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 | $0.26 | $0.26 | 0.0% | — | $1.3B | — |
| Q1 26 | $0.13 | $0.14 | +7.7% | — | $1.3B | — |
| Q4 25 | $0.3 | $0.32 | +6.7% | — | $1.3B | — |
| Q3 25 | $0.43 | $0.43 | 0.0% | — | $1.4B | — |
| Q2 25 | $0.4 | $0.41 | +2.5% | — | $1.4B | — |
| Q1 25 | $0.36 | $0.17 | -52.8% | — | $1.4B | — |
| Q4 24 | $0.54 | $0.53 | -1.9% | — | $1.4B | — |
| Q3 24 | $0.62 | $0.64 | +3.2% | — | $1.5B | — |
| Q2 24 | $0.71 | $0.66 | -7.0% | — | $1.5B | — |
| Q1 24 | $0.6 | $0.61 | +1.7% | — | $1.5B | — |
| Q4 23 | $0.82 | $0.83 | +1.2% | — | $1.5B | — |
| Q3 23 | $0.81 | $0.9 | +11.1% | — | $1.6B | — |
| Q2 23 | $1.14 | $1 | -12.3% | — | $1.6B | — |
| Q1 23 | $1.13 | $1.14 | +0.9% | — | $1.7B | — |
| Q4 22 | $1.36 | $1.37 | +0.7% | — | $1.7B | — |
| Q3 22 | $1.63 | $1.53 | -6.1% | — | $1.8B | — |
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 | — | $1.33 | — | — | $5.4B | — |
| FY24 | — | $2.45 | — | — | $5.8B | — |
| FY23 | — | $3.9 | — | — | $6.4B | — |
| FY22 | — | $6.08 | — | — | $7.2B |
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 | $5.3B | $5.3B | $5.8B | $6.1B | $5.1B | $6.5B | $7.2B | $6.4B | $5.8B | $5.4B |
| YoY change | +3.05% | +0.31% | +10.1% | +4.73% | -15.9% | +26.5% | +12% | -11.7% | -9.33% | -7.2% |
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 | 5.3B | 5.3B | 5.8B | 6.1B | 5.1B | 6.5B | 7.2B | 6.4B | 5.8B | 5.4B |
| Cost of revenue | 3.1B | 3.1B | 3.4B | 3.5B | 3.1B | 3.8B | 4.1B | 3.8B | 3.5B | 3.4B |
| Gross profit | 2.2B | 2.2B | 2.4B | 2.5B | 2B | 2.7B | 3.1B | 2.6B | 2.2B | 2B |
| Gross margin | 41.2% | 41.1% | 41.6% | 41.6% | 39.4% | 41.7% | 42.7% | 40.3% | 38.8% | 37.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.6B | 1.6B | 1.8B | 2B | 1.7B | 2B | 2.1B | 2.1B | 2B | 1.9B |
| Operating expenses | 1.6B | 1.6B | 1.8B | 2B | 1.7B | 2B | 2.1B | 2.1B | 2B | 1.9B |
| Operating income | 553.2M | 515.7M | 598.7M | 565.5M | 345.4M | 742.5M | 975.1M | 464.6M | 241.5M | 76.5M |
| Operating margin | 10.5% | 9.79% | 10.3% | 9.31% | 6.76% | 11.5% | 13.5% | 7.27% | 4.17% | 1.42% |
| Non-operating income, net | — | — | -11.5M | 54.9M | 75.2M | 61.1M | -86.1M | 88M | 94.1M | 106.1M |
| Pretax income | 554.1M | 517.5M | 591.6M | 625.5M | 421.9M | 803.8M | 897M | 576.6M | 357.7M | 194.4M |
| Income tax | 210.7M | 226.9M | 157.3M | 171.1M | 115.6M | 205.2M | 239M | 165.4M | 106.1M | 61.4M |
| Net income | 343.4M | 290.6M | 434.3M | 454.4M | 306.3M | 598.6M | 657.9M | 411.1M | 251.6M | 133M |
| Net margin | 6.54% | 5.52% | 7.49% | 7.48% | 5.99% | 9.26% | 9.09% | 6.43% | 4.34% | 2.47% |
| EBITDA | 617.5M | 581.2M | 676.1M | 579.8M | 352.1M | 763.9M | 1.1B | 475.5M | 236.7M | 52M |
| EPS | 2.68 | 2.34 | 3.6 | 3.93 | 2.72 | 5.42 | 6.08 | 3.9 | 2.45 | 1.33 |
| Diluted EPS | 2.67 | 2.33 | 3.57 | 3.9 | 2.7 | 5.36 | 6.03 | 3.88 | 2.44 | 1.33 |
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 | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B |
| Cost of revenue | 922.9M | 888.7M | 913.1M | 895.8M | 893.3M | 846.3M | 852.9M | 860.3M | 850.2M | 812.8M | 820.3M | 862.3M |
| Gross profit | 640.9M | 584.2M | 562.8M | 576.7M | 571.7M | 536.1M | 499M | 509.5M | 504.2M | 489.6M | 479.9M | 474M |
| Gross margin | 41% | 39.7% | 38.1% | 39.2% | 39% | 38.8% | 36.9% | 37.2% | 37.2% | 37.6% | 36.9% | 35.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 496.7M | 516.7M | 521.6M | 500.8M | 510.8M | 471.3M | 460.2M | 507.9M | 490.6M | 467.1M | 443M | 536.3M |
| Operating expenses | 496.7M | 516.7M | 521.6M | 500.8M | 510.8M | 471.3M | 460.2M | 507.9M | 490.6M | 467.1M | 443M | 536.3M |
| Operating income | 143.5M | 66.8M | 40.9M | 75.5M | 60.6M | 64.5M | 38.9M | 1.5M | 13.6M | 22.5M | 36.9M | -62.3M |
| Operating margin | 9.18% | 4.53% | 2.77% | 5.13% | 4.13% | 4.66% | 2.88% | 0.11% | 1% | 1.72% | 2.84% | -4.66% |
| Non-operating income, net | -14.3M | 46.7M | 43.4M | 15.7M | 29.2M | 5.7M | -20.2M | 57.7M | 47.6M | 21M | -8.2M | 100.9M |
| Pretax income | 136.3M | 120.1M | 90.7M | 96.5M | 95.2M | 75.3M | 22.3M | 61.4M | 63.7M | 46.9M | 31.4M | 40.6M |
| Income tax | 40.8M | 32.8M | 27M | 28.3M | 29.7M | 21M | 4.9M | 20.5M | 20.8M | 15.2M | 17.7M | 14.3M |
| Net income | 95.5M | 87.3M | 63.7M | 68.2M | 65.5M | 54.3M | 17.4M | 41M | 42.9M | 31.8M | 13.8M | 26.3M |
| Net margin | 6.11% | 5.93% | 4.32% | 4.63% | 4.47% | 3.93% | 1.28% | 2.99% | 3.17% | 2.44% | 1.06% | 1.97% |
| EBITDA | 180.1M | 53.8M | 20M | 82M | 53.8M | 80.9M | 80.7M | -35M | -14.3M | 20.6M | 63.8M | -144.8M |
| EPS | 0.91 | 0.84 | 0.61 | 0.66 | 0.64 | 0.53 | 0.17 | 0.41 | 0.43 | 0.32 | 0.14 | 0.26 |
| Diluted EPS | 0.9 | 0.83 | 0.61 | 0.66 | 0.64 | 0.53 | 0.17 | 0.41 | 0.43 | 0.32 | 0.14 | 0.26 |
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 | 6.9B | 6.9B | 7.3B | 7B | 12.3B | 8B | 9.3B | 7.2B | 2.7B | 3.8B |
| Enterprise value | 6B | 6.6B | 6.6B | 7.3B | 6.8B | 12B | 7.6B | 8.8B | 6.9B | 2.5B | 3.6B |
| Shares outstanding | 128M | 124.2M | 120.5M | 115.7M | 112.7M | 110.5M | 108.2M | 105.5M | 102.7M | 100.1M | 100.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.2 | 23.7 | 15.9 | 16.1 | 23 | 20.6 | 12.1 | 22.6 | 28.8 | 20.4 | 31.5 |
| P/S | 1.19 | 1.31 | 1.19 | 1.2 | 1.38 | 1.91 | 1.1 | 1.45 | 1.25 | 0.51 | 0.7 |
| P/B | 5.75 | 6.24 | 6.48 | 6.39 | 5.84 | 8.92 | 5.09 | 5.84 | 5.25 | 2.13 | 2.96 |
| EV/EBITDA | 9.69 | 11.4 | 9.79 | 12.6 | 19.2 | 15.7 | 6.64 | 18.5 | 29.3 | 48.1 | 59.3 |
| EV/Sales | 1.14 | 1.25 | 1.14 | 1.2 | 1.33 | 1.85 | 1.05 | 1.37 | 1.2 | 0.46 | 0.69 |
| Earnings yield | 5.5% | 4.21% | 6.3% | 6.22% | 4.35% | 4.86% | 8.23% | 4.43% | 3.48% | 4.89% | 3.17% |
| FCF yield | 5.75% | 5.98% | 7.69% | 6.3% | 8% | 4.6% | 7.79% | 6.37% | 4.9% | 9.81% | 3.02% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.89 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.2% | 41.1% | 41.6% | 41.6% | 39.4% | 41.7% | 42.7% | 40.3% | 38.8% | 37.2% | 35.5% |
| Operating margin | 10.5% | 9.79% | 10.3% | 9.31% | 6.76% | 11.5% | 13.5% | 7.27% | 4.17% | 1.42% | -4.66% |
| Net margin | 6.54% | 5.52% | 7.49% | 7.48% | 5.99% | 9.26% | 9.09% | 6.43% | 4.34% | 2.47% | 2.17% |
| ROE | 31.6% | 26.3% | 40.8% | 39.7% | 25.4% | 43.3% | 41.9% | 25.9% | 18.3% | 10.4% | 9.11% |
| ROA | 19.3% | 15.6% | 22.8% | 19.7% | 12% | 20.3% | 22.2% | 13.7% | 8.81% | 4.66% | 0.23% |
| ROIC | 41.4% | 35.7% | 55.8% | 35.8% | 26.9% | 53.8% | 62.3% | 30.2% | 15.8% | 4.95% | 0.6% |
| Return on tangible assets | 25.4% | 20.2% | 29.4% | 24.1% | 14.6% | 23.9% | 26.5% | 16.3% | 10.6% | 5.66% | 4.88% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.89 | 1.91 | 1.8 | 1.73 | 1.76 | 1.67 | 1.88 | 1.86 | 1.66 | 1.53 | 1.47 |
| Quick ratio | 1.89 | 1.91 | 1.8 | 1.73 | 1.76 | 1.67 | 1.88 | 1.86 | 1.66 | 1.53 | 1.47 |
| Debt / equity | 0 | 0 | 0 | 0.24 | 0.25 | 0.19 | 0.15 | 0.15 | 0.17 | 0.19 | 0.2 |
| Debt / assets | 0 | 0 | 0 | 0.12 | 0.12 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.08 |
| Net debt / EBITDA | -0.42 | -0.51 | -0.41 | 0.01 | -0.77 | -0.46 | -0.37 | -1.03 | -1.28 | -4.21 | 1.12 |
| Effective tax rate | 38% | 43.9% | 26.6% | 27.4% | 27.4% | 25.5% | 26.6% | 28.7% | 29.7% | 31.6% | 37.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 41 | 42.4 | 48.1 | 52.5 | 45.3 | 58.5 | 66.9 | 60.6 | 56.5 | 53.7 | 53.1 |
| EPS (basic) | 2.68 | 2.34 | 3.6 | 3.93 | 2.72 | 5.42 | 6.08 | 3.9 | 2.45 | 1.33 | 1.33 |
| EPS (diluted) | 2.67 | 2.33 | 3.57 | 3.9 | 2.7 | 5.36 | 6.03 | 3.88 | 2.44 | 1.33 | 1.15 |
| Book value per share | 8.49 | 8.9 | 8.82 | 9.89 | 10.7 | 12.5 | 14.5 | 15.1 | 13.4 | 12.7 | 12.2 |
| FCF per share | 2.81 | 3.32 | 4.4 | 3.98 | 5 | 5.13 | 5.75 | 5.6 | 3.45 | 2.67 | 2.14 |
| Cash per share | 2.03 | 2.37 | 2.3 | 2.34 | 5.1 | 5.6 | 6.09 | 6.93 | 5.24 | 4.64 | 3.23 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.53 | 0.41 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 0.99% | 0.78% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 16.6% | 16.1% |
| Payout ratio | 33.2% | 41.6% | 31.4% | 32% | 50.9% | 28.5% | 28.8% | 50.1% | 87.6% | 179.1% | 205.2% |
| Dividend yield | 1.83% | 1.75% | 1.98% | 1.99% | 2.21% | 1.38% | 2.37% | 2.22% | 3.05% | 8.76% | 6.42% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 25, 2026 | $0.59 |
| May 22, 2026 | $0.59 |
| Feb 25, 2026 | $0.59 |
| — |
| FY21 | — | $5.42 | — | — | $6.5B | — |
| FY20 | — | $2.72 | — | — | $5.1B | — |
| FY19 | — | $3.93 | — | — | $6.1B | — |
| FY18 | — | $3.6 | — | — | $5.8B | — |
| FY17 | — | $2.34 | — | — | $5.3B | — |
| FY16 | — | $2.68 | — | — | $5.3B | — |
| 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 | $1.6B | $1.5B | $1.5B | $1.5B | $1.5B | $1.4B | $1.4B | $1.4B | $1.4B | $1.3B | $1.3B | $1.3B |
| YoY change | -14.7% | -14.7% | -14% | -10.2% | -6.32% | -6.15% | -8.4% | -6.98% | -7.54% | -5.79% | -3.83% | -2.44% |
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 | 260.2M | 294.8M | 276.6M | 270.5M | 574.4M | 619M | 658.6M | 731.7M | 537.6M | 464.4M |
| Receivables | 703.2M | 732.4M | 794.4M | 832.8M | 714.2M | 984.7M | 1B | 860.9M | 772.3M | 748.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 1.3B | 1.4B | 1.5B | 1.6B | 1.8B | 2.3B | 2.3B | 2.3B | 2.1B | 2.1B |
| Property, plant & equipment | 161.5M | 144.9M | 135.5M | 369.4M | 372.5M | 322.2M | 311.7M | 318.1M | 317.9M | 331.9M |
| Goodwill & intangibles | 426.9M | 431.7M | 426.2M | 424.2M | 457.3M | 452.4M | 486.3M | 480.8M | 476.8M | 506.6M |
| Total assets | 1.8B | 1.9B | 1.9B | 2.3B | 2.6B | 3B | 3B | 3B | 2.9B | 2.9B |
| Accounts payable | 135.5M | 126.9M | 168M | 123.8M | 130.8M | 183.8M | 168.2M | 156.7M | 167M | 159.4M |
| Short-term debt | 167K | 183K | 200K | 71.6M | 78.8M | 83.8M | 86.1M | 80.5M | 64.6M | 69.8M |
| Total current liabilities | 679.9M | 747.9M | 819.5M | 940.7M | 1B | 1.4B | 1.2B | 1.2B | 1.3B | 1.4B |
| Long-term debt | 840K | 657K | 457K | 202.2M | 223.9M | 181.3M | 151.8M | 161.4M | 168.9M | 175.7M |
| Total liabilities | 691.4M | 762.2M | 839.9M | 1.2B | 1.4B | 1.6B | 1.4B | 1.4B | 1.5B | 1.6B |
| Shareholders' equity | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.4B | 1.6B | 1.6B | 1.4B | 1.3B |
| Total debt | 1M | 840K | 657K | 273.8M | 302.7M | 265.1M | 237.9M | 241.9M | 233.5M | 245.5M |
| Net debt | -259.2M | -293.9M | -275.9M | 3.3M | -271.7M | -353.9M | -420.8M | -489.8M | -304.1M | -218.9M |
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 | 729.5M | 731.7M | 540.9M | 547.4M | 570.5M | 537.6M | 342.5M | 380.5M | 365.3M | 464.4M | 278.4M | 324.7M |
| Receivables | 941.1M | 860.9M | 861.5M | 893.5M | 885.4M | 772.3M | 786.6M | 826.9M | 838M | 748.5M | 776.4M | 821.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.3B | 2.3B | 2.2B | 2.2B | 2.3B | 2.1B | 2B | 2.1B | 2.1B | 2.1B | 2B | 2.1B |
| Property, plant & equipment | 291.3M | 318.1M | 315.6M | 313.8M | 324.6M | 317.9M | 328.1M | 332.7M | 328.6M | 331.9M | 336.3M | 324.3M |
| Goodwill & intangibles | 481.5M | 480.8M | 479.7M | 478.9M | 479M | 476.8M | 476.5M | 508.1M | 507.2M | 506.6M | 505.3M | 504.3M |
| Total assets | 3B | 3B | 2.9B | 2.9B | 3B | 2.9B | 2.7B | 2.8B | 2.8B | 2.9B | 2.7B | 2.9B |
| Accounts payable | 143.2M | 156.7M | 145.3M | 159M | 161.4M | 167M | 144.6M | 149.8M | 151.4M | 159.4M | 145.7M | 171.7M |
| Short-term debt | 80.7M | 80.5M | 75.7M | 70.9M | 65.9M | 64.6M | 67.3M | 69.3M | 69.7M | 69.8M | 69.2M | 66.5M |
| Total current liabilities | 1.3B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B | 1.4B | 1.4B | 1.3B | 1.5B |
| Long-term debt | 134.7M | 161.4M | 165.3M | 168M | 173M | 168.9M | 175.4M | 174.4M | 171M | 175.7M | 182.8M | 174.3M |
| Total liabilities | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.4B | 1.5B | 1.6B | 1.6B | 1.5B | 1.7B |
| Shareholders' equity | 1.6B | 1.6B | 1.5B | 1.5B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B |
| Total debt | 215.4M | 241.9M | 241M | 238.9M | 239M | 233.5M | 242.6M | 243.6M | 240.8M | 245.5M | 252M | 240.8M |
| Net debt | -514.1M | -489.8M | -300M | -308.4M | -331.5M | -304.1M | -99.8M | -136.9M | -124.5M | -218.9M | -26.4M | -83.9M |
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 | 343.4M | 290.6M | 434.3M | 454.4M | 306.3M | 598.6M | 657.9M | 411.1M | 251.6M | 133M |
| Depreciation & amortization | 64.3M | 65.5M | 65.9M | 69.2M | 81.9M | 82.5M | 78M | 99M | 89.3M | 81.6M |
| Stock-based compensation | 42.7M | 42.2M | 45M | 48.3M | 52.5M | 55.9M | 57.7M | 61.1M | 63.4M | 59.4M |
| Change in working capital | -5.6M | -34.2M | -35.3M | 16.3M | 145.4M | -156.2M | -132.4M | 232.3M | 173.5M | 130.6M |
| Operating cash flow | 443M | 408.1M | 494M | 548.5M | 539.8M | 528.4M | 631.7M | 752.1M | 530.8M | 320M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -53.2M |
| Investing cash flow | -29.3M | -74.3M | -92M | -85.3M | 101.5M | -51M | -55.5M | -66.4M | -30.8M | -85.7M |
| Dividends paid | -114.2M | -121M | -136.4M | -145.6M | -155.9M | -170.6M | -189.3M | -205.9M | -220.4M | -238.2M |
| Share repurchases | -176M | -231.7M | -353.5M | -277.5M | -159.2M | -287.7M | -319.9M | -254.6M | -276M | -92.1M |
| Financing cash flow | -288.5M | -352.9M | -490.1M | -423.4M | -315.3M | -458.6M | -509.2M | -460.5M | -496.4M | -330.3M |
| Net change in cash | 125.2M | -19.1M | -88.1M | 39.8M | 326M | 18.9M | 67M | 225.2M | 3.5M | -96.1M |
| Free cash flow | 359.1M | 412.2M | 529.8M | 460.2M | 563.2M | 566.5M | 622.6M | 591M | 354.2M | 266.8M |
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 | 95.5M | 87.3M | 63.7M | 68.2M | 65.5M | 54.3M | 17.4M | 41M | 42.9M | 31.8M | 13.8M | 26.3M |
| Depreciation & amortization | 22.3M | 33.6M | 22.5M | 22.2M | 22.4M | 22.2M | 21.6M | 21.1M | 19.8M | 19.1M | 18.7M | 18.3M |
| Stock-based compensation | 15.2M | 15M | 16.8M | 15.6M | 15.7M | 15.3M | 16.7M | 14.5M | 13.9M | 14.3M | 11.3M | 12.5M |
| Change in working capital | 11.7M | 145.3M | -2.5M | 13.9M | 57M | 105.1M | -91.5M | 44.9M | 45.1M | 132.1M | -105.3M | 83.8M |
| Operating cash flow | 131.1M | 267.2M | 98.6M | 102M | 147.7M | 182.4M | -38M | 112M | 77.4M | 182.5M | -112.3M | 108.7M |
| Capital expenditure | — | — | — | — | — | — | — | — | -13.8M | -11.7M | -8.5M | -7.2M |
| Investing cash flow | 1.8M | -9.4M | -10.3M | -3M | -2.8M | -14.7M | -20.3M | 9.3M | -13.9M | -23.1M | -3.3M | -1.9M |
| Dividends paid | -50.6M | -50.7M | -57.5M | -54.7M | -54M | -54.1M | -61.3M | -59.4M | -58.9M | -58.7M | -61.7M | -59.1M |
| Share repurchases | -94.2M | -55.7M | -85.9M | -60.3M | -49.4M | -80.5M | -49.9M | -21.1M | -21.1M | -24K | -6.1M | -618K |
| Financing cash flow | -144.8M | -106.4M | -143.4M | -115M | -103.4M | -134.6M | -111.2M | -80.4M | -80M | -58.7M | -67.8M | -59.7M |
| Net change in cash | -11.9M | 151.4M | -55M | -16.1M | 41.6M | 33.1M | -169.6M | 40.8M | -16.4M | 100.8M | -183.5M | 47.1M |
| Free cash flow | 160.6M | 102.9M | -27.7M | 129.6M | 111.8M | 140.5M | -71.7M | 104.2M | 63.6M | 170.8M | -120.8M | 101.5M |
| Nov 25, 2025 |
| $0.59 |
| Aug 25, 2025 | $0.59 |
| May 23, 2025 | $0.59 |
| Feb 25, 2025 | $0.59 |
| Nov 25, 2024 | $0.53 |
| Date | Ratio |
|---|---|
| Jun 13, 2000 | 2:1 |
| Sep 29, 1997 | 3:2 |
| Jun 10, 1996 | 2:1 |
| Aug 29, 1994 | 2:1 |
| Mar 18, 1988 | 3:2 |
| Jul 6, 1987 | 2:1 |
| May 22, 1984 | 2:1 |
| Aug 16, 1983 | 2:1 |