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 | $2.31 | $2.35 | +1.7% | — | $2.5B | — |
| Q1 26 | $2.13 | $2.4 | +12.7% | — | $2.4B | — |
| Q4 25 | $2.41 | $2.32 | -3.7% | — | $2.4B | — |
| Q3 25 | $2.82 | $2.73 | -3.2% | — | $2.3B | — |
| Q2 25 | $2.44 | $2.48 | +1.6% | — | $2.2B | — |
| Q1 25 | $2.21 | $2.31 | +4.5% | — | $2.1B | — |
| Q4 24 | $2.53 | $2.47 | -2.4% | — | $2.1B | — |
| Q3 24 | $2.5 | $2.65 | +6.0% | — | $2.2B | — |
| Q2 24 | $2.15 | $2.2 | +2.3% | — | $2.1B | — |
| Q1 24 | $1.68 | $1.72 | +2.4% | — | $2B | — |
| Q4 23 | $1.83 | $2.13 | +16.4% | — | $1.9B | — |
| Q3 23 | $1.93 | $2.05 | +6.2% | — | $1.9B | — |
| Q2 23 | $1.92 | $2.31 | +20.3% | — | $2B | — |
| Q1 23 | $2.27 | $2.2 | -3.1% | — | $2B | — |
| Q4 22 | $2.23 | $2.35 | +5.4% | — | $2B | — |
| Q3 22 | $2.81 | $2.83 | +0.7% | — | $2.1B | — |
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 | — | $8.61 | — | — | $9B | — |
| FY24 | — | $8.97 | — | — | $8.4B | — |
| FY23 | — | $8.52 | — | — | $7.8B | — |
| FY22 | — | $11.1 | — | — | $8.5B |
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 | $5.8B | $6.4B | $7B | $7B | $6.7B | $7.7B | $8.5B | $7.8B | $8.4B | $9B |
| YoY change | +0.65% | +11.5% | +8.84% | -0.72% | -4.4% | +16.1% | +9.67% | -7.97% | +7.45% | +7.23% |
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 | 5.8B | 6.4B | 7B | 7B | 6.7B | 7.7B | 8.5B | 7.8B | 8.4B | 9B |
| Cost of revenue | 4.5B | 5B | 5.4B | 5.3B | 5.3B | 5.9B | 6.4B | 6.1B | 6.6B | 7.1B |
| Gross profit | 1.3B | 1.5B | 1.6B | 1.6B | 1.4B | 1.9B | 2.1B | 1.7B | 1.8B | 1.9B |
| Gross margin | 22.1% | 22.8% | 23.5% | 23.6% | 20.6% | 24.2% | 24.7% | 21.8% | 21.3% | 21% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 468.5M | 519.9M | 536.4M | 557.6M | 539.6M | 576.8M | 608.6M | 580.9M | 610.3M | 634.2M |
| Operating expenses | 468.5M | 519.9M | 536.4M | 557.6M | 539.6M | 576.8M | 608.6M | 580.9M | 610.3M | 634.2M |
| Operating income | 807.6M | 950.9M | 1.1B | 1.1B | 829.8M | 1.3B | 1.5B | 1.1B | 1.2B | 1.3B |
| Operating margin | 14% | 14.8% | 15.8% | 15.6% | 12.5% | 16.8% | 17.5% | 14.3% | 14% | 14% |
| Non-operating income, net | -24.3M | -19.7M | -43.3M | -40.6M | -103.6M | -35.1M | -46.8M | -50.6M | -67M | -148.5M |
| Pretax income | 688.5M | 828.6M | 970.5M | 917M | 632.7M | 1.1B | 1.4B | 1B | 1.1B | 1B |
| Income tax | 238.9M | 160M | 232.5M | 220.6M | 171.7M | 267.6M | 335M | 248.9M | 259.3M | 253.7M |
| Net income | 449.6M | 668.6M | 738M | 696.4M | 461M | 841.1M | 1B | 765.2M | 805.1M | 774.1M |
| Net margin | 7.78% | 10.4% | 10.5% | 10% | 6.92% | 10.9% | 12.1% | 9.81% | 9.6% | 8.61% |
| EBITDA | 1.2B | 1.3B | 1.5B | 1.5B | 1.2B | 1.7B | 1.9B | 1.6B | 1.7B | 1.9B |
| EPS | 4.76 | 7.09 | 7.82 | 7.36 | 4.86 | 8.87 | 11.1 | 8.52 | 8.97 | 8.61 |
| Diluted EPS | 4.75 | 7.07 | 7.8 | 7.34 | 4.84 | 8.83 | 11 | 8.48 | 8.93 | 8.58 |
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 | 1.9B | 1.9B | 2B | 2.1B | 2.2B | 2.1B | 2.1B | 2.2B | 2.3B | 2.4B | 2.4B | 2.5B |
| Cost of revenue | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.9B | 1.9B | 2B |
| Gross profit | 412.7M | 410.1M | 370.4M | 437.7M | 505.2M | 469.7M | 454.7M | 483M | 504.3M | 447.5M | 452.9M | 512.5M |
| Gross margin | 21.3% | 21.2% | 18.7% | 21.1% | 23.1% | 21.9% | 21.2% | 22.2% | 21.8% | 18.9% | 19.1% | 20.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 144.2M | 142.8M | 150.8M | 149.5M | 162M | 147M | 161.4M | 153.2M | 154.3M | 165.3M | 180.3M | 179.3M |
| Operating expenses | 144.2M | 142.8M | 150.8M | 149.5M | 162M | 147M | 161.4M | 153.2M | 154.3M | 165.3M | 180.3M | 179.3M |
| Operating income | 268.5M | 267.3M | 219.6M | 288.2M | 343.2M | 322.7M | 293.3M | 329.8M | 350M | 282.2M | 272.6M | 333.2M |
| Operating margin | 13.9% | 13.8% | 11.1% | 13.9% | 15.7% | 15% | 13.7% | 15.2% | 15.1% | 11.9% | 11.5% | 13.4% |
| Non-operating income, net | -11.7M | -7.7M | -22.5M | -11.1M | -14.9M | -19.4M | -13M | 3.9M | -25.5M | -113.8M | -20.2M | -40.9M |
| Pretax income | 244.5M | 248.5M | 187.5M | 266.7M | 318.6M | 291.6M | 267.4M | 320.6M | 305.2M | 134.5M | 219.8M | 259M |
| Income tax | 61.3M | 59.3M | 40.6M | 67.8M | 80.5M | 70.5M | 63.6M | 79.1M | 78.3M | 32.7M | 48.9M | 66.9M |
| Net income | 183.2M | 189.2M | 146.9M | 198.9M | 238.1M | 221.1M | 203.8M | 241.5M | 226.9M | 101.8M | 170.9M | 192.1M |
| Net margin | 9.46% | 9.76% | 7.42% | 9.58% | 10.9% | 10.3% | 9.52% | 11.1% | 9.81% | 4.31% | 7.22% | 7.72% |
| EBITDA | 395.1M | 401.2M | 341.1M | 413.1M | 472.7M | 452.8M | 428.8M | 461.1M | 496.3M | 495M | 492.6M | 498M |
| EPS | 2.04 | 2.11 | 1.64 | 2.22 | 2.65 | 2.46 | 2.27 | 2.68 | 2.52 | 1.13 | 1.92 | 2.16 |
| Diluted EPS | 2.03 | 2.1 | 1.63 | 2.21 | 2.64 | 2.45 | 2.26 | 2.67 | 2.51 | 1.13 | 1.91 | 2.15 |
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 | 7.9B | 11.3B | 7.8B | 10.6B | 13.1B | 12.9B | 11.9B | 14.6B | 20.2B | 18.5B | 20.9B |
| Enterprise value | 10.4B | 13.7B | 10B | 12.6B | 14.7B | 14.9B | 14.3B | 16.6B | 22.2B | 22.3B | 24.8B |
| Shares outstanding | 93.5M | 93.5M | 93.6M | 94.6M | 94.9M | 94.8M | 92.9M | 89.6M | 89.8M | 89.9M | 89.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.6 | 16.9 | 10.6 | 15.2 | 28.4 | 15.3 | 11.5 | 19.1 | 25.1 | 24 | 30.5 |
| P/S | 1.37 | 1.75 | 1.11 | 1.52 | 1.96 | 1.67 | 1.4 | 1.87 | 2.41 | 2.06 | 2.2 |
| P/B | 4.51 | 5.16 | 2.92 | 3.45 | 4.03 | 3.58 | 3.24 | 3.65 | 4.59 | 4.03 | 4.47 |
| EV/EBITDA | 8.88 | 10.3 | 6.59 | 8.61 | 11.9 | 8.68 | 7.35 | 10.2 | 13.2 | 11.9 | 12.4 |
| EV/Sales | 1.79 | 2.13 | 1.42 | 1.8 | 2.21 | 1.93 | 1.68 | 2.13 | 2.65 | 2.48 | 2.6 |
| Earnings yield | 5.67% | 5.93% | 9.44% | 6.57% | 3.52% | 6.51% | 8.66% | 5.24% | 3.98% | 4.17% | 3.27% |
| FCF yield | 6.71% | 4.55% | 8.04% | 7.62% | 4.68% | 3.79% | 5.64% | 5.79% | 2.58% | 3.93% | 2.07% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.57 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.1% | 22.8% | 23.5% | 23.6% | 20.6% | 24.2% | 24.7% | 21.8% | 21.3% | 21% | 20.6% |
| Operating margin | 14% | 14.8% | 15.8% | 15.6% | 12.5% | 16.8% | 17.5% | 14.3% | 14% | 14% | 13.1% |
| Net margin | 7.78% | 10.4% | 10.5% | 10% | 6.92% | 10.9% | 12.1% | 9.81% | 9.6% | 8.61% | 7.26% |
| ROE | 25.5% | 30.6% | 27.6% | 22.7% | 14.2% | 23.3% | 28.1% | 19.1% | 18.3% | 16.8% | 14.9% |
| ROA | 7.78% | 10.8% | 11.2% | 9.62% | 6.2% | 10.7% | 12.9% | 8.81% | 9.11% | 7.22% | 8.28% |
| ROIC | 12.6% | 16.6% | 17.5% | 16.4% | 12.3% | 17.5% | 18.5% | 14% | 13.9% | 11.3% | 11% |
| Return on tangible assets | 12.6% | 18.5% | 18.5% | 14.8% | 9.01% | 15.7% | 18.3% | 12% | 12.2% | 11.4% | 9.81% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.71 | 2.3 | 3.05 | 3.42 | 3.51 | 3.09 | 2.86 | 2.57 | 3.23 | 3.17 | 2.94 |
| Quick ratio | 1.56 | 1.38 | 1.9 | 2.33 | 2.51 | 2.07 | 1.75 | 1.77 | 2.1 | 1.94 | 1.86 |
| Debt / equity | 1.52 | 1.21 | 0.94 | 0.89 | 0.84 | 0.76 | 0.76 | 0.79 | 0.63 | 0.95 | 0.94 |
| Debt / assets | 0.46 | 0.43 | 0.38 | 0.38 | 0.37 | 0.35 | 0.35 | 0.37 | 0.31 | 0.41 | 0.4 |
| Net debt / EBITDA | 2.08 | 1.82 | 1.42 | 1.35 | 1.34 | 1.18 | 1.23 | 1.25 | 1.18 | 2 | 1.92 |
| Interest coverage | 8.26 | 9.08 | 11.2 | 8.12 | 7.77 | 8.27 | 20.4 | 20 | 26.7 | 14 | 8.71 |
| Effective tax rate | 34.7% | 19.3% | 24% | 24.1% | 27.1% | 24.1% | 24.5% | 24.5% | 24.4% | 24.7% | 24.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 61.8 | 68.9 | 74.9 | 73.6 | 70.2 | 81.5 | 91.2 | 87.1 | 93.4 | 100 | 107.2 |
| EPS (basic) | 4.76 | 7.09 | 7.82 | 7.36 | 4.86 | 8.87 | 11.1 | 8.52 | 8.97 | 8.61 | 8.61 |
| EPS (diluted) | 4.75 | 7.07 | 7.8 | 7.34 | 4.84 | 8.83 | 11 | 8.48 | 8.93 | 8.58 | 7.71 |
| Book value per share | 18.8 | 23.3 | 28.5 | 32.5 | 34.2 | 38 | 39.5 | 44.6 | 49.1 | 51.1 | 52.6 |
| FCF per share | 5.69 | 5.49 | 6.71 | 8.54 | 6.45 | 5.16 | 7.22 | 9.43 | 5.81 | 8.1 | 8.34 |
| Cash per share | 2.56 | 2.32 | 3.86 | 8.11 | 11.4 | 7.43 | 4.36 | 12.7 | 8.77 | 6.68 | 6.71 |
| Capex per share | 2.93 | 3.67 | 5.89 | 4.22 | 4.44 | 6.38 | 8.87 | 5.24 | 7.46 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.75% | 5.32% | 7.86% | 5.74% | 6.33% | 7.83% | 9.72% | 6.02% | 7.99% | — | — |
| Capex / operating cash flow | 32.6% | 39.9% | 47.3% | 33% | 40.6% | 57.8% | 53.9% | 34.8% | 56.2% | — | — |
| Payout ratio | 48.1% | 35.5% | 36.3% | 42.9% | 65% | 45.2% | 40.8% | 58.7% | 55.7% | 58.1% | 68.2% |
| Dividend yield | 2.72% | 2.11% | 3.43% | 2.82% | 2.29% | 2.94% | 3.54% | 3.07% | 2.22% | 2.42% | 2.56% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $1.50 |
| Jun 15, 2026 | $1.50 |
| Mar 13, 2026 | $1.25 |
| — |
| FY21 | — | $8.87 | — | — | $7.7B | — |
| FY20 | — | $4.86 | — | — | $6.7B | — |
| FY19 | — | $7.36 | — | — | $7B | — |
| FY18 | — | $7.82 | — | — | $7B | — |
| FY17 | — | $7.09 | — | — | $6.4B | — |
| FY16 | — | $4.76 | — | — | $5.8B | — |
| 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 | $1.9B | $1.9B | $2B | $2.1B | $2.2B | $2.1B | $2.1B | $2.2B | $2.3B | $2.4B | $2.4B | $2.5B |
| YoY change | -8.93% | -2.05% | +0.16% | +6.31% | +12.7% | +10.7% | +8.16% | +4.63% | +6% | +10.1% | +10.6% | +14.7% |
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 | 239.3M | 216.9M | 361.5M | 767.4M | 1.1B | 704.8M | 405.2M | 1.1B | 787M | 600.8M |
| Receivables | 689.2M | 830.7M | 901.9M | 845.6M | 832.4M | 1.1B | 1B | 1B | 1.1B | 1.3B |
| Inventory | 723.6M | 762.5M | 795.6M | 794.1M | 787.9M | 902.5M | 977.3M | 1B | 1.1B | 1.2B |
| Total current assets | 1.7B | 1.9B | 2.1B | 2.5B | 2.8B | 2.7B | 2.5B | 3.3B | 3.2B | 3.2B |
| Property, plant & equipment | 2.2B | 2.2B | 2.3B | 2.5B | 2.6B | 2.8B | 3.2B | 3.1B | 3.2B | 4B |
| Goodwill & intangibles | 2.2B | 2.6B | 2.6B | 2.5B | 2.3B | 2.5B | 2.4B | 2.3B | 2.2B | 3.9B |
| Total assets | 5.8B | 6.2B | 6.6B | 7.2B | 7.4B | 7.8B | 8B | 8.7B | 8.8B | 10.7B |
| Accounts payable | 323.8M | 402.9M | 382.2M | 351.9M | 387M | 452.4M | 410.4M | 402.4M | 430.3M | 471.4M |
| Short-term debt | 27.1M | 151.3M | 1.4M | 64.1M | 70.5M | 68.8M | 74.1M | 480.2M | 82.6M | 102.1M |
| Total current liabilities | 625.4M | 832.7M | 693.6M | 723.8M | 782.6M | 884.8M | 875.5M | 1.3B | 1B | 1B |
| Long-term debt | 2.6B | 2.5B | 2.5B | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B | 4.3B |
| Total liabilities | 4B | 4B | 3.9B | 4.2B | 4.2B | 4.2B | 4.3B | 4.7B | 4.4B | 6.1B |
| Shareholders' equity | 1.8B | 2.2B | 2.7B | 3.1B | 3.2B | 3.6B | 3.7B | 4B | 4.4B | 4.6B |
| Total debt | 2.7B | 2.7B | 2.5B | 2.7B | 2.7B | 2.7B | 2.8B | 3.2B | 2.8B | 4.4B |
| Net debt | 2.4B | 2.4B | 2.1B | 2.1B | 1.8B | 2.1B | 2.5B | 2.5B | 2.1B | 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 | 677.2M | 1.1B | 1.2B | 1.1B | 771.6M | 787M | 843.1M | 880.3M | 728.7M | 600.8M | 543.7M | 593.8M |
| Receivables | 1B | 1B | 1B | 1.1B | 1.2B | 1.1B | 1.2B | 1.2B | 1.4B | 1.3B | 1.3B | 1.4B |
| Inventory | 986.1M | 1B | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.2B | 1.3B | 1.3B |
| Total current assets | 2.8B | 3.3B | 3.4B | 3.5B | 3.2B | 3.2B | 3.3B | 3.3B | 3.5B | 3.2B | 3.3B | 3.4B |
| Property, plant & equipment | 3.1B | 3.1B | 3B | 3.1B | 3.1B | 3.2B | 3.2B | 3.2B | 4.1B | 4B | 4B | 4B |
| Goodwill & intangibles | 2.3B | 2.3B | 2.3B | 2.3B | 2.2B | 2.2B | 2.2B | 2.2B | 3.8B | 3.9B | 3.9B | 4B |
| Total assets | 8.2B | 8.7B | 8.9B | 9B | 8.8B | 8.8B | 9B | 9B | 11B | 10.7B | 10.8B | 11B |
| Accounts payable | 405.9M | 402.4M | 449.6M | 474.5M | 459.9M | 430.3M | 480.9M | 490.7M | 554.2M | 471.4M | 557M | 616.9M |
| Short-term debt | 478.6M | 480.2M | 481M | 482.3M | 83.8M | 82.6M | 86.3M | 88.9M | 98.2M | 102.1M | 104.4M | 106.8M |
| Total current liabilities | 1.3B | 1.3B | 1.4B | 1.4B | 1.1B | 1B | 1B | 943M | 1.1B | 1B | 1.1B | 1.2B |
| Long-term debt | 2.3B | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B | 2.7B | 4.3B | 4.3B | 4.3B | 4.3B |
| Total liabilities | 4.3B | 4.7B | 4.8B | 4.9B | 4.5B | 4.4B | 4.5B | 4.4B | 6.2B | 6.1B | 6.2B | 6.4B |
| Shareholders' equity | 3.9B | 4B | 4B | 4.1B | 4.3B | 4.4B | 4.5B | 4.6B | 4.8B | 4.6B | 4.6B | 4.7B |
| Total debt | 2.8B | 3.2B | 3.2B | 3.2B | 2.8B | 2.8B | 2.8B | 2.8B | 4.4B | 4.4B | 4.4B | 4.4B |
| Net debt | 2.2B | 2.5B | 2.5B | 2.5B | 2.1B | 2.1B | 2.1B | 2B | 3.7B | 3.8B | 4B | 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 | 449.6M | 668.6M | 738M | 696.4M | 461M | 841.1M | 1B | 765.2M | 805.1M | 774.1M |
| Depreciation & amortization | 358M | 391.4M | 410.9M | 387.5M | 409.9M | 417.5M | 456.8M | 517.7M | 525.6M | 652.8M |
| Stock-based compensation | 19.7M | 20.6M | 23.5M | 30.4M | 30M | 35.5M | 35.6M | 40M | 48.8M | 45.2M |
| Change in working capital | 8.1M | -149.3M | -56.3M | 16.3M | 80.6M | -322.6M | -82.4M | 5.6M | -210.1M | -66.4M |
| Operating cash flow | 840.6M | 859.8M | 1.2B | 1.2B | 1B | 1B | 1.5B | 1.3B | 1.2B | 1.6B |
| Capital expenditure | -274.3M | -343M | -551.4M | -399.5M | -421.2M | -605.1M | -824.2M | -469.7M | -669.7M | — |
| Investing cash flow | -769.6M | -609.1M | -608.2M | -546.6M | -426.1M | -794.4M | -833.7M | -875.1M | -277.8M | -1.7B |
| Dividends paid | -216.1M | -237.6M | -268.1M | -298.7M | -299.6M | -379.8M | -420.3M | -448.9M | -448.8M | -449.6M |
| Share repurchases | -111.5M | -10.8M | -7.9M | -8.2M | -10.5M | -205.9M | -538M | -57.2M | -25.7M | -176.6M |
| Financing cash flow | 19.8M | -262.6M | -435.2M | -342.8M | -322.1M | -655.6M | -960M | -110.9M | -876.4M | 865.7M |
| Net change in cash | 90.8M | -11.9M | 121.3M | 321.5M | 288.8M | -402.8M | -263.8M | 363.2M | 37.5M | 679.2M |
| Free cash flow | 532.6M | 513.1M | 628.7M | 807.9M | 611.6M | 489M | 670.8M | 845.4M | 521.5M | 728.6M |
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 | 183.2M | 189.2M | 146.9M | 199M | 238.1M | 221.1M | 203.8M | 241.5M | 227M | 101.8M | 170.9M | 192.1M |
| Depreciation & amortization | 129.4M | 130.9M | 128.4M | 128.5M | 132.7M | 136M | 138M | 140.6M | 152.6M | 221.6M | 225.2M | 176.3M |
| Stock-based compensation | 7.7M | 7.5M | 19.4M | 9.8M | 10.4M | 9.2M | 17.8M | 10.3M | 8.5M | 8.6M | 15.3M | 17M |
| Change in working capital | 16.4M | -15.2M | 20.9M | -92.2M | -104.8M | -34M | 30.6M | -72.6M | -132.7M | 108.3M | -44.6M | -50.9M |
| Operating cash flow | 333.2M | 328.2M | 332.8M | 245.4M | 266.4M | 347.1M | 398.2M | 319.1M | 472.2M | 446.6M | 329.3M | 376M |
| Capital expenditure | -89.8M | -141.1M | -76.7M | -245M | -146.7M | -201.3M | -148.1M | -169.7M | — | — | — | — |
| Investing cash flow | -88.9M | -544M | -81M | -242.8M | 249.3M | -203.3M | -144.2M | -142.8M | -1.8B | 33.5M | -96.2M | -10.7M |
| Dividends paid | -112.4M | -112M | -112M | -112.2M | -112.3M | -112.3M | -112.3M | -112.4M | -112.4M | -112.5M | -111.9M | -111.3M |
| Share repurchases | -41.6M | 0 | -22.5M | -1.6M | -700K | -900K | -15.4M | -7.7M | -300K | -153.2M | -87.8M | -800K |
| Financing cash flow | -154.5M | -112.5M | -135M | -114.3M | -513.4M | -113.7M | -128.2M | -120.6M | -113.3M | -266.3M | -200.3M | -112.5M |
| Net change in cash | 89.8M | -328.3M | 116.8M | -111.7M | 2.3M | 30.1M | 125.8M | 55.7M | -1.4B | 213.8M | 32.8M | 252.8M |
| Free cash flow | 249.7M | 194.2M | 183.7M | 33.3M | 180.4M | 124.1M | 191M | 129.9M | 280.1M | 127.6M | 164.6M | 170.1M |
| Dec 15, 2025 |
| $1.25 |
| Sep 15, 2025 | $1.25 |
| Jun 13, 2025 | $1.25 |
| Mar 14, 2025 | $1.25 |
| Dec 20, 2024 | $1.25 |