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 | $3.31 | $4.24 | +28.1% | — | $9.6B | — |
| Q1 26 | $2.44 | $2.48 | +1.6% | — | — | — |
| Q4 25 | $1.66 | $1.78 | +7.2% | — | — | — |
| Q3 25 | $2.62 | $2.94 | +12.2% | — | — | — |
| Q2 25 | $2.69 | $2.72 | +1.1% | — | — | — |
| Q1 25 | $1.9 | $1.9 | 0.0% | — | — | — |
| Q4 24 | $1.29 | $1.41 | +9.3% | — | — | — |
| Q3 24 | $1.98 | $2.04 | +3.0% | — | — | — |
| Q2 24 | $2.11 | $2.24 | +6.2% | — | — | — |
| Q1 24 | $1.64 | $1.65 | +0.6% | — | — | — |
| Q4 23 | $1.12 | $1.24 | +10.7% | — | — | — |
| Q3 23 | $1.61 | $1.68 | +4.3% | — | — | — |
| Q2 23 | $1.77 | $1.77 | 0.0% | — | — | — |
| Q1 23 | $1.53 | $1.54 | +0.7% | — | — | — |
| Q4 22 | $1.21 | $1.37 | +13.2% | — | — | — |
| Q3 22 | $1.41 | $1.54 | +9.2% | — | — | — |
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 | — | $6.91 | — | — | $28.5B | — |
| FY24 | — | $6.16 | — | — | $23.7B | — |
| FY23 | — | $5.13 | — | — | $20.9B | — |
| FY22 | — | $3.42 | — | — | $17.1B |
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 | $9.5B | $11.2B | $12.1B | $11.2B | $13B | $17.1B | $20.9B | $23.7B | $28.5B |
| YoY change | +1.04% | +23.7% | +18% | +8.42% | -7.51% | +15.9% | +31.5% | +22.3% | +13.4% | +20.3% |
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 | 9.5B | 11.2B | 12.1B | 11.2B | 13B | 17.1B | 20.9B | 23.7B | 28.5B |
| Cost of revenue | 6.6B | 8.2B | 9.7B | 10.5B | 9.5B | 11B | 14.5B | 17.9B | 20.2B | 24.2B |
| Gross profit | 1B | 1.2B | 1.5B | 1.6B | 1.7B | 2B | 2.5B | 2.9B | 3.5B | 4.3B |
| Gross margin | 13.3% | 13.1% | 13.2% | 13.2% | 14.8% | 15% | 14.8% | 14.1% | 14.8% | 15% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 653.3M | 777.9M | 857.6M | 956M | 975.1M | 1.2B | 1.3B | 1.6B | 1.8B | 2.2B |
| Operating expenses | 653.3M | 777.9M | 857.6M | 956M | 975.1M | 1.2B | 1.3B | 1.6B | 1.8B | 2.2B |
| Operating income | 328.8M | 431.7M | 578.4M | 582.2M | 609.1M | 631.9M | 838.5M | 1.1B | 1.3B | 1.6B |
| Operating margin | 4.3% | 4.56% | 5.18% | 4.81% | 5.44% | 4.87% | 4.91% | 5.23% | 5.5% | 5.57% |
| Non-operating income, net | -8.6M | -57.9M | -85.3M | 56.1M | 4.8M | 56.7M | -12.8M | 53.1M | 79.3M | 48.2M |
| Pretax income | 307.7M | 353.8M | 457.7M | 572.3M | 571.3M | 622.9M | 703.9M | 970M | 1.2B | 1.4B |
| Income tax | 107.2M | 35.5M | 161.7M | 165.5M | 119.4M | 130.9M | 192.2M | 219.3M | 284.7M | 347.6M |
| Net income | 200.1M | 318.2M | 296M | 406.8M | 452M | 492M | 511.6M | 750.7M | 927.3M | 1B |
| Net margin | 2.62% | 3.36% | 2.65% | 3.36% | 4.03% | 3.79% | 3% | 3.59% | 3.92% | 3.66% |
| EBITDA | 532.5M | 643.6M | 779.3M | 946.7M | 927.3M | 1.1B | 1.5B | 1.8B | 2.2B | 2.6B |
| EPS | 1.26 | 2.02 | 1.92 | 2.76 | 3.15 | 3.45 | 3.42 | 5.13 | 6.16 | 6.91 |
| Diluted EPS | 1.26 | 2 | 1.9 | 2.73 | 3.07 | 3.34 | 3.32 | 5 | 6.03 | 6.8 |
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 | 5.6B | 5.8B | 5B | 5.6B | 6.5B | 6.6B | 6.2B | 6.8B | 7.6B | 7.8B | 7.9B | 9.6B |
| Cost of revenue | 4.8B | 5B | 4.4B | 4.8B | 5.5B | 5.5B | 5.4B | 5.8B | 6.4B | 6.6B | 6.8B | 8B |
| Gross profit | 847.3M | 792.5M | 623.5M | 811.3M | 1B | 1.1B | 834M | 1B | 1.2B | 1.2B | 1.1B | 1.5B |
| Gross margin | 15.1% | 13.7% | 12.4% | 14.5% | 15.6% | 16.2% | 13.4% | 14.9% | 15.9% | 15.5% | 14.1% | 16.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 386.5M | 399.9M | 402.3M | 432.4M | 483.9M | 506.2M | 494M | 528.4M | 573M | 593.9M | 620.7M | 698.5M |
| Operating expenses | 386.5M | 399.9M | 402.3M | 432.4M | 483.9M | 506.2M | 494M | 528.4M | 573M | 593.9M | 620.7M | 698.5M |
| Operating income | 389.4M | 317.4M | 143.6M | 299.8M | 418.3M | 441.4M | 230.5M | 366M | 510.3M | 480.2M | 334.2M | 689.7M |
| Operating margin | 6.93% | 5.49% | 2.85% | 5.36% | 6.44% | 6.74% | 3.7% | 5.4% | 6.69% | 6.12% | 4.24% | 7.22% |
| Non-operating income, net | 7.2M | 15.7M | 36.6M | 9.1M | 15.9M | 17.7M | 8.8M | 8.4M | 20.2M | 10.7M | -7.5M | -2.3M |
| Pretax income | 351M | 289.4M | 147.2M | 267.1M | 381.4M | 416.3M | 188.8M | 318.6M | 462.4M | 419.6M | 256.4M | 617.2M |
| Income tax | 77.5M | 75.8M | 21.1M | 75.2M | 82.4M | 106M | 39.9M | 85.1M | 119.6M | 103M | 24.9M | 157.6M |
| Net income | 273.5M | 213.6M | 126.1M | 191.9M | 299M | 310.3M | 149M | 233.5M | 342.8M | 316.6M | 231.4M | 459.6M |
| Net margin | 4.87% | 3.69% | 2.51% | 3.43% | 4.61% | 4.73% | 2.39% | 3.45% | 4.49% | 4.04% | 2.94% | 4.81% |
| EBITDA | 552.2M | 504.9M | 355.3M | 476.4M | 642.9M | 689.5M | 455.2M | 600.3M | 778.1M | 758.9M | 605.2M | 971.3M |
| EPS | 1.88 | 1.45 | 0.81 | 1.28 | 1.99 | 2.06 | 0.97 | 1.54 | 2.28 | 2.11 | 1.47 | 3.01 |
| Diluted EPS | 1.83 | 1.42 | 0.79 | 1.26 | 1.95 | 2.03 | 0.96 | 1.52 | 2.24 | 2.08 | 1.45 | 2.96 |
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 | 4.6B | 5.9B | 10.2B | 16.1B | 20.4B | 31.3B | 46.4B | 62.8B | 96.9B |
| Enterprise value | — | 6.6B | 5.6B | 7.4B | 11.5B | 19.9B | 24B | 34.5B | 50.2B | 68.8B | 103.8B |
| Shares outstanding | 157.3M | 156.1M | 153M | 145.7M | 141.4M | 140.8M | 143.5M | 145.2M | 146.9M | 148.8M | 148.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 19.2 | 15.6 | 14.6 | 22.5 | 32.8 | 40 | 41.7 | 50.1 | 60.3 | 73.8 |
| P/S | — | 0.65 | 0.41 | 0.49 | 0.91 | 1.24 | 1.2 | 1.5 | 1.96 | 2.21 | 2.95 |
| P/B | — | 1.61 | 1.28 | 1.46 | 2.34 | 3.16 | 3.79 | 4.99 | 6.34 | 6.96 | 10.1 |
| EV/EBITDA | — | 10.3 | 7.23 | 7.84 | 12.3 | 17.7 | 16.1 | 19.4 | 23.2 | 26.5 | 34.1 |
| EV/Sales | — | 0.7 | 0.5 | 0.61 | 1.02 | 1.53 | 1.41 | 1.65 | 2.12 | 2.41 | 3.15 |
| Earnings yield | — | 5.21% | 6.43% | 6.86% | 4.44% | 3.05% | 2.5% | 2.4% | 2% | 1.66% | 1.36% |
| FCF yield | — | 2.08% | 1.1% | 4.46% | 8.4% | 1.22% | 3.44% | 3.64% | 3.18% | 2.58% | 2.02% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.77 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.3% | 13.1% | 13.2% | 13.2% | 14.8% | 15% | 14.8% | 14.1% | 14.8% | 15% | 16.2% |
| Operating margin | 4.3% | 4.56% | 5.18% | 4.81% | 5.44% | 4.87% | 4.91% | 5.23% | 5.5% | 5.57% | 7.22% |
| Net margin | 2.62% | 3.36% | 2.65% | 3.36% | 4.03% | 3.79% | 3% | 3.59% | 3.92% | 3.66% | 4.03% |
| ROE | 5.99% | 8.38% | 8.21% | 10% | 10.4% | 9.61% | 9.48% | 11.9% | 12.7% | 11.5% | 15.3% |
| ROA | 3.74% | 4.91% | 4.18% | 4.88% | 5.38% | 3.83% | 3.8% | 4.62% | 4.96% | 4.18% | 5.23% |
| ROIC | 5.96% | 8.97% | 8.07% | 7.46% | 8.58% | 5.61% | 6.81% | 8.94% | 9.01% | 7.93% | 9.78% |
| Return on tangible assets | 11.3% | 14.4% | 10.9% | 11.8% | 13.8% | 22.4% | 15.2% | 13.8% | 21.4% | 23.3% | 22.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.9 | 1.92 | 1.84 | 1.69 | 1.68 | 1.5 | 1.63 | 1.47 | 1.3 | 1.14 | 1.1 |
| Quick ratio | 1.83 | 1.87 | 1.78 | 1.67 | 1.65 | 1.47 | 1.59 | 1.44 | 1.26 | 1.09 | 1.05 |
| Debt / equity | 0.11 | 0.18 | 0.31 | 0.41 | 0.33 | 0.78 | 0.74 | 0.71 | 0.61 | 0.71 | 0.68 |
| Debt / assets | 0.07 | 0.1 | 0.16 | 0.2 | 0.17 | 0.31 | 0.3 | 0.27 | 0.24 | 0.26 | 0.23 |
| Net debt / EBITDA | 0.47 | 0.83 | 1.32 | 1.58 | 1.37 | 3.35 | 2.38 | 1.79 | 1.73 | 2.31 | 1.96 |
| Interest coverage | 21.7 | 17.9 | 13.4 | 9.56 | 13.7 | 10 | 6.66 | 6.19 | 6.98 | 6.31 | 6.96 |
| Effective tax rate | 34.9% | 10% | 35.3% | 28.9% | 20.9% | 21% | 27.3% | 22.6% | 23.5% | 25% | 23.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 48.6 | 60.6 | 73 | 83.1 | 79.2 | 92.2 | 119 | 143.8 | 161.1 | 191.4 | 219.9 |
| EPS (basic) | 1.26 | 2.02 | 1.92 | 2.76 | 3.15 | 3.45 | 3.42 | 5.13 | 6.16 | 6.91 | 6.91 |
| EPS (diluted) | 1.26 | 2 | 1.9 | 2.73 | 3.07 | 3.34 | 3.32 | 5 | 6.03 | 6.8 | 8.76 |
| Book value per share | 21.3 | 24.3 | 23.6 | 27.8 | 30.8 | 36.3 | 37.6 | 43.3 | 49.9 | 60.7 | 64.1 |
| FCF per share | 1.13 | 0.81 | 0.33 | 1.81 | 6.05 | 1.4 | 4.9 | 7.86 | 10.1 | 10.9 | 15.7 |
| Cash per share | 0.71 | 0.89 | 0.51 | 1.13 | 1.31 | 1.63 | 2.99 | 8.88 | 5.05 | 2.95 | 3.37 |
| Capex per share | 0.14 | 0.15 | 0.21 | 0.21 | 0.25 | 0.35 | 0.45 | 0.48 | 0.53 | 4.09 | 5.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.29% | 0.25% | 0.28% | 0.26% | 0.32% | 0.38% | 0.38% | 0.33% | 0.33% | 2.14% | 2.39% |
| Capex / operating cash flow | 7.97% | 6.97% | 11.1% | 4.79% | 3.47% | 8.51% | 5.9% | 7.99% | 3.91% | 27.3% | 24.8% |
| Payout ratio | — | 0% | 0% | 5.71% | 6.39% | 6.92% | 8.02% | 6.36% | 5.84% | 5.8% | 4.92% |
| Dividend yield | — | 0% | 0% | 0.39% | 0.28% | 0.21% | 0.2% | 0.15% | 0.12% | 0.1% | 0.07% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 1, 2026 | $0.11 |
| Apr 2, 2026 | $0.11 |
| Jan 2, 2026 | $0.11 |
| Oct 1, 2025 | $0.10 |
| Jul 1, 2025 | $0.10 |
| Apr 3, 2025 | $0.10 |
| Jan 2, 2025 | $0.10 |
| Oct 1, 2024 | $0.09 |
| — |
| FY21 | — | $3.45 | — | — | $13B | — |
| FY20 | — | $3.15 | — | — | $11.2B | — |
| FY19 | — | $2.76 | — | — | $12.1B | — |
| FY18 | — | $1.92 | — | — | $11.2B | — |
| FY17 | — | $2.02 | — | — | $9.5B | — |
| FY16 | — | $1.26 | — | — | $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 | $5.6B | $5.8B | $5B | $5.6B | $6.5B | $6.6B | $6.2B | $6.8B | $7.6B | $7.8B | $7.9B | $9.6B |
| YoY change | +26% | +31% | +13.6% | +10.8% | +15.5% | +13.3% | +23.9% | +21.1% | +17.5% | +19.7% | +26.3% | +41.1% |
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 | 112.2M | 138.3M | 78.7M | 164.8M | 184.6M | 229.1M | 428.5M | 1.3B | 742M | 439.5M |
| Receivables | 1.5B | 2B | 2.4B | 2.7B | 2.7B | 3.4B | 3.7B | 4.4B | 5.2B | 6.8B |
| Inventory | 88.5M | 80.9M | 107.7M | 55.7M | 50.5M | 84.7M | 103.3M | 175.7M | 260.2M | 370.4M |
| Total current assets | 2.3B | 2.9B | 3.3B | 3.8B | 3.6B | 4.7B | 5.5B | 7.7B | 7.9B | 9.9B |
| Property, plant & equipment | 1B | 1.1B | 1.1B | 1.4B | 1.6B | 1.8B | 1.9B | 2.1B | 2.5B | 3.2B |
| Goodwill & intangibles | 3.6B | 4.3B | 4.4B | 4.9B | 5.1B | 10.7B | 10.1B | 10.8B | 14.4B | 20.4B |
| Total assets | 5.4B | 6.5B | 7.1B | 8.3B | 8.4B | 12.9B | 13.5B | 16.2B | 18.7B | 24.9B |
| Accounts payable | 529.6M | 632.9M | 786.5M | 798.7M | 798M | 1.3B | 1.3B | 2B | 2.1B | 2.8B |
| Short-term debt | 7.6M | 1.2M | 65.6M | 167.3M | 99.9M | 107.4M | 111.5M | 613.2M | 156.8M | 878.3M |
| Total current liabilities | 1.2B | 1.5B | 1.8B | 2.3B | 2.1B | 3.2B | 3.4B | 5.2B | 6B | 8.7B |
| Long-term debt | 353.6M | 670.7M | 1B | 1.5B | 1.4B | 3.9B | 3.9B | 3.9B | 4.3B | 5.5B |
| Total liabilities | 2B | 2.7B | 3.5B | 4.3B | 4B | 7.7B | 8.1B | 10B | 11.4B | 15.9B |
| Shareholders' equity | 3.3B | 3.8B | 3.6B | 4.1B | 4.3B | 5.1B | 5.4B | 6.3B | 7.3B | 9B |
| Total debt | 361.1M | 671.9M | 1.1B | 1.7B | 1.5B | 4B | 4B | 4.5B | 4.5B | 6.4B |
| Net debt | 248.9M | 533.7M | 1B | 1.5B | 1.3B | 3.8B | 3.5B | 3.2B | 3.7B | 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 | 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 | 305.4M | 1.3B | 531.1M | 518.1M | 764.1M | 742M | 520.6M | 509.5M | 610.4M | 439.5M | 364.8M | 506.4M |
| Receivables | 4.3B | 4.4B | 4.1B | 4.4B | 5.1B | 5.2B | 5.3B | 5.4B | 6.4B | 6.8B | 7.6B | 8.5B |
| Inventory | 163.9M | 175.7M | 224.3M | 235.1M | 275.9M | 260.2M | 263.1M | 286.9M | 333.7M | 370.4M | 446.9M | 469.9M |
| Total current assets | 6.7B | 7.7B | 6.6B | 6.9B | 8B | 7.9B | 7.8B | 8.2B | 9.5B | 9.9B | 10.7B | 11.9B |
| Property, plant & equipment | 2.5B | 2.1B | 2.7B | 2.7B | 3B | 2.5B | 3.1B | 3.2B | 3.3B | 3.2B | 3.9B | 4.2B |
| Goodwill & intangibles | 10.5B | 10.8B | 11.4B | 11.4B | 14.5B | 14.4B | 15B | 15.2B | 18.1B | 20.4B | 20.3B | 22.2B |
| Total assets | 15.2B | 16.2B | 15.5B | 15.9B | 18.9B | 18.7B | 19.1B | 19.9B | 22.7B | 24.9B | 25.7B | 28.3B |
| Accounts payable | 2B | 2B | 1.8B | 2B | 2.3B | 2.1B | 2.2B | 2.3B | 2.8B | 2.8B | 2.9B | 3.5B |
| Short-term debt | 122.2M | 613.2M | 630.5M | 633.9M | 650.9M | 156.8M | 166.5M | 187M | 204.9M | 878.3M | 805.5M | 808.4M |
| Total current liabilities | 4.2B | 5.2B | 4.8B | 5.3B | 6.5B | 6B | 6B | 6B | 7B | 8.7B | 9.4B | 10.8B |
| Long-term debt | 4.1B | 3.9B | 3.4B | 3.2B | 4.4B | 4.3B | 4.6B | 4.9B | 5.8B | 5.5B | 5.5B | 5.8B |
| Total liabilities | 9.2B | 10B | 9.2B | 9.3B | 11.8B | 11.4B | 11.7B | 12B | 14.3B | 15.9B | 16.6B | 18.5B |
| Shareholders' equity | 6B | 6.3B | 6.4B | 6.6B | 7.1B | 7.3B | 7.5B | 7.9B | 8.4B | 9B | 9.1B | 9.7B |
| Total debt | 4.2B | 4.5B | 4B | 3.8B | 5B | 4.5B | 4.7B | 5.1B | 6B | 6.4B | 6.3B | 6.6B |
| Net debt | 3.9B | 3.2B | 3.5B | 3.3B | 4.2B | 3.7B | 4.2B | 4.6B | 5.4B | 6B | 6B | 6.1B |
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 | 200.4M | 318.2M | 296M | 406.8M | 452M | 492M | 511.6M | 750.7M | 927.3M | 1B |
| Depreciation & amortization | 201.9M | 216M | 246.5M | 280.2M | 302M | 420.9M | 644.6M | 613.8M | 742.3M | 910.3M |
| Stock-based compensation | 42.8M | 46.4M | 52.5M | 52M | 91.6M | 88.3M | 105.6M | 126.8M | 150.5M | 181.9M |
| Change in working capital | -155M | -209.7M | -360.3M | -96.3M | 243.9M | -449.8M | -233.4M | -618.9M | 153.4M | -398.5M |
| Operating cash flow | 275.8M | 335M | 286.7M | 650.1M | 1B | 584.1M | 1.1B | 867.8M | 2B | 2.2B |
| Capital expenditure | 22M | 23.3M | 31.8M | 31.1M | 35.4M | 49.7M | 64.1M | 69.3M | 77.6M | -609.2M |
| Investing cash flow | -51.8M | -327.4M | -94.6M | -355.3M | -238.7M | -2.5B | -189.6M | -554.8M | -1.7B | -3.9B |
| Dividends paid | — | 0 | 0 | -23.2M | -28.9M | -34M | -41.1M | -47.8M | -54.2M | -60.4M |
| Share repurchases | 0 | -50M | -443.2M | -20.1M | -247.2M | -66.7M | -127.8M | -350K | 0 | -134.6M |
| Financing cash flow | -136.2M | 227.7M | -16.6M | -5.8B | -4.8B | -1.9B | -9.6B | -17.5B | -305.6M | 1.3B |
| Net change in cash | 87.8M | 235.3M | 175.5M | -5.5B | -4B | -3.8B | -8.7B | -17.2B | -9.7M | -377.9M |
| Free cash flow | 177.2M | 127.2M | 50.7M | 264.3M | 855.4M | 196.5M | 702.7M | 1.1B | 1.5B | 1.6B |
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 | 273.5M | 213.6M | 126.1M | 191.9M | 299M | 310.3M | 149M | 233.5M | 342.8M | 316.6M | 231.4M | 459.6M |
| Depreciation & amortization | 152.8M | 160.3M | 166.4M | 162.9M | 200.4M | 212.7M | 207.7M | 211.9M | 237.1M | 253.7M | 265.7M | 274.1M |
| Stock-based compensation | 32.6M | 32.1M | 35.3M | 37.3M | 38.2M | 39.7M | 38.2M | 44.1M | 46.9M | 52.8M | 62.6M | 63.4M |
| Change in working capital | -563.4M | 593.8M | 315.4M | -326.4M | -248.4M | 377.8M | -94.6M | -155.3M | -816.4M | 667.9M | -394.3M | -467.7M |
| Operating cash flow | -98.1M | 991.5M | 630.5M | 66.1M | 297.2M | 957.3M | 313M | 295.7M | 563.5M | 1.1B | 391.7M | 1.1B |
| Capital expenditure | 13M | 21.4M | 26.4M | 28.8M | 12.1M | 10.4M | 7.3M | -140.3M | -142.4M | -193.6M | -220.1M | -231M |
| Investing cash flow | -15.2M | -158.6M | -303.5M | -41.2M | -1.3B | -20.2M | -387.9M | -475M | -1.3B | -1.6B | -234.2M | -1.2B |
| Dividends paid | -11.6M | -11.7M | -13.7M | -13.3M | -13.8M | -13.4M | -15.5M | -14.9M | -15.1M | -15M | -17.2M | -16.5M |
| Share repurchases | 0 | -350K | — | — | — | — | -118.6M | -16M | 0 | 0 | 0 | 0 |
| Financing cash flow | -14.6B | -3.4B | -603M | -203.3M | -10.9B | -533.1M | 52.4M | 134.4M | 844.7M | 243.6M | -248.5M | 86.1M |
| Net change in cash | -14.8B | -2.6B | -276M | -178.4M | -11.9B | 404.1M | -22.6M | -44.9M | 86M | -186.6M | -90.9M | 22.7M |
| Free cash flow | 266.8M | 902.2M | 154.8M | 229.9M | 527.4M | 565M | 110.4M | 155.4M | 421M | 934M | 171.7M | 864.5M |
| Date | Ratio |
|---|
| Apr 10, 2000 | 3:2 |