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 | $1.13 | $1.13 | 0.0% | — | — | — |
| Q2 26 | $0.97 | $1.01 | +4.1% | — | — | — |
| Q1 26 | $0.99 | $1.11 | +12.1% | — | — | — |
| Q4 25 | $0.79 | $0.93 | +17.7% | — | — | — |
| Q3 25 | $0.96 | $1.07 | +11.5% | — | — | — |
| Q2 25 | $0.82 | $0.89 | +8.5% | — | — | — |
| Q1 25 | $0.79 | $0.95 | +20.3% | — | — | — |
| Q4 24 | $0.64 | $0.71 | +10.9% | — | — | — |
| Q3 24 | $0.87 | $0.94 | +8.0% | — | — | — |
| Q2 24 | $0.75 | $0.9 | +20.0% | — | — | — |
| Q1 24 | $0.7 | $0.82 | +17.1% | — | — | — |
| Q4 23 | $0.49 | $0.72 | +46.9% | — | — | — |
| Q3 23 | $0.78 | $0.85 | +9.0% | — | — | — |
| Q2 23 | $0.49 | $0.57 | +16.3% | — | — | — |
| Q1 23 | $0.6 | $0.68 | +13.3% | — | — | — |
| Q4 22 | $0.38 | $0.53 | +39.5% | — | — | — |
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 | — | $2.06 | — | — | $4.6B | — |
| FY24 | — | $2.03 | — | — | $4.3B | — |
| FY23 | — | $1.05 | — | — | $3.7B | — |
| FY22 | — | $2.89 | — | — | $1.7B |
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 | $1.1B | $971.2M | $1.2B | $1.3B | $1.4B | $1.4B | $1.7B | $3.7B | $4.3B | $4.6B |
| YoY change | +118.5% | -13.8% | +20.5% | +12.7% | +4.45% | +2.89% | +22.4% | +112.2% | +16.4% | +7.15% |
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 | 1.1B | 971.2M | 1.2B | 1.3B | 1.4B | 1.4B | 1.7B | 3.7B | 4.3B | 4.6B |
| Cost of revenue | 626.6M | 439.7M | 533.4M | 645.8M | 615.6M | 603.1M | 776.7M | 1.9B | 2.3B | 2.5B |
| Gross profit | 500.3M | 531.5M | 636.6M | 672.8M | 761.7M | 813.9M | 957.1M | 1.8B | 2B | 2.1B |
| Gross margin | 44.4% | 54.7% | 54.4% | 51% | 55.3% | 57.4% | 55.2% | 48.3% | 46.8% | 46.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 283.5M | 323.3M | 382.7M | 382.4M | 417.5M | 456.2M | 539.9M | 743.7M | 773.9M | 905.2M |
| Operating expenses | 283.5M | 323.3M | 382.7M | 382.4M | 417.5M | 456.2M | 539.9M | 743.7M | 773.9M | 905.2M |
| Operating income | 175.9M | 155.5M | 187.3M | 219.9M | 269.2M | 269.8M | 320M | 682.5M | 786.4M | 740.2M |
| Operating margin | 15.6% | 16% | 16% | 16.7% | 19.5% | 19% | 18.5% | 18.5% | 18.4% | 16.1% |
| Non-operating income, net | -39.9M | -39.9M | 9.7M | 12.1M | 2.2M | -28.9M | 136.9M | -208.3M | -28.8M | -27.9M |
| Pretax income | 130.5M | 77.4M | 152.5M | 190.8M | 235.9M | 205.3M | 406M | 282.4M | 550.1M | 535.6M |
| Income tax | 37M | 2.1M | 31M | 41.6M | 65.5M | 53.4M | 86.2M | 76.4M | 137.3M | 108M |
| Net income | 93.5M | 75.3M | 121.5M | 149.1M | 170.4M | 151.9M | 319.8M | 206M | 412.8M | 427.6M |
| Net margin | 8.3% | 7.75% | 10.4% | 11.3% | 12.4% | 10.7% | 18.4% | 5.6% | 9.64% | 9.31% |
| EBITDA | 223.9M | 216.5M | 265.8M | 311.6M | 364.7M | 373.8M | 444.7M | 1.2B | 1.4B | 1.4B |
| EPS | 0.86 | 0.7 | 1.12 | 1.37 | 1.56 | 1.38 | 2.89 | 1.05 | 2.03 | 2.06 |
| Diluted EPS | 0.85 | 0.69 | 1.11 | 1.36 | 1.54 | 1.36 | 2.86 | 1.04 | 2.01 | 2.04 |
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 | 1B | 1B | 1.1B | 1.1B | 981.8M | 1.1B | 1.1B | 1.2B | 1.1B | 1.2B | 1.2B | 1.3B |
| Cost of revenue | 546.8M | 547.3M | 549.6M | 571.5M | 533.2M | 625.2M | 596.9M | 640.3M | 589.1M | 635.6M | 671.8M | 742.5M |
| Gross profit | 473M | 493.6M | 515.1M | 524.6M | 448.6M | 516.4M | 511.7M | 545.7M | 503.6M | 567.8M | 562.8M | 574.6M |
| Gross margin | 46.4% | 47.4% | 48.4% | 47.9% | 45.7% | 45.2% | 46.2% | 46% | 46.1% | 47.2% | 45.6% | 43.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 203.5M | 197.5M | 198.1M | 208.6M | 177.8M | 189.4M | 205M | 222.2M | 217.8M | 260.2M | 214.2M | 210.8M |
| Operating expenses | 203.5M | 197.5M | 198.1M | 208.6M | 177.8M | 189.4M | 205M | 222.2M | 217.8M | 260.2M | 214.2M | 210.8M |
| Operating income | 168.4M | 190.8M | 209.3M | 205.7M | 158.9M | 212.5M | 192.2M | 206.8M | 161.1M | 180.1M | 221.9M | 233.4M |
| Operating margin | 16.5% | 18.3% | 19.7% | 18.8% | 16.2% | 18.6% | 17.3% | 17.4% | 14.7% | 15% | 18% | 17.7% |
| Non-operating income, net | -22.9M | -18.7M | -12.1M | -5M | -6.4M | -5.3M | -1.6M | -17.8M | -4.8M | -2.9M | -7.3M | -8.3M |
| Pretax income | 86.3M | 114.1M | 139.9M | 147.6M | 102.2M | 160.4M | 142.9M | 145.5M | 111.7M | 135.5M | 173.2M | 186M |
| Income tax | 23.1M | 29.9M | 32.5M | 36.6M | 26.2M | 42M | 29.6M | 35.8M | 16.5M | 26.1M | 37.6M | 42.4M |
| Net income | 63.2M | 84.2M | 107.4M | 111M | 76M | 118.4M | 113.3M | 109.7M | 95.2M | 109.4M | 135.6M | 143.6M |
| Net margin | 6.2% | 8.09% | 10.1% | 10.1% | 7.74% | 10.4% | 10.2% | 9.25% | 8.71% | 9.09% | 11% | 10.9% |
| EBITDA | 309.4M | 341M | 360.3M | 360.9M | 315.4M | 373.1M | 348.3M | 367.2M | 328.9M | 353.5M | 390.3M | 409.3M |
| EPS | 0.3 | 0.41 | 0.53 | 0.55 | 0.36 | 0.58 | 0.56 | 0.54 | 0.43 | 0.53 | 0.67 | 0.71 |
| Diluted EPS | 0.3 | 0.41 | 0.53 | 0.54 | 0.36 | 0.58 | 0.55 | 0.53 | 0.43 | 0.53 | 0.66 | 0.71 |
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 | 3.6B | 3.2B | 3.5B | 4.7B | 7.6B | 6.8B | 6.4B | — | — | 19.1B | 15B |
| Enterprise value | 4B | 3.8B | 4B | 5.1B | 8.1B | 8.3B | 6.7B | — | — | 22.7B | 19.9B |
| Shares outstanding | 106.6M | 107M | 108.1M | 108.5M | 109.1M | 110.3M | 110.8M | 167M | 184M | 185.4M | 185.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 38.8 | 42.5 | 29.1 | 31.3 | 44.5 | 44.5 | 20 | — | — | 44.6 | 35.2 |
| P/S | 3.22 | 3.3 | 3.02 | 3.53 | 5.51 | 4.77 | 3.7 | — | — | 4.15 | 3.12 |
| P/B | 5.24 | 4.3 | 4.23 | 5.14 | 7.49 | 6.3 | 4.97 | — | — | 3.14 | 2.71 |
| EV/EBITDA | 18 | 17.4 | 15.2 | 16.3 | 22.2 | 22.2 | 15 | — | — | 16.3 | 15.1 |
| EV/Sales | 3.58 | 3.88 | 3.45 | 3.85 | 5.88 | 5.85 | 3.85 | — | — | 4.95 | 4.11 |
| Earnings yield | 2.58% | 2.35% | 3.44% | 3.2% | 2.25% | 2.25% | 4.99% | — | — | 2.24% | 2.84% |
| FCF yield | 3.89% | 3.38% | 2.86% | 6.26% | 2.83% | 4.06% | 6.1% | — | — | 3.16% | 4.04% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.12 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.4% | 54.7% | 54.4% | 51% | 55.3% | 57.4% | 55.2% | 48.3% | 46.8% | 46.4% | 43.6% |
| Operating margin | 15.6% | 16% | 16% | 16.7% | 19.5% | 19% | 18.5% | 18.5% | 18.4% | 16.1% | 17.7% |
| Net margin | 8.3% | 7.75% | 10.4% | 11.3% | 12.4% | 10.7% | 18.4% | 5.6% | 9.64% | 9.31% | 9.99% |
| ROE | 13.5% | 10.1% | 14.5% | 16.4% | 16.8% | 14.2% | 24.8% | 4.1% | 7.22% | 7.05% | 8.07% |
| ROA | 5.85% | 3.73% | 5.92% | 6.69% | 7.24% | 4.23% | 11.2% | 1.71% | 3.5% | 3.52% | 4.13% |
| ROIC | 11.4% | 11.6% | 11.1% | 13% | 12.7% | 7.64% | 16.2% | 5.5% | 6.23% | 6.08% | 6.33% |
| Return on tangible assets | 7.42% | 49.1% | 55.7% | 35.7% | 249% | 15.2% | 99.7% | -7.19% | -16.2% | -20.2% | -22.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.5 | 1.31 | 1.37 | 1.36 | 1.08 | 1.3 | 1.21 | 1.35 | 1.29 | 1.1 | 1.31 |
| Quick ratio | 1.38 | 1.21 | 1.11 | 1.23 | 0.91 | 1.12 | 1.08 | 1.23 | 1.2 | 1.02 | 1.22 |
| Debt / equity | 0.9 | 1.11 | 0.89 | 0.86 | 0.79 | 1.74 | 0.59 | 0.92 | 0.75 | 0.69 | 0.78 |
| Debt / assets | 0.39 | 0.41 | 0.36 | 0.35 | 0.34 | 0.52 | 0.27 | 0.38 | 0.36 | 0.34 | 0.36 |
| Net debt / EBITDA | 1.84 | 2.59 | 1.89 | 1.34 | 1.42 | 4.12 | 0.6 | 3.44 | 2.66 | 2.61 | 2.69 |
| Interest coverage | 24.5 | 3.02 | 4.43 | 5.62 | 7.63 | 6.55 | 8.01 | 2.32 | 3.35 | 3.8 | 4.36 |
| Effective tax rate | 28.3% | 2.7% | 20.3% | 21.8% | 27.8% | 26% | 21.2% | 27.1% | 25% | 20.2% | 20.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.6 | 9.07 | 10.8 | 12.2 | 12.6 | 12.8 | 15.7 | 22 | 23.3 | 24.8 | 26.1 |
| EPS (basic) | 0.86 | 0.7 | 1.12 | 1.37 | 1.56 | 1.38 | 2.89 | 1.05 | 2.03 | 2.06 | 2.06 |
| EPS (diluted) | 0.85 | 0.69 | 1.11 | 1.36 | 1.54 | 1.36 | 2.86 | 1.04 | 2.01 | 2.04 | 2.32 |
| Book value per share | 6.49 | 6.96 | 7.73 | 8.36 | 9.28 | 9.71 | 11.6 | 30.1 | 31.1 | 32.7 | 30.1 |
| FCF per share | 1.32 | 1.01 | 0.94 | 2.69 | 1.97 | 2.48 | 3.53 | 1.18 | 3.56 | 3.25 | 2.68 |
| Cash per share | 1.95 | 2.5 | 2.2 | 3.31 | 2.56 | 2.96 | 4.46 | 3.45 | 2.9 | 2.87 | 2.83 |
| Capex per share | 0.11 | 0.05 | 0.06 | 0.07 | 0.02 | 0.07 | 1.21 | 1.17 | 0.9 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.08% | 0.6% | 0.54% | 0.58% | 0.15% | 0.56% | 7.7% | 5.31% | 3.85% | — | — |
| Capex / operating cash flow | 7.45% | 4.98% | 4.49% | 2.89% | 0.66% | 2.97% | 28.8% | 29.9% | 16.3% | — | — |
| Payout ratio | 75.3% | 96.7% | 62.3% | 55.3% | 53.8% | 68.3% | 36% | 159.4% | 58.2% | 60.4% | 53.4% |
| Dividend yield | 1.94% | 2.27% | 2.14% | 1.77% | 1.21% | 1.54% | 1.8% | — | — | 1.35% | 1.63% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 25, 2026 | $0.33 |
| May 27, 2026 | $0.31 |
| May 29, 2025 | $0.29 |
| — |
| FY21 | — | $1.38 | — | — | $1.4B | — |
| FY20 | — | $1.56 | — | — | $1.4B | — |
| FY19 | — | $1.37 | — | — | $1.3B | — |
| FY18 | — | $1.12 | — | — | $1.2B | — |
| FY17 | — | $0.7 | — | — | $971.2M | — |
| FY16 | — | $0.86 | — | — | $1.1B | — |
| 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 | $1B | $1B | $1.1B | $1.1B | $981.8M | $1.1B | $1.1B | $1.2B | $1.1B | $1.2B | $1.2B | $1.3B |
| YoY change | +147.8% | +134.5% | +107.8% | -0.94% | -3.73% | +9.67% | +4.12% | +8.2% | +11.3% | +5.41% | +11.4% | +11.1% |
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 | 207.9M | 267.9M | 237.7M | 359.7M | 278.8M | 326.1M | 494.3M | 576.2M | 533.9M | 531.5M |
| Receivables | 45.3M | 77.9M | 112.7M | 127M | 111.5M | 123.2M | 143.8M | 315.8M | 301.7M | 297.5M |
| Inventory | 28.5M | 38.2M | 113.3M | 65M | 86.3M | 102.5M | 103.1M | 166.5M | 121.5M | 139.8M |
| Total current assets | 378M | 508.5M | 603.5M | 679.6M | 556.8M | 762.2M | 963.1M | 1.8B | 1.7B | 1.8B |
| Property, plant & equipment | 258.9M | 259.2M | 234.4M | 347.9M | 348.7M | 312.8M | 137.7M | 2.2B | 2.3B | 2.4B |
| Goodwill & intangibles | 339.7M | 1.9B | 1.8B | 1.8B | 2.3B | 2.6B | 2.5B | 14.9B | 14.4B | 14.3B |
| Total assets | 1.6B | 2B | 2.1B | 2.2B | 2.4B | 3.6B | 2.9B | 12B | 11.8B | 12.1B |
| Accounts payable | 38.7M | 77.6M | 93.5M | 72.9M | 75.5M | 85.7M | 54.3M | 138.9M | 139.7M | 142.3M |
| Short-term debt | 23.9M | 23.9M | 33M | 23M | 39.5M | 9.6M | 55.5M | 170.3M | 171.1M | 350.5M |
| Total current liabilities | 252.8M | 388.5M | 440.1M | 501.3M | 514.6M | 588.4M | 795.2M | 1.3B | 1.3B | 1.6B |
| Long-term debt | 595.7M | 803.9M | 708.3M | 754.9M | 756.2M | 1.9B | 704.3M | 4.4B | 4.1B | 3.8B |
| Total liabilities | 907.7M | 1.3B | 1.2B | 1.3B | 1.3B | 2.5B | 1.6B | 7B | 6.1B | 6.1B |
| Shareholders' equity | 691.8M | 744.8M | 835.7M | 907M | 1B | 1.1B | 1.3B | 5B | 5.7B | 6.1B |
| Total debt | 619.6M | 827.8M | 741.3M | 777.8M | 795.7M | 1.9B | 759.8M | 4.6B | 4.3B | 4.2B |
| Net debt | 411.8M | 559.9M | 503.6M | 418.2M | 517M | 1.5B | 265.5M | 4B | 3.8B | 3.7B |
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 | 428.3M | 576.2M | 462.8M | 599.5M | 650.7M | 533.9M | 578.1M | 710.2M | 674.7M | 531.5M | 667.2M | 524.9M |
| Receivables | 489.2M | 315.8M | 559.7M | 562.6M | 361.5M | 301.7M | 385.8M | 398.7M | 332.8M | 297.5M | 471.1M | 414.1M |
| Inventory | 173.9M | 166.5M | 172.9M | 145.9M | 163.9M | 121.5M | 132.7M | 95.4M | 120.9M | 139.8M | 119.1M | 137.9M |
| Total current assets | 1.8B | 1.8B | 1.9B | 2B | 1.9B | 1.7B | 1.8B | 1.9B | 1.9B | 1.8B | 2.1B | 1.9B |
| Property, plant & equipment | 2.6B | 2.2B | 2.7B | 2.7B | 2.7B | 2.3B | 2.8B | 3B | 3B | 2.4B | 3.1B | 3.1B |
| Goodwill & intangibles | 14.9B | 14.9B | 14.8B | 14.6B | 14.5B | 14.4B | 14.3B | 14.2B | 14.4B | 14.3B | 14.1B | 14.6B |
| Total assets | 12B | 12B | 12B | 12.1B | 11.9B | 11.8B | 11.9B | 12.2B | 12.2B | 12.1B | 12.4B | 12.5B |
| Accounts payable | 122.8M | 138.9M | 138.8M | 154.5M | 140.5M | 139.7M | 142.5M | 170.6M | 150.3M | 142.3M | 145.5M | 136M |
| Short-term debt | 174.5M | 170.3M | 171.1M | 173.6M | 176.4M | 171.1M | 207.5M | 287.4M | 280.4M | 350.5M | 500.1M | 235.8M |
| Total current liabilities | 1.4B | 1.3B | 1.5B | 1.5B | 1.4B | 1.3B | 1.4B | 1.5B | 1.5B | 1.6B | 1.8B | 1.4B |
| Long-term debt | 4.4B | 4.4B | 4.3B | 4.2B | 4.1B | 4.1B | 4B | 4B | 4B | 3.8B | 3.7B | 4.3B |
| Total liabilities | 6.6B | 7B | 6.5B | 6.4B | 6.2B | 6.1B | 6.1B | 6.2B | 6.3B | 6.1B | 6.3B | 6.4B |
| Shareholders' equity | 5.4B | 5B | 5.6B | 5.6B | 5.7B | 5.7B | 5.8B | 5.9B | 6B | 6.1B | 6.1B | 6.1B |
| Total debt | 4.6B | 4.6B | 4.4B | 4.3B | 4.2B | 4.3B | 4.2B | 4.2B | 4.2B | 4.2B | 4.2B | 4.5B |
| Net debt | 4.2B | 4B | 4B | 3.7B | 3.6B | 3.8B | 3.7B | 3.5B | 3.6B | 3.7B | 3.6B | 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 | 93.5M | 75.3M | 121.5M | 149.1M | 170.4M | 151.9M | 319.8M | 206M | 412.8M | 427.6M |
| Depreciation & amortization | 40.9M | 52.7M | 66.6M | 82.8M | 87.2M | 100.7M | 116.6M | 462.1M | 598.8M | 643.7M |
| Stock-based compensation | 7.5M | 17.2M | 19.5M | 12.7M | 16.6M | 31.3M | 41.7M | 55.8M | 62.4M | 66M |
| Change in working capital | 26.2M | -12.7M | -76.9M | 4.8M | 33.1M | -28.9M | -25.7M | -29M | -2.8M | -176.5M |
| Operating cash flow | 164.2M | 117.1M | 139.6M | 265.2M | 319.2M | 265.8M | 463.5M | 652.5M | 1B | 978.2M |
| Capital expenditure | -12.2M | -5.8M | -6.3M | -7.7M | 2.1M | -7.9M | 133.5M | -195.3M | -164.8M | — |
| Investing cash flow | -99.3M | -682.4M | 1.3M | -8.6M | -250.4M | -180.4M | 117.2M | -3B | -192.1M | -182.7M |
| Dividends paid | -70.5M | -72.8M | -75.7M | -82.5M | -91.7M | -103.8M | -115.2M | -328.4M | -240.2M | -258.1M |
| Share repurchases | -36.7M | 0 | 0 | -42M | -53.2M | 0 | 0 | — | — | — |
| Financing cash flow | 346.6M | 94.8M | -140.7M | -187.2M | -155.6M | 944.6M | -1.3B | 2.6B | -721M | -790.7M |
| Net change in cash | 411.5M | -470.5M | 238K | 69.3M | -86.7M | 1B | -683.3M | 295M | 100.1M | 4.8M |
| Free cash flow | 141.1M | 108.2M | 101.3M | 291.8M | 214.7M | 274.1M | 391.1M | 197.8M | 655.1M | 602.7M |
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 | 63.2M | 84.2M | 107.4M | 111M | 76M | 118.4M | 113.3M | 109.7M | 95.2M | 109.4M | 135.6M | 143.6M |
| Depreciation & amortization | 136.1M | 142.3M | 145.2M | 148.6M | 150.8M | 154.2M | 153.2M | 156.2M | 165.8M | 168.5M | 168.1M | 171.8M |
| Stock-based compensation | 14.9M | 15.9M | 15.1M | 20M | 10.1M | 17.2M | 15.6M | 26M | 22.8M | 1.6M | 15.6M | 17.9M |
| Change in working capital | -70.7M | 281.3M | -328.8M | 97.3M | 149.4M | 79.3M | -299M | 16.6M | 111.8M | 100M | -355.2M | -76M |
| Operating cash flow | 139.1M | 498.6M | -63.5M | 364.6M | 382.3M | 329.8M | -17.2M | 326.5M | 239.7M | 255.2M | 224.1M | 141.7M |
| Capital expenditure | -60.9M | -73.3M | -44.7M | -28.2M | -36.4M | -55.5M | -53.2M | — | — | — | — | — |
| Investing cash flow | -71.4M | -71M | -49.1M | -26.4M | -50.4M | -66.2M | -74.2M | -8.7M | -158.5M | 5.5M | -1.9M | -10.7M |
| Dividends paid | -57.7M | -57.8M | -57.8M | -58.1M | -62.1M | -62.2M | -62.1M | -62.3M | -67M | -66.7M | -66.5M | -66.3M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -66.9M | -56.9M | -213M | -161.3M | -174.8M | -171.9M | -49.3M | -383.8M | -103.8M | -250M | 21.1M | -225.3M |
| Net change in cash | 800K | 370.7M | -325.6M | 176.9M | 157.1M | 91.7M | -140.7M | -66M | -22.6M | 10.7M | 243.3M | -94.3M |
| Free cash flow | 57M | 228M | 51.2M | 280.8M | 221M | 102.1M | 74.8M | 208.2M | 158.5M | 161.2M | 144.8M | 37.1M |
| Feb 14, 2025 |
| $0.29 |
| Nov 27, 2024 | $0.29 |
| Aug 28, 2024 | $0.29 |
| May 29, 2024 | $0.27 |
| Feb 8, 2024 | $0.27 |
| Date | Ratio |
|---|---|
| Apr 28, 2008 | 3:1 |
| May 7, 2004 | 2:1 |