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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $2.89 | $2.95 | +2.1% | — | $1.5B | — |
| Q3 26 | $2.8 | $2.86 | +2.1% | — | $1.4B | — |
| Q2 26 | $2.72 | $2.81 | +3.3% | — | $1.4B | — |
| Q1 26 | $2.48 | $2.55 | +2.8% | — | — | — |
| Q4 25 | $2.36 | $2.37 | +0.4% | — | — | — |
| Q3 25 | $2.31 | $2.43 | +5.2% | — | — | — |
| Q2 25 | $2.04 | $2.2 | +7.8% | — | — | — |
| Q1 25 | $2.07 | $2.08 | +0.5% | — | — | — |
| Q4 24 | $1.91 | $2.13 | +11.5% | — | — | — |
| Q3 24 | $1.78 | $1.88 | +5.6% | — | — | — |
| Q2 24 | $1.62 | $1.64 | +1.2% | — | — | — |
| Q1 24 | $1.69 | $1.6 | -5.3% | — | — | — |
| Q4 23 | $1.59 | $1.68 | +5.7% | — | — | — |
| Q3 23 | $1.62 | $1.66 | +2.5% | — | — | — |
| Q2 23 | $1.52 | $1.51 | -0.7% | — | — | — |
| Q1 23 | $1.45 | $1.49 | +2.8% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | — | — | — | $5.7B | — |
| FY25 | — | — | — | — | $5.1B | — |
| FY24 | — | $6.94 | — | — | $4.7B | — |
| FY23 | — | $6.12 | — | — | $4.2B | — |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B | $2.3B | $2.6B | $3B | $3.2B | $3.6B | $4.2B | $4.7B | $5.1B | $5.7B |
| YoY change | +12.4% | +13.2% | +11.4% | +13.4% | +8.11% | +11.9% | +18% | +10.9% | +9.84% | +9.85% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.1B | 2.3B | 2.6B | 3B | 3.2B | 3.6B | 4.2B | 4.7B | 5.1B | 5.7B |
| Cost of revenue | 894.5M | 1B | 1.1B | 1.2B | 1.4B | 1.6B | 1.9B | 2B | 2.1B | 2.2B |
| Gross profit | 1.2B | 1.3B | 1.5B | 1.7B | 1.8B | 2B | 2.4B | 2.7B | 3.1B | 3.5B |
| Gross margin | 56.7% | 57% | 57.3% | 58.1% | 57.5% | 56.6% | 55.8% | 56.7% | 59.4% | 61.1% |
| Research & development | 144.5M | 155.1M | 180.7M | 201.9M | 225.3M | 253.6M | 287.6M | 307.5M | 331.3M | 378.3M |
| Selling, general & administrative | 554M | 600.4M | 645M | 676.7M | 670.4M | 737.5M | 874M | 917.1M | 991M | 1.1B |
| Operating expenses | 698.4M | 755.5M | 825.7M | 878.6M | 895.7M | 991.1M | 1.2B | 1.2B | 1.3B | 1.5B |
| Operating income | 456.7M | 560.3M | 636M | 809.1M | 912.4M | 1B | 1.2B | 1.4B | 1.7B | 1.9B |
| Operating margin | 22.1% | 23.9% | 24.4% | 27.4% | 28.5% | 28% | 27.3% | 29.5% | 32.8% | 33.8% |
| Non-operating income, net | -26.8M | -27M | -83.3M | -36.6M | -5.1M | -19.4M | -3M | -73.6M | -13.9M | -39M |
| Pretax income | 418.7M | 521.3M | 518.8M | 733.1M | 883.7M | 960.5M | 1.1B | 1.3B | 1.7B | 1.9B |
| Income tax | 76.5M | 205.7M | 114.3M | 111.4M | 409.2M | 181M | 204.1M | 243.8M | 276.8M | 396.1M |
| Net income | 342.3M | 315.6M | 404.6M | 621.7M | 474.5M | 779.4M | 897.6M | 1B | 1.4B | 1.5B |
| Net margin | 16.6% | 13.5% | 15.5% | 21% | 14.8% | 21.8% | 21.3% | 21.8% | 27.2% | 26.9% |
| EBITDA | 599.8M | 698.7M | 775.8M | 989.8M | 1.1B | 1.2B | 1.3B | 1.6B | 1.9B | 2.2B |
| EPS | 2.42 | 2.21 | 2.83 | 4.31 | 3.27 | 5.34 | 6.12 | 6.94 | — | — |
| Diluted EPS | 2.4 | 2.19 | 2.8 | 4.27 | 3.24 | 5.3 | 6.09 | 6.92 | — | — |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.5B |
| Cost of revenue | 502.3M | 515.9M | 504.2M | 507.7M | 507.3M | 530.8M | 525.3M | 527.9M | 514.8M | 544.1M | 540.4M | 602.4M |
| Gross profit | 600.1M | 646.9M | 692.8M | 715.5M | 717.2M | 751.3M | 766.4M | 820.1M | 820.8M | 878.7M | 891M | 861.2M |
| Gross margin | 54.4% | 55.6% | 57.9% | 58.5% | 58.6% | 58.6% | 59.3% | 60.8% | 61.5% | 61.8% | 62.2% | 58.8% |
| Research & development | 75.7M | 73.9M | 77.1M | 80.9M | 79.5M | 81.4M | 83.9M | 86.4M | 87.3M | 91M | 94.3M | 105.7M |
| Selling, general & administrative | 222.9M | 222.2M | 229.9M | 242.2M | 239M | 241.6M | 245.3M | 265.1M | 259.2M | 278.4M | 285.7M | 296.3M |
| Operating expenses | 298.6M | 296M | 307M | 323M | 318.5M | 323M | 329.2M | 351.6M | 346.5M | 369.4M | 379.9M | 402M |
| Operating income | 289M | 339.3M | 374.6M | 381.2M | 387.3M | 417.2M | 426.3M | 456.6M | 462.3M | 497.6M | 499.8M | 448.7M |
| Operating margin | 26.2% | 29.2% | 31.3% | 31.2% | 31.6% | 32.5% | 33% | 33.9% | 34.6% | 35% | 34.9% | 30.7% |
| Non-operating income, net | -1.8M | -66.1M | 11.9M | -17.6M | -2.2M | 1.9M | -9.4M | -4.3M | -24.3M | -9.4M | -9.8M | 4.6M |
| Pretax income | 272.2M | 259.5M | 375.4M | 357.7M | 383.5M | 418.3M | 417.7M | 458.1M | 446.8M | 496.1M | 502.3M | 474.2M |
| Income tax | 52.8M | 50.7M | 74.9M | 65.5M | 72.1M | 73.7M | 52.7M | 78.3M | 98.3M | 103.6M | 103.6M | 90.7M |
| Net income | 219.4M | 208.8M | 300.5M | 292.2M | 311.4M | 344.6M | 365M | 379.7M | 348.5M | 392.6M | 398.7M | 383.4M |
| Net margin | 19.9% | 18% | 25.1% | 23.9% | 25.4% | 26.9% | 28.3% | 28.2% | 26.1% | 27.6% | 27.9% | 26.2% |
| EBITDA | 343M | 456.9M | 429.2M | 362.4M | 441M | 473.1M | 478.2M | 532.9M | 535.8M | 565.9M | 568.8M | 503.8M |
| EPS | 1.49 | 1.42 | 2.04 | 1.99 | 2.12 | 2.35 | 2.49 | 2.59 | 2.38 | 2.69 | 2.74 | 2.65 |
| Diluted EPS | 1.49 | 1.42 | 2.04 | 1.98 | 2.11 | 2.34 | 2.48 | 2.58 | 2.37 | 2.68 | 2.74 | 2.64 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 11B | 14.8B | 17.5B | 27.7B | 35.8B | 30.6B | 32.1B | 28.1B | — | — | 32B |
| Enterprise value | 11.3B | 14.9B | 18.6B | 28.5B | 36.3B | 31.3B | 33.4B | 28.8B | — | — | 31.4B |
| Shares outstanding | 141.4M | 142.8M | 143.1M | 144.3M | 145.3M | 146.1M | 146.8M | 147M | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 32.2 | 46.9 | 43.2 | 44.6 | 75.5 | 39.3 | 35.7 | 27.6 | — | — | 21.1 |
| P/S | 5.33 | 6.32 | 6.7 | 9.37 | 11.2 | 8.56 | 7.59 | 6.01 | — | — | 5.62 |
| P/B | 5.62 | 7.18 | 8.43 | 11.1 | 12.4 | 9.11 | 7.76 | 5.79 | — | — | 4.82 |
| EV/EBITDA | 18.8 | 21.3 | 24 | 28.8 | 32.6 | 26.3 | 25 | 18.1 | — | — | 15 |
| EV/Sales | 5.45 | 6.36 | 7.13 | 9.65 | 11.4 | 8.74 | 7.91 | 6.14 | — | — | 5.55 |
| Earnings yield | 3.11% | 2.13% | 2.32% | 2.24% | 1.32% | 2.55% | 2.8% | 3.63% | — | — | 4.74% |
| FCF yield | 3.11% | 2.93% | 2.19% | 2.51% | 1.73% | 0.64% | 1.74% | 4.57% | — | — | 2.93% |
| PEG | — | — | — | — | — | — | — | — | — | — | 9.11 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.7% | 57% | 57.3% | 58.1% | 57.5% | 56.6% | 55.8% | 56.7% | 59.4% | 61.1% | 58.8% |
| Operating margin | 22.1% | 23.9% | 24.4% | 27.4% | 28.5% | 28% | 27.3% | 29.5% | 32.8% | 33.8% | 30.9% |
| Net margin | 16.6% | 13.5% | 15.5% | 21% | 14.8% | 21.8% | 21.3% | 21.8% | 27.2% | 26.9% | 26.9% |
| ROE | 17.5% | 15.3% | 19.5% | 24.9% | 16.4% | 23.2% | 21.7% | 21% | 23.5% | 23.1% | 24.3% |
| ROA | 9.87% | 10.3% | 9.85% | 13.6% | 10% | 15.3% | 13.3% | 14.9% | 17.1% | 17% | 14% |
| ROIC | 16.8% | 15.8% | 15.5% | 20.6% | 14.5% | 20.3% | 17.1% | 20.3% | 25.1% | 25.5% | 25.5% |
| Return on tangible assets | 42% | 63.7% | -62.3% | -693.8% | 544.4% | 146.8% | 843.3% | 471.6% | 121.7% | 68% | 68% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.57 | 2.08 | 2.06 | 2.53 | 1.73 | 2.8 | 3.12 | 2.59 | 3.44 | 3.1 | 3.1 |
| Quick ratio | 3.82 | 1.56 | 1.43 | 1.84 | 1.23 | 1.72 | 1.81 | 1.69 | 2.53 | 2.42 | 2.42 |
| Debt / equity | 0.55 | 0.14 | 0.61 | 0.52 | 0.28 | 0.27 | 0.38 | 0.18 | 0.14 | 0.13 | 0.13 |
| Debt / assets | 0.31 | 0.09 | 0.31 | 0.28 | 0.17 | 0.18 | 0.23 | 0.13 | 0.1 | 0.09 | 0.09 |
| Net debt / EBITDA | 0.43 | 0.13 | 1.45 | 0.84 | 0.45 | 0.54 | 1.01 | 0.4 | -0.19 | -0.3 | -0.3 |
| Interest coverage | 16.2 | 19.8 | 15.4 | 20 | 38 | 44 | 24.3 | 28.7 | — | — | — |
| Effective tax rate | 18.3% | 39.5% | 22% | 15.2% | 46.3% | 18.8% | 18.5% | 19.3% | 16.5% | 20.6% | 20.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.6 | 16.4 | 18.2 | 20.5 | 22 | 24.5 | 28.8 | 31.9 | — | — | 38.8 |
| EPS (basic) | 2.42 | 2.21 | 2.83 | 4.31 | 3.27 | 5.34 | 6.12 | 6.94 | — | — | — |
| EPS (diluted) | 2.4 | 2.19 | 2.8 | 4.27 | 3.24 | 5.3 | 6.09 | 6.92 | — | — | 10.4 |
| Book value per share | 13.9 | 14.4 | 14.5 | 17.3 | 19.9 | 23 | 28.1 | 33.1 | — | — | 45.7 |
| FCF per share | 2.42 | 3.04 | 2.67 | 4.82 | 4.27 | 1.34 | 3.81 | 8.75 | — | — | 11.2 |
| Cash per share | 5.81 | 1.32 | 1.03 | 3.21 | 2.03 | 1.87 | 1.55 | 1.62 | — | — | 10.2 |
| Capex per share | 0.44 | 0.44 | 0.48 | 0.66 | 0.71 | 0.92 | 0.82 | 0.68 | — | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.01% | 2.67% | 2.64% | 3.22% | 3.21% | 3.77% | 2.83% | 2.12% | — | — | — |
| Capex / operating cash flow | 14.4% | 9.57% | 14.4% | 11.6% | 12.9% | 27% | 15% | 7.16% | — | — | — |
| Payout ratio | 54.4% | 63.2% | 52.3% | 36.2% | 47.8% | 31.5% | 28.8% | 27.7% | 22.2% | 23% | 23% |
| Dividend yield | 1.69% | 1.35% | 1.21% | 0.81% | 0.63% | 0.8% | 0.81% | 1% | — | — | 1.19% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 20, 2026 | $0.66 |
| May 14, 2026 | $0.60 |
| Feb 12, 2026 | $0.60 |
| Nov 13, 2025 | $0.60 |
| FY22 | — | $5.34 | — | — | $3.6B | — |
| FY21 | — | $3.27 | — | — | $3.2B | — |
| FY20 | — | $4.31 | — | — | $3B | — |
| FY19 | — | $2.83 | — | — | $2.6B | — |
| FY18 | — | $2.21 | — | — | $2.3B | — |
| FY17 | — | $2.42 | — | — | $2.1B | — |
| Period | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B | $1.2B | $1.2B | $1.2B | $1.2B | $1.3B | $1.3B | $1.3B | $1.3B | $1.4B | $1.4B | $1.5B |
| YoY change | +16% | +12.5% | +7.17% | +9.01% | +11.1% | +10.3% | +7.92% | +10.2% | +9.07% | +11% | +10.8% | +8.58% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 821.9M | 188.7M | 147.1M | 463.2M | 295.3M | 273.7M | 227.9M | 238.4M | 1.2B | 1.5B |
| Receivables | 450.5M | 483.7M | 528.5M | 474.6M | 614.3M | 576M | 704.9M | 837.3M | 939.5M | 1B |
| Inventory | 268.3M | 268.7M | 349.6M | 416.9M | 457M | 743.9M | 998M | 822.3M | 927.7M | 945.8M |
| Total current assets | 1.6B | 1.1B | 1.1B | 1.5B | 1.6B | 1.9B | 2.4B | 2.4B | 3.5B | 4.3B |
| Property, plant & equipment | 160.4M | 157.4M | 164.4M | 307.8M | 352.7M | 401M | 434.8M | 468.1M | 487.7M | 499M |
| Goodwill & intangibles | 2.7B | 2.6B | 4.8B | 4.7B | 4.6B | 4.6B | 6.6B | 6.7B | 7B | 6.7B |
| Total assets | 3.5B | 3.1B | 4.1B | 4.6B | 4.7B | 5.1B | 6.8B | 6.9B | 8.2B | 9B |
| Accounts payable | 92.8M | 92.7M | 115.7M | 135.8M | 138M | 159.2M | 150.8M | 237.7M | 278.2M | 308.9M |
| Short-term debt | — | 11.5M | 12M | 33.3M | 35.6M | 31.8M | 31.8M | 35.2M | 40.4M | 289.1M |
| Total current liabilities | 360.1M | 511.2M | 556M | 602.8M | 911.8M | 689.3M | 758.5M | 910.7M | 1B | 1.4B |
| Long-term debt | 1.1B | 270M | 1.3B | 1.3B | 758.1M | 885.8M | 1.5B | 838.8M | 811.4M | 536.8M |
| Total liabilities | 1.5B | 1B | 2B | 2.1B | 1.8B | 1.7B | 2.6B | 2B | 2.2B | 2.4B |
| Shareholders' equity | 2B | 2.1B | 2.1B | 2.5B | 2.9B | 3.4B | 4.1B | 4.9B | 6B | 6.6B |
| Total debt | 1.1B | 281.5M | 1.3B | 1.3B | 793.7M | 917.5M | 1.6B | 873.9M | 851.8M | 825.9M |
| Net debt | 256.7M | 92.8M | 1.1B | 836.1M | 498.4M | 643.8M | 1.4B | 635.6M | -357.6M | -643.3M |
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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 209.1M | 210.2M | 237.9M | 238.4M | 426.4M | 521.9M | 932.7M | 1.2B | 1.4B | 1.4B | 1.7B | 1.5B |
| Receivables | 692.4M | 729.7M | 779.3M | 837.3M | 811.2M | 859.9M | 907.8M | 939.5M | 907.3M | 985.6M | 998.8M | 1B |
| Inventory | 958.2M | 933.2M | 829.5M | 822.3M | 918M | 882.1M | 862.6M | 927.7M | 945.8M | 922M | 911.9M | 945.8M |
| Total current assets | 2.3B | 2.4B | 2.4B | 2.4B | 2.6B | 2.8B | 3.2B | 3.5B | 3.6B | 3.8B | 4.1B | 4.3B |
| Property, plant & equipment | 657.4M | 705.2M | 686.8M | 468.1M | 717.3M | 671.2M | 687.9M | 487.7M | 725.6M | 730.2M | 728.6M | 499M |
| Goodwill & intangibles | 6.8B | 6.8B | 6.7B | 6.7B | 6.7B | 6.5B | 6.6B | 7B | 7B | 6.9B | 6.9B | 6.7B |
| Total assets | 6.7B | 6.9B | 6.8B | 6.9B | 7.2B | 7.1B | 7.6B | 8.2B | 8.3B | 8.5B | 8.8B | 9B |
| Accounts payable | 177M | 202.4M | 177.4M | 237.7M | 249.3M | 220.3M | 222.6M | 278.2M | 266.8M | 250.4M | 273.3M | 308.9M |
| Short-term debt | 31.7M | 34M | 34.1M | 35.2M | 38.2M | 37.7M | 38.7M | 40.4M | 289.9M | 289.7M | 289.2M | 289.1M |
| Total current liabilities | 770.8M | 764.1M | 773M | 910.7M | 904.1M | 852M | 940.5M | 1B | 1.3B | 1.2B | 1.4B | 1.4B |
| Long-term debt | 1.5B | 1.4B | 1.1B | 838.8M | 812.1M | 802M | 801.1M | 811.4M | 556.5M | 558.1M | 554M | 536.8M |
| Total liabilities | 2.5B | 2.4B | 2.2B | 2B | 2B | 1.9B | 2B | 2.2B | 2.2B | 2.2B | 2.3B | 2.4B |
| Shareholders' equity | 4.3B | 4.5B | 4.6B | 4.9B | 5.2B | 5.3B | 5.5B | 6B | 6.1B | 6.3B | 6.5B | 6.6B |
| Total debt | 1.5B | 1.4B | 1.2B | 873.9M | 850.2M | 839.7M | 839.8M | 851.8M | 846.4M | 847.7M | 843.2M | 825.9M |
| Net debt | 1.3B | 1.2B | 929.5M | 635.6M | 423.9M | 317.8M | -92.9M | -357.6M | -537.5M | -569.3M | -817.3M | -643.3M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 342.3M | 315.6M | 404.6M | 621.7M | 474.5M | 779.4M | 897.6M | 1B | 1.4B | 1.5B |
| Depreciation & amortization | 112.2M | 120M | 150.8M | 181.4M | 191.5M | 193.8M | 197.6M | 216.2M | 235.8M | 244.2M |
| Stock-based compensation | 45.9M | 48.4M | 52.1M | 57.6M | 63.9M | 65.3M | 71.1M | 80.2M | 91.7M | 104.3M |
| Change in working capital | -70.6M | 169.8M | -129.5M | -38.9M | 59.6M | -540M | -355.3M | 37.9M | -156.8M | -106.7M |
| Operating cash flow | 431.4M | 654.2M | 477.7M | 821.7M | 798.2M | 498.6M | 799.9M | 1.4B | 1.8B | 1.8B |
| Capital expenditure | -62.2M | -62.6M | -68.7M | -95.3M | -102.7M | -134.8M | -119.7M | -99.5M | — | — |
| Investing cash flow | -72.6M | -92.9M | -1.1B | -169.3M | -144.3M | -208.7M | -1.1B | -254.4M | -99.4M | -368M |
| Dividends paid | -186.3M | -199.5M | -211.7M | -225.1M | -226.7M | -245.3M | -258.3M | -282.3M | -310.9M | -349.7M |
| Share repurchases | 0 | -53.8M | -22.8M | 0 | 0 | 0 | 0 | -150M | -300M | -700M |
| Financing cash flow | -262.9M | -1B | 580.6M | -317.3M | -764.6M | -128.4M | 422.9M | -1.1B | -606.3M | -1B |
| Net change in cash | 95.9M | -465.5M | -8.7M | 335.1M | -110.8M | 161.5M | 77.2M | 14.8M | 1B | 430.8M |
| Free cash flow | 342.6M | 433.6M | 381.7M | 696.3M | 619.9M | 195.1M | 559.3M | 1.3B | 1.7B | 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 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 219.4M | 208.8M | 300.5M | 292.2M | 311.4M | 344.6M | 365M | 379.7M | 348.5M | 392.6M | 398.7M | 383.4M |
| Depreciation & amortization | 53.4M | 53.4M | 54.6M | 54.8M | 53.7M | 55.9M | 51.9M | 74.3M | 57.7M | 62.3M | 69M | 55.1M |
| Stock-based compensation | 18.5M | 19.8M | 20.4M | 21.4M | 20.2M | 22.6M | 24.1M | 24.8M | 21.2M | 28.9M | 26.8M | 27.5M |
| Change in working capital | 33.4M | 23.4M | 29.7M | -48.6M | -33.8M | -75.5M | -10.2M | -37.3M | 15.3M | -46.6M | -4.4M | -71.1M |
| Operating cash flow | 324.8M | 305.4M | 405.3M | 319.8M | 351.4M | 347.7M | 430.9M | 538.8M | 457.3M | 339.7M | 554.1M | 454.6M |
| Capital expenditure | -30M | -23.4M | -21.2M | -24.9M | -17.8M | -20.6M | -20.8M | — | — | — | — | — |
| Investing cash flow | -138.1M | -39.9M | -31.2M | -45.1M | 3.9M | -33.9M | -28.8M | -99.9M | -6.8M | -16.4M | -18.4M | -326.4M |
| Dividends paid | -70.6M | -70.7M | -70.5M | -70.6M | -77.9M | -77.7M | -77.7M | -77.6M | -87.8M | -87.6M | -87.2M | -87.1M |
| Share repurchases | 0 | -50M | -50M | -50M | -50M | -75M | -75M | -100M | -150M | -175M | -175M | -200M |
| Financing cash flow | -151.1M | -239M | -335.9M | -393.3M | -150.8M | -147.5M | -144.1M | -163.9M | -230.3M | -258.3M | -255.2M | -263.2M |
| Net change in cash | 35.5M | 26.5M | 38.1M | -118.6M | 204.5M | 166.3M | 258M | 274.9M | 220.2M | 65M | 280.5M | -134.9M |
| Free cash flow | 245.4M | 248.3M | 378.9M | 413.8M | 305.9M | 285.2M | 554.9M | 505M | 411.5M | 305.2M | 514.5M | 397.4M |
| Aug 14, 2025 | $0.60 |
| May 8, 2025 | $0.53 |
| Feb 13, 2025 | $0.53 |
| Nov 7, 2024 | $0.53 |
| Date | Ratio |
|---|---|
| Aug 31, 2010 | 2:1 |
| Oct 3, 2005 | 2:1 |
| Apr 3, 2000 | 2:1 |
| Nov 17, 1998 | 2:1 |