | +2.78% | -17% | +10.4% | +9.81% | +11.8% | +14.6% | -1.43% | -4.26% | -1.6% | -6.32% | -12.4% | -9.56% |
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 | 1.2B | 843.3M | 1.6B | 1.7B | 3.1B | 2.7B | 1.7B | 2.3B | 2.2B | 2.6B |
| Receivables | 307.3M | 213.4M | 153M | 118.4M | 69.5M | 57.5M | 43.7M | 26.9M | 6.6M | 252.3M |
| Inventory | 6.8B | 7.1B | 7.3B | 7.7B | 7.7B | 9B | 11.3B | 11.8B | 12.7B | 12.9B |
| Total current assets | 8.8B | 8.7B | 9.6B | 10.1B | 11.6B | 12.7B | 14.1B | 15.4B | 16.6B | 17.4B |
| Property, plant & equipment | 77.4M | 70.7M | 92.9M | 181.7M | 203M | 223.5M | 273.7M | 298.9M | 347M | 348.3M |
| Goodwill & intangibles | 309.6M | 282M | 254.4M | 250M | 326.9M | 293.8M | 271.6M | 250.5M | 230.5M | 133.2M |
| Total assets | 10.2B | 9.7B | 10.2B | 10.7B | 12.2B | 13.4B | 14.8B | 16.1B | 17.4B | 18B |
| Accounts payable | 405.5M | 393.8M | 352M | 435.9M | 511.3M | 621.2M | 566M | 619M | 728M | 646.3M |
| Short-term debt | 35.1M | 34.6M | 50.3M | 25.2M | 12M | — | — | — | — | — |
| Total current liabilities | 679M | 782.1M | 670.8M | 778.8M | 1B | 1.6B | 1.6B | 1.6B | 1.5B | 1.4B |
| Long-term debt | 3.5B | 3.4B | 3.4B | 3.2B | 3.3B | 2.7B | 2.7B | 2.6B | 2.3B | 2.3B |
| Total liabilities | 5.5B | 5.5B | 5.4B | 5.3B | 5.6B | 5.9B | 5.9B | 5.7B | 5.2B | 5.1B |
| Shareholders' equity | 4.7B | 4.2B | 4.8B | 5.5B | 6.6B | 7.5B | 8.9B | 10.4B | 12.1B | 13B |
| Total debt | 3.5B | 3.5B | 3.4B | 3.2B | 3.3B | 2.7B | 2.7B | 2.6B | 2.3B | 2.3B |
| Net debt | 2.8B | 3.2B | 2.3B | 2B | 685.3M | 968.7M | 1.7B | 746.8M | 641.2M | 315.8M |
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 | 1.8B | 1.8B | 1.7B | 1.4B | 1.4B | 1.6B | 1.2B | 1.2B | 1.9B | 2.6B | 2.3B | 1.9B |
| Receivables | — | — | — | — | — | — | — | — | — | 252.3M | — | — |
| Inventory | — | — | — | — | — | — | — | — | 13.4B | 12.9B | 13.3B | 13.7B |
| Total current assets | — | — | — | — | — | — | — | — | 15.3B | 17.4B | 15.7B | 15.6B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | 348.3M | — | — |
| Goodwill & intangibles | 127.9M | — | 122.7M | 120.2M | — | 115.2M | 112.9M | 110.6M | 216.5M | 133.2M | 130.3M | 127.5M |
| Total assets | — | — | — | — | — | — | — | — | 17.9B | 18B | 18.2B | 18.3B |
| Accounts payable | — | — | — | — | — | — | — | — | 731.1M | 646.3M | 688.5M | 717.9M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | 2.5B | 1.4B | 2.5B | 2.5B |
| Long-term debt | — | — | — | — | — | — | — | — | 2B | 2.3B | 2.3B | 2.3B |
| Total liabilities | — | — | — | — | — | — | — | — | 5B | 5.1B | 5.2B | 5.2B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 12.8B | 13B | 13B | 13B |
| Total debt | — | — | — | — | — | — | — | — | 2B | 2.3B | 2.3B | 2.3B |
| Net debt | — | — | — | — | — | — | — | — | 576M | 315.8M | 468.8M | 962.5M |
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 | 602.7M | 447.2M | 1B | 1B | 1.4B | 1.9B | 2.6B | 2.6B | 3.1B | 2.2B |
| Depreciation & amortization | 54M | 51M | 49.4M | 54M | 66.1M | 70M | 70.9M | 80.8M | 89.2M | 112.5M |
| Stock-based compensation | 22.2M | 33.7M | 28.3M | 28.4M | 32.8M | 36.7M | 43M | 48.2M | 54.7M | 54.8M |
| Change in working capital | -1.1B | -459.2M | -68.4M | -226.6M | -1.4M | -1.2B | -2.1B | -483.7M | -1.7B | -731.1M |
| Operating cash flow | -97M | 493.3M | 1.4B | 979M | 1.6B | 957.6M | 774.8M | 2.4B | 1.7B | 1.9B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -122.7M |
| Investing cash flow | -431.9M | -18.2M | 7.3M | -166.8M | -77.5M | -105.3M | -80.8M | -40.2M | 14.9M | -144.2M |
| Dividends paid | -124.7M | -112.7M | -104M | -122.3M | -130.2M | -147.8M | -144.1M | -142.5M | -167.7M | -176.7M |
| Share repurchases | -603.2M | -916.3M | -302.5M | -285.8M | -185.5M | -908.1M | -1.1B | -1B | -1.2B | -1.2B |
| Financing cash flow | 344.9M | -1.1B | -586.8M | -751.4M | -995.7M | -1.7B | -1.2B | -1.3B | -1.8B | -1.4B |
| Net change in cash | -184M | -588.6M | 810.9M | 60.9M | 568.9M | -826.2M | -541.8M | 1B | -44.5M | 291.4M |
| Free cash flow | 29M | 631M | 1.4B | 1B | 1.7B | 931.2M | 555.8M | 2.1B | 1.6B | 1.7B |
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 | 638.8M | 711M | 663M | 809.1M | 697.9M | 913.2M | 522.8M | 608.5M | 585.8M | 501.6M | 347M | 472M |
| Depreciation & amortization | 20.6M | 21.1M | 21.1M | 21.8M | 22.1M | 24.2M | 24.7M | 25M | 25.8M | 37M | 24.5M | 25.4M |
| Stock-based compensation | 10.4M | 9.8M | 16.6M | 12.5M | 10.2M | 15.4M | 18.1M | 12.8M | 12.2M | 11.6M | 19.4M | 14.9M |
| Change in working capital | -256.3M | -430.8M | -465.2M | -481.1M | -310.6M | -420M | -476.7M | -377.3M | -2.5M | 125.4M | -253M | -517.4M |
| Operating cash flow | 458.7M | 308.8M | 276.4M | 418.5M | 458.2M | 569.2M | 132.9M | 286.7M | 678.4M | 771.1M | 159.8M | 17.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | -27.3M | -31.3M | -25.4M | -29.9M |
| Investing cash flow | -18.6M | -10.4M | -6.2M | -8.1M | -8.9M | 38.2M | -10.1M | -4.3M | -31.2M | -34.4M | -27.9M | -65.3M |
| Dividends paid | -35.4M | -34.8M | -42.7M | -42.2M | -41.7M | -41.1M | -45.8M | -44.3M | -43.6M | -43M | -52M | -49.8M |
| Share repurchases | -300M | -301.6M | -263.4M | -314.2M | -320.8M | -320.1M | -323.4M | -300.3M | -300.5M | -300M | -345M | -374.2M |
| Financing cash flow | -294.9M | -304.7M | -296M | -688M | -404.6M | -382.9M | -472.3M | -296.6M | -441.2M | -231M | -300.2M | -420.3M |
| Net change in cash | 145.1M | -6.3M | -25.8M | -277.6M | 44.7M | 224.5M | -349.5M | -14.3M | 206M | 505.7M | -168.4M | -468.5M |
| Free cash flow | 435.3M | 263.8M | 215.7M | 386.2M | 417.2M | 543.1M | 104.6M | 253M | 651.1M | 739.8M | 134.4M | -12.8M |
| Dec 16, 2025 |
| $0.26 |
| Sep 16, 2025 | $0.22 |
| Jun 17, 2025 | $0.22 |
| Mar 18, 2025 | $0.22 |
| Dec 17, 2024 | $0.22 |
| Date | Ratio |
|---|---|
| Sep 2, 2005 | 2:1 |
| Jan 5, 2004 | 2:1 |
| Jun 2, 1998 | 2:1 |
| May 31, 1983 | 2:1 |
| Dec 16, 1982 | 2:1 |
| Sep 8, 1980 | 2:1 |