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 | $0.22 | $0.33 | +50.0% | — | $680M | — |
| Q1 26 | $0.08 | $0.11 | +37.5% | — | $622M | — |
| Q4 25 | $0.1 | $0.1 | 0.0% | — | $629M | — |
| Q3 25 | $0.04 | -$0.15 | -475.0% | — | $610M | — |
| Q2 25 | $0.25 | -$0.09 | -136.0% | — | $672M | — |
| Q1 25 | $0.11 | $0.02 | -81.8% | — | $630M | — |
| Q4 24 | $0.05 | $0.23 | +360.0% | — | $625M | — |
| Q3 24 | $0.12 | $0.1 | -16.7% | — | $649M | — |
| Q2 24 | $0.27 | $0.32 | +18.5% | — | $686M | — |
| Q1 24 | $0.23 | $0.12 | -47.8% | — | $639M | — |
| Q4 23 | $0.16 | $0.89 | +456.3% | — | $657M | — |
| Q3 23 | $0.1 | $0.13 | +30.0% | — | $679M | — |
| Q2 23 | $0.28 | -$0.7 | -350.0% | — | $714M | — |
| Q1 23 | $0.06 | $0.15 | +150.0% | — | $648M | — |
| Q4 22 | $0.13 | $0.12 | -7.7% | — | $665M | — |
| Q3 22 | $0.12 | $0.15 | +25.0% | — | $662M | — |
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 | — | -$1.43 | — | — | $2.5B | — |
| FY24 | — | $1.02 | — | — | $2.6B | — |
| FY23 | — | $0.44 | — | — | $2.7B | — |
| FY22 | — | $0.71 | — | — | $2.5B |
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 | $2.7B | $2.8B | $2.7B | $2.8B | $852M | $1.4B | $2.5B | $2.7B | $2.6B | $2.5B |
| YoY change | +1.45% | +2.35% | -1.93% | +3.91% | -70% | +59.9% | +83.6% | +7.88% | -3.67% | -2.23% |
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 | 2.7B | 2.8B | 2.7B | 2.8B | 852M | 1.4B | 2.5B | 2.7B | 2.6B | 2.5B |
| Cost of revenue | 1.9B | 2B | 1.9B | 2B | 1B | 1.1B | 1.8B | 2B | 1.9B | 1.8B |
| Gross profit | 823M | 815M | 822M | 863M | -161M | 227M | 693M | 746M | 745M | 722M |
| Gross margin | 30.2% | 29.2% | 30% | 30.3% | -18.9% | 16.7% | 27.7% | 27.7% | 28.7% | 28.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 71M | 68M | 65M | 62M | 60M | 62M | 63M | 65M | 69M | 72M |
| Operating expenses | 90M | 131M | 138M | 140M | 96M | 111M | 135M | 148M | 151M | 160M |
| Operating income | 433M | 396M | 407M | 459M | -555M | -165M | 289M | 311M | 337M | 226M |
| Operating margin | 15.9% | 14.2% | 14.9% | 16.1% | -65.1% | -12.1% | 11.6% | 11.5% | 13% | 8.89% |
| Non-operating income, net | -33M | 11M | 214M | 26M | -684M | -28M | 118M | 47M | 81M | -239M |
| Pretax income | 221M | 285M | 500M | 351M | -1.4B | -450M | 173M | 144M | 165M | -270M |
| Income tax | 82M | -2.3B | 23M | 35M | -6M | 2M | 0 | 38M | -61M | 7M |
| Net income | 139M | 2.6B | 477M | 316M | -1.4B | -452M | 173M | 106M | 226M | -277M |
| Net margin | 5.1% | 94.3% | 17.4% | 11.1% | -169.5% | -33.2% | 6.92% | 3.93% | 8.7% | -10.9% |
| EBITDA | 713M | 726M | 807M | 788M | -292M | 103M | 682M | 651M | 642M | 592M |
| EPS | 0.67 | 12.4 | 2.32 | 1.44 | -6.11 | -1.95 | 0.71 | 0.44 | 1.02 | -1.43 |
| Diluted EPS | 0.67 | 12.2 | 2.31 | 1.44 | -6.11 | -1.95 | 0.71 | 0.44 | 1.01 | -1.43 |
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 | 679M | 657M | 639M | 686M | 649M | 625M | 630M | 672M | 610M | 629M | 622M | 680M |
| Cost of revenue | 492M | 471M | 452M | 471M | 468M | 463M | 461M | 460M | 449M | 449M | 448M | 453M |
| Gross profit | 187M | 186M | 187M | 215M | 181M | 162M | 169M | 212M | 161M | 180M | 174M | 227M |
| Gross margin | 27.5% | 28.3% | 29.3% | 31.3% | 27.9% | 25.9% | 26.8% | 31.5% | 26.4% | 28.6% | 28% | 33.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 18M | 15M | 17M | 18M | 17M | 17M | 18M | 19M | 17M | 18M | 18M | 20M |
| Operating expenses | 37M | 37M | 38M | 38M | 38M | 37M | 39M | 42M | 40M | 39M | 42M | 42M |
| Operating income | 85M | 55M | 84M | 113M | 80M | 60M | 61M | 48M | 43M | 74M | 68M | 119M |
| Operating margin | 12.5% | 8.37% | 13.1% | 16.5% | 12.3% | 9.6% | 9.68% | 7.14% | 7.05% | 11.8% | 10.9% | 17.5% |
| Non-operating income, net | 2M | 223M | 8M | 6M | 42M | 25M | -52M | 18M | 15M | -220M | -5M | -14M |
| Pretax income | 31M | 221M | 30M | 55M | 59M | 21M | -56M | -1M | -8M | -205M | 13M | 55M |
| Income tax | 0 | 33M | 1M | -12M | 2M | -52M | 1M | 1M | 6M | -1M | 1M | 5M |
| Net income | 31M | 188M | 29M | 67M | 57M | 73M | -57M | -2M | -14M | -204M | 12M | 50M |
| Net margin | 4.57% | 28.6% | 4.54% | 9.77% | 8.78% | 11.7% | -9.05% | -0.3% | -2.3% | -32.4% | 1.93% | 7.35% |
| EBITDA | 161M | 160M | 154M | 180M | 176M | 132M | 135M | 173M | 123M | 161M | 134M | 197M |
| EPS | 0.13 | 0.89 | 0.13 | 0.31 | 0.26 | 0.32 | -0.29 | -0.02 | -0.08 | -1.04 | 0.05 | 0.24 |
| Diluted EPS | 0.13 | 0.88 | 0.13 | 0.3 | 0.26 | 0.32 | -0.29 | -0.02 | -0.08 | -1.04 | 0.05 | 0.24 |
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 | — | 6.1B | 5.3B | 5.5B | — | 4.5B | 2.7B | 3.3B | 2.9B | 2.1B | 3.2B |
| Enterprise value | — | 8.7B | 7.8B | 9.9B | — | 8.7B | 6.6B | 7.3B | 7.3B | 5.9B | 6.9B |
| Shares outstanding | 198M | 211M | 203M | 212M | 236M | 236M | 228M | 214M | 207M | 199M | 199M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 2.31 | 11.1 | 17.4 | — | — | 15.5 | 30.9 | 12.9 | — | 41.3 |
| P/S | — | 2.17 | 1.93 | 1.93 | — | 3.27 | 1.07 | 1.21 | 1.12 | 0.82 | 1.22 |
| P/B | — | 1.02 | 0.94 | 0.85 | — | 1.01 | 0.63 | 0.87 | 0.81 | 0.68 | 1.01 |
| EV/EBITDA | — | 11.9 | 9.68 | 12.6 | — | 84.9 | 9.73 | 11.2 | 11.4 | 9.96 | 10.8 |
| EV/Sales | — | 3.1 | 2.85 | 3.49 | — | 6.42 | 2.65 | 2.69 | 2.81 | 2.32 | 2.71 |
| Earnings yield | — | 43.4% | 9.04% | 5.76% | — | — | 6.44% | 3.24% | 7.76% | — | 2.42% |
| FCF yield | — | 7.71% | 5.04% | 4.72% | — | -4.29% | 8.97% | 6.66% | 6.94% | 4.9% | 33.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.03 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.2% | 29.2% | 30% | 30.3% | -18.9% | 16.7% | 27.7% | 27.7% | 28.7% | 28.4% | 33.4% |
| Operating margin | 15.9% | 14.2% | 14.9% | 16.1% | -65.1% | -12.1% | 11.6% | 11.5% | 13% | 8.89% | 17.6% |
| Net margin | 5.1% | 94.3% | 17.4% | 11.1% | -169.5% | -33.2% | 6.92% | 3.93% | 8.7% | -10.9% | -6.41% |
| ROE | 3.64% | 44.1% | 8.54% | 4.9% | -29.8% | -10.3% | 4.03% | 2.81% | 6.29% | -9.01% | -4.86% |
| ROA | 1.41% | 27.1% | 5.09% | 2.8% | -13.6% | -4.64% | 1.78% | 1.13% | 2.47% | -3.6% | 2.75% |
| ROIC | 4.19% | 4.63% | 4.78% | 3.79% | -6% | -1.9% | 3.51% | 2.95% | 4.22% | 3.28% | 4.42% |
| Return on tangible assets | 1.63% | 31.2% | 5.89% | 3.17% | -13.8% | -4.68% | 1.79% | 1.14% | 2.49% | -3.64% | -2.05% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.15 | 1.23 | 1.45 | 1.91 | 1.25 | 3.35 | 2.7 | 2.28 | 2.45 | 1.17 | 0.3 |
| Quick ratio | 1.15 | 1.23 | 1.45 | 1.91 | 1.25 | 3.35 | 2.7 | 2.28 | 2.45 | 1.17 | 1.36 |
| Debt / equity | 0.79 | 0.5 | 0.53 | 0.74 | 1.11 | 1.13 | 1.13 | 1.25 | 1.33 | 1.32 | 1.35 |
| Debt / assets | 0.31 | 0.3 | 0.31 | 0.43 | 0.51 | 0.51 | 0.5 | 0.5 | 0.52 | 0.53 | 0.53 |
| Net debt / EBITDA | 3.75 | 3.58 | 3.14 | 5.65 | -15.1 | 41.6 | 5.78 | 6.14 | 6.84 | 6.44 | 6.24 |
| Interest coverage | 2.22 | 3.3 | 4.94 | 3.51 | -5.81 | -0.74 | 1.7 | 1.57 | 1.6 | -0.01 | 0.38 |
| Effective tax rate | 37.1% | 0% | 4.6% | 9.97% | 0% | 0% | 0% | 26.4% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 13.8 | 13.2 | 13.5 | 13.4 | 3.61 | 5.77 | 11 | 12.6 | 12.6 | 12.8 | 12.8 |
| EPS (basic) | 0.67 | 12.4 | 2.32 | 1.44 | -6.11 | -1.95 | 0.71 | 0.44 | 1.02 | -1.43 | -1.43 |
| EPS (diluted) | 0.67 | 12.2 | 2.31 | 1.44 | -6.11 | -1.95 | 0.71 | 0.44 | 1.01 | -1.43 | -0.83 |
| Book value per share | 19.3 | 28.3 | 27.5 | 30.4 | 20.5 | 18.7 | 18.8 | 17.6 | 17.4 | 15.5 | 15.3 |
| FCF per share | 0.87 | 2.22 | 1.31 | 1.22 | -2.22 | -0.81 | 1.06 | 1.02 | 0.98 | 0.51 | 0.41 |
| Cash per share | 1.7 | 1.73 | 2.02 | 1.63 | 4.03 | 2.92 | 3.97 | 3.35 | 1.94 | 1.17 | 1.31 |
| Capex per share | — | — | — | — | — | — | — | — | — | 1.49 | 1.61 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 11.6% | 12.7% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 74.4% | 80% |
| Payout ratio | 129.5% | 14.7% | 97.3% | 156.3% | -16.7% | 0% | 4.05% | 143.4% | 226.5% | -101.1% | 538.5% |
| Dividend yield | — | 6.36% | 8.8% | 9.01% | — | 0% | 0.26% | 4.64% | 17.6% | 13.5% | 6.36% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.25 |
| Mar 31, 2026 | $0.25 |
| Dec 31, 2025 | $0.25 |
| Sep 30, 2025 | $0.25 |
| Jun 30, 2025 | $0.25 |
| Mar 31, 2025 | $0.25 |
| Dec 31, 2024 | $0.40 |
| Sep 30, 2024 | $0.25 |
| — |
| FY21 | — | -$1.95 | — | — | $1.4B | — |
| FY20 | — | -$6.11 | — | — | $852M | — |
| FY19 | — | $1.44 | — | — | $2.8B | — |
| FY18 | — | $2.32 | — | — | $2.7B | — |
| FY17 | — | $12.4 | — | — | $2.8B | — |
| FY16 | — | $0.67 | — | — | $2.7B | — |
| 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 | $679M | $657M | $639M | $686M | $649M | $625M | $630M | $672M | $610M | $629M | $622M | $680M |
| YoY change | +2.57% | -1.2% | -1.39% | -3.92% | -4.42% | -4.87% | -1.41% | -2.04% | -6.01% | +0.64% | -1.27% | +1.19% |
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 | 337M | 364M | 410M | 346M | 951M | 688M | 906M | 717M | 402M | 232M |
| Receivables | 130M | 125M | 153M | 180M | 26M | 96M | 129M | 112M | 131M | 116M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 538M | 589M | 660M | 720M | 1B | 894M | 1.1B | 1.7B | 1.5B | 454M |
| Property, plant & equipment | 2.5B | 2.4B | 2.4B | 2.9B | 2.5B | 2.1B | 2B | 1.8B | 1.6B | 1.6B |
| Goodwill & intangibles | 1.3B | 1.3B | 1.3B | 1.3B | 90M | 88M | 86M | 84M | 82M | 82M |
| Total assets | 9.8B | 9.7B | 9.4B | 11.3B | 10.6B | 9.7B | 9.7B | 9.4B | 9.2B | 7.7B |
| Accounts payable | 167M | 198M | 183M | 217M | 147M | 156M | 220M | 210M | 226M | 198M |
| Short-term debt | — | — | — | 670M | 601M | 78M | — | — | — | — |
| Total current liabilities | 468M | 477M | 455M | 376M | 836M | 267M | 417M | 738M | 597M | 388M |
| Long-term debt | 3B | 3B | 2.9B | 4.1B | 4.8B | 4.9B | 4.9B | 4.7B | 4.8B | 4B |
| Total liabilities | 6B | 3.8B | 3.8B | 4.8B | 5.7B | 5.3B | 5.4B | 5.7B | 5.6B | 4.6B |
| Shareholders' equity | 3.8B | 6B | 5.6B | 6.5B | 4.8B | 4.4B | 4.3B | 3.8B | 3.6B | 3.1B |
| Total debt | 3B | 3B | 2.9B | 4.8B | 5.4B | 5B | 4.9B | 4.7B | 4.8B | 4B |
| Net debt | 2.7B | 2.6B | 2.5B | 4.5B | 4.4B | 4.3B | 3.9B | 4B | 4.4B | 3.8B |
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 | 726M | 717M | 378M | 449M | 480M | 402M | 233M | 319M | 278M | 232M | 156M | 264M |
| Receivables | 149M | 112M | 125M | 133M | 124M | 131M | 125M | 129M | 124M | 116M | 142M | 151M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 998M | 1.7B | 1.4B | 1.5B | 1.5B | 1.5B | 1.3B | 1.4B | 1.4B | 454M | 398M | 520M |
| Property, plant & equipment | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.6B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.6B |
| Goodwill & intangibles | 42M | 84M | 42M | 42M | 42M | 82M | 82M | 82M | 82M | 82M | 82M | 80M |
| Total assets | 9.3B | 9.4B | 9.1B | 9.2B | 9.2B | 9.2B | 8.9B | 8.9B | 8.8B | 7.7B | 7.7B | 7.7B |
| Accounts payable | 293M | 210M | 223M | 230M | 240M | 226M | 212M | 237M | 237M | 198M | 225M | 226M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 429M | 738M | 430M | 463M | 487M | 597M | 487M | 533M | 543M | 388M | 379M | 383M |
| Long-term debt | 4.7B | 4.7B | 4.7B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4B | 4B | 4.1B |
| Total liabilities | 5.4B | 5.7B | 5.3B | 5.4B | 5.5B | 5.6B | 5.5B | 5.5B | 5.5B | 4.6B | 4.6B | 4.7B |
| Shareholders' equity | 3.9B | 3.8B | 3.7B | 3.7B | 3.7B | 3.6B | 3.4B | 3.4B | 3.3B | 3.1B | 3B | 3B |
| Total debt | 4.7B | 4.7B | 4.7B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4.8B | 4B | 4B | 4.1B |
| Net debt | 4B | 4B | 4.3B | 4.3B | 4.3B | 4.4B | 4.6B | 4.5B | 4.5B | 3.8B | 3.9B | 3.8B |
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 | 139M | 2.6B | 477M | 316M | -1.4B | -452M | 173M | 106M | 226M | -277M |
| Depreciation & amortization | 300M | 288M | 277M | 264M | 298M | 281M | 269M | 287M | 257M | 336M |
| Stock-based compensation | 0 | 14M | 16M | 16M | 20M | 19M | 17M | 18M | 19M | 19M |
| Change in working capital | -13M | 37M | -76M | -46M | 60M | -51M | 40M | 118M | 59M | 54M |
| Operating cash flow | 411M | 613M | 579M | 515M | -1.1B | -185M | 417M | 550M | 511M | 398M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -296M |
| Investing cash flow | 14M | 1M | 597M | -395M | 205M | 448M | 244M | 68M | 24M | -209M |
| Dividends paid | -180M | -386M | -464M | -494M | -241M | 0 | -7M | -152M | -512M | -280M |
| Share repurchases | 0 | 0 | -348M | 0 | -66M | 0 | -227M | -180M | -116M | -45M |
| Financing cash flow | 29M | -459M | -816M | 947M | 914M | -1.7B | -398M | -525M | -573M | -365M |
| Net change in cash | 454M | 155M | 360M | 1.1B | 47M | -1.4B | 263M | 93M | -38M | -176M |
| Free cash flow | 172M | 468M | 266M | 259M | -524M | -191M | 241M | 218M | 202M | 102M |
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 | 31M | 188M | 29M | 67M | 57M | 73M | -57M | -2M | -14M | -204M | 12M | 50M |
| Depreciation & amortization | 65M | 94M | 65M | 64M | 63M | 65M | 69M | 122M | 78M | 67M | 64M | 66M |
| Stock-based compensation | 5M | 4M | 4M | 5M | 5M | 5M | 4M | 5M | 5M | 5M | 4M | 6M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 104M | 82M | 103M | 150M | 139M | 85M | 19M | 108M | 99M | 105M | 59M | 141M |
| Capital expenditure | — | — | — | — | — | — | — | -43M | -68M | -108M | -83M | -64M |
| Investing cash flow | -4M | -36M | 0 | 0 | -3M | -4M | — | -43M | -68M | -96M | -72M | -47M |
| Dividends paid | -32M | -32M | -355M | -52M | -52M | -53M | -131M | -50M | -49M | -50M | -50M | -50M |
| Share repurchases | -75M | 0 | 0 | -25M | -35M | -56M | -45M | 0 | 0 | 0 | 0 | 0 |
| Financing cash flow | -112M | -36M | -362M | -742M | -93M | -126M | -189M | -53M | -69M | -54M | -61M | -235M |
| Net change in cash | -12M | 10M | -259M | -592M | 43M | -45M | -170M | 12M | -38M | -45M | -74M | -141M |
| Free cash flow | 56M | 36M | 22M | 66M | 97M | 17M | 9M | 65M | 31M | -3M | -24M | 77M |