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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $1.48 | $1.51 | +2.0% | — | — | — |
| Q4 26 | $1.2 | $1.2 | 0.0% | — | — | — |
| Q3 26 | $1 | $1.05 | +5.0% | — | — | — |
| Q2 26 | $1.93 | $1.92 | -0.5% | — | — | — |
| Q1 26 | $1.45 | $1.37 | -5.5% | — | — | — |
| Q4 25 | $1.41 | $1.38 | -2.1% | — | — | — |
| Q3 25 | $1.2 | $1 | -16.7% | — | — | — |
| Q2 25 | $1.46 | $1.49 | +2.1% | — | — | — |
| Q1 25 | $1.24 | $1.28 | +3.2% | — | — | — |
| Q4 24 | $1.07 | $1.12 | +4.7% | — | — | — |
| Q3 24 | $1.1 | $1.02 | -7.3% | — | — | — |
| Q2 24 | $1.28 | $1.46 | +14.1% | — | — | — |
| Q1 24 | $1.48 | $1.38 | -6.8% | — | — | — |
| Q4 23 | $1.32 | $1.4 | +6.1% | — | — | — |
| Q3 23 | $1.21 | $1.27 | +5.0% | — | — | — |
| Q2 23 | $1.37 | $1.6 | +16.8% | — | — | — |
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 % |
|---|---|---|---|---|---|---|
| FY25 | — | $10.2 | — | — | $7.5B | — |
| FY24 | — | $1.67 | — | — | $5.3B | — |
| FY23 | — | $4.85 | — | — | $6.8B | — |
| FY22 | — | $4.78 | — | — | $7.3B |
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 | $4.8B | $5B | $5.4B | $5.4B | $5.2B | $5.6B | $7.3B | $6.8B | $5.3B | $7.5B |
| YoY change | -3.66% | +5.31% | +7.03% | -0.31% | -2.54% | +6.74% | +29.7% | -6.47% | -21.8% | +41.7% |
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 | 4.8B | 5B | 5.4B | 5.4B | 5.2B | 5.6B | 7.3B | 6.8B | 5.3B | 7.5B |
| Cost of revenue | 3.8B | 4.1B | 4.3B | 4.3B | 4.2B | 4.5B | 5.8B | 5.3B | 4.2B | 5.9B |
| Gross profit | 946.3M | 958.7M | 1B | 1.1B | 1B | 1.1B | 1.4B | 1.4B | 1.1B | 1.6B |
| Gross margin | 19.8% | 19% | 19.3% | 19.7% | 20% | 19% | 19.9% | 21.2% | 21.5% | 20.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 503M | 507.8M | 563.3M | 530.9M | 528.4M | 558.2M | 707.3M | 741.9M | 723.8M | 862.2M |
| Operating expenses | 503M | 507.8M | 563.3M | 530.9M | 528.4M | 558.2M | 707.3M | 741.9M | 723.8M | 862.2M |
| Operating income | 443.2M | 450.8M | 477.7M | 527M | 517.9M | 503.7M | 732.3M | 693.8M | 415.4M | 712.2M |
| Operating margin | 9.27% | 8.95% | 8.86% | 9.81% | 9.89% | 9.01% | 10.1% | 10.2% | 7.83% | 9.47% |
| Non-operating income, net | 49.6M | -83.5M | -41M | -84.6M | -190.2M | -605.5M | -64M | 47.3M | -206.9M | 265.8M |
| Pretax income | 441.3M | 314.6M | 378.5M | 380.8M | 255.6M | -161M | 571.3M | 614.8M | 63.5M | 765.1M |
| Income tax | 164.6M | 146.6M | 75M | 93.3M | 53M | -67.4M | 118.5M | 149.3M | 5.5M | 183.6M |
| Net income | 287.9M | 177.4M | 314.7M | 292.7M | 207.2M | -82.7M | 467M | 475.9M | 163.9M | 1B |
| Net margin | 6.02% | 3.52% | 5.84% | 5.45% | 3.96% | -1.48% | 6.44% | 7.02% | 3.09% | 13.3% |
| EBITDA | 639.2M | 627.8M | 718M | 746.6M | 752M | 185.3M | 1B | 1.1B | 699.8M | 1.2B |
| EPS | 2.89 | 1.76 | 3.14 | 2.91 | 2.07 | -0.88 | 4.78 | 4.85 | 1.67 | 10.2 |
| Diluted EPS | 2.81 | 1.74 | 3.1 | 2.88 | 2.05 | -0.88 | 4.72 | 4.8 | 1.65 | 10.1 |
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 | 1.7B | 1.6B | 1.6B | 1.6B | 1.7B | 368.5M | 1.7B | 1.9B | 2.1B | 1.8B | 1.7B | 1.9B |
| Cost of revenue | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 282.9M | 1.4B | 1.5B | 1.7B | 1.4B | 1.3B | 1.5B |
| Gross profit | 364.3M | 339.7M | 337.6M | 357.4M | 358.7M | 85.6M | 353.7M | 406.3M | 467.4M | 347.1M | 345.6M | 392.4M |
| Gross margin | 21.3% | 20.8% | 20.6% | 22% | 21.4% | 23.2% | 20.7% | 21.3% | 21.9% | 19.6% | 20.6% | 20.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 182.7M | 200.4M | 193.5M | 202.2M | 190.6M | 137.5M | 209.1M | 218.8M | 221M | 213.4M | 201.5M | 200.2M |
| Operating expenses | 182.7M | 200.4M | 193.5M | 202.2M | 190.6M | 137.5M | 209.1M | 218.8M | 221M | 213.4M | 201.5M | 200.2M |
| Operating income | 181.6M | 139.2M | 144.1M | 155.1M | 168.1M | -51.9M | 144.6M | 187.5M | 246.4M | 133.7M | 144.1M | 192.1M |
| Operating margin | 10.6% | 8.51% | 8.8% | 9.56% | 10% | -14.1% | 8.46% | 9.81% | 11.6% | 7.56% | 8.59% | 10.2% |
| Non-operating income, net | 14.9M | -5M | -34.9M | -13.1M | -42.9M | -116M | -27.4M | -21.4M | -62M | 376.6M | -31.8M | -8.4M |
| Pretax income | 166.8M | 102.6M | 81.5M | 116M | 69.6M | -203.6M | 68.5M | 105.9M | 127.8M | 462.9M | 76.4M | 142.3M |
| Income tax | 39.4M | 22.3M | 17.4M | 27.3M | 21.2M | -60.3M | 21.1M | 39.5M | 7.7M | 115.2M | 9.5M | 39.6M |
| Net income | 131.1M | 81.8M | 65.3M | 91M | 51.2M | -43.5M | 54.5M | 493.2M | 123.1M | 332.6M | 67.6M | 105M |
| Net margin | 7.66% | 5% | 3.99% | 5.6% | 3.06% | -11.8% | 3.19% | 25.8% | 5.77% | 18.8% | 4.03% | 5.57% |
| EBITDA | 303.8M | 233.3M | 234.9M | 249.9M | 261.8M | -46.8M | 263.8M | 311.6M | 372.1M | 265M | 263M | 318.2M |
| EPS | 1.33 | 0.83 | 0.66 | 0.92 | 0.52 | -0.44 | 0.55 | 5 | 1.25 | 3.37 | 0.68 | 1.06 |
| Diluted EPS | 1.32 | 0.82 | 0.66 | 0.92 | 0.51 | -0.44 | 0.55 | 4.96 | 1.23 | 3.33 | 0.68 | 1.05 |
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 | 5.2B | 5.3B | 5.3B | 6.2B | 6B | 5.6B | 5.9B | 5.5B | 4.8B | 4.3B | 4.9B |
| Enterprise value | 6B | 6.5B | 6.6B | 8B | 7.3B | 7.3B | 9.2B | 8.7B | 11.7B | 8.5B | 9.6B |
| Shares outstanding | 99.2M | 99.4M | 99.8M | 100.2M | 100.4M | 97.4M | 97.6M | 98M | 98.3M | 98.6M | 98.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.2 | 29.8 | 16.9 | 21.1 | 28.7 | — | 12.7 | 11.5 | 29.3 | 4.29 | 7.69 |
| P/S | 1.09 | 1.05 | 0.98 | 1.15 | 1.14 | 1.01 | 0.82 | 0.81 | 0.9 | 0.57 | 0.66 |
| P/B | 3.36 | 3.05 | 2.99 | 3.41 | 3.12 | 3.05 | 2.86 | 2.25 | 2.1 | 1.19 | 1.37 |
| EV/EBITDA | 9.42 | 10.3 | 9.15 | 10.7 | 9.77 | 39.5 | 8.83 | 8.1 | 16.7 | 7.02 | 7.65 |
| EV/Sales | 1.26 | 1.29 | 1.22 | 1.48 | 1.4 | 1.31 | 1.27 | 1.28 | 2.2 | 1.13 | 1.28 |
| Earnings yield | 5.51% | 3.36% | 5.93% | 4.73% | 3.48% | — | 7.88% | 8.7% | 3.42% | 23.3% | 13% |
| FCF yield | 4.05% | 3.02% | 7.49% | 3.72% | 8.59% | 0.76% | 3.04% | 9.5% | 9.18% | 8.03% | 10.7% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.8% | 19% | 19.3% | 19.7% | 20% | 19% | 19.9% | 21.2% | 21.5% | 20.9% | 20.8% |
| Operating margin | 9.27% | 8.95% | 8.86% | 9.81% | 9.89% | 9.01% | 10.1% | 10.2% | 7.83% | 9.47% | 10% |
| Net margin | 6.02% | 3.52% | 5.84% | 5.45% | 3.96% | -1.48% | 6.44% | 7.02% | 3.09% | 13.3% | 8.41% |
| ROE | 18.5% | 10.3% | 17.8% | 16.1% | 10.8% | -4.47% | 22.5% | 19.6% | 7.17% | 27.6% | 18.9% |
| ROA | 7.34% | 3.89% | 6.87% | 5.71% | 3.93% | -1.63% | 6.62% | 6.62% | 1.31% | 8.99% | 3.95% |
| ROIC | 11.8% | 8.24% | 12.6% | 11% | 12.4% | 14.3% | 10.9% | 9.33% | 4.14% | 6.9% | 6.93% |
| Return on tangible assets | 22.3% | 12.6% | 25% | 19.6% | 11.2% | -4.43% | 21% | 25.5% | 7.18% | 129.9% | 64.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.68 | 1.56 | 1.4 | 1.08 | 1.21 | 1.09 | 1.35 | 1.76 | 0.79 | 1.05 | 0.99 |
| Quick ratio | 1.22 | 1.09 | 0.95 | 0.72 | 0.91 | 0.72 | 0.73 | 1.1 | 0.54 | 0.6 | 0.55 |
| Debt / equity | 0.68 | 0.84 | 0.78 | 1.07 | 1.03 | 1 | 1.68 | 1.38 | 3.19 | 1.26 | 1.32 |
| Debt / assets | 0.27 | 0.32 | 0.3 | 0.38 | 0.37 | 0.36 | 0.49 | 0.47 | 0.58 | 0.41 | 0.43 |
| Net debt / EBITDA | 1.24 | 1.9 | 1.76 | 2.4 | 1.86 | 9.04 | 3.12 | 2.99 | 9.81 | 3.47 | 3.73 |
| Interest coverage | 9.15 | 6.5 | 6.99 | 6.7 | 4.41 | -1.52 | 6.62 | 5.5 | 1.37 | 4.28 | 4.99 |
| Effective tax rate | 37.3% | 46.6% | 19.8% | 24.5% | 20.7% | 0% | 20.7% | 24.3% | 8.68% | 24% | 21.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 48.2 | 50.7 | 54 | 53.6 | 52.1 | 57.4 | 74.3 | 69.2 | 54 | 76.2 | 75.1 |
| EPS (basic) | 2.89 | 1.76 | 3.14 | 2.91 | 2.07 | -0.88 | 4.78 | 4.85 | 1.67 | 10.2 | 10.2 |
| EPS (diluted) | 2.81 | 1.74 | 3.1 | 2.88 | 2.05 | -0.88 | 4.72 | 4.8 | 1.65 | 10.1 | 6.47 |
| Book value per share | 15.7 | 17.4 | 17.8 | 18.1 | 19 | 19 | 21.2 | 24.8 | 23.3 | 36.8 | 36.2 |
| FCF per share | 2.14 | 1.6 | 3.98 | 2.29 | 5.09 | 0.44 | 1.85 | 5.31 | 4.48 | 3.51 | 3.56 |
| Cash per share | 2.59 | 2.56 | 1.21 | 1.45 | 5.62 | 1.76 | 2.33 | 1.55 | 4.39 | 3.84 | 1.71 |
| Capex per share | 1.88 | 1.9 | 1.93 | 1.96 | 1.93 | 2.63 | 3.37 | 3.71 | 4 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.9% | 3.75% | 3.57% | 3.65% | 3.71% | 4.58% | 4.53% | 5.35% | 7.41% | — | — |
| Capex / operating cash flow | 43.5% | 97% | 35.4% | 55.8% | 35.9% | -99.1% | 73.2% | 36.7% | 56.5% | — | — |
| Payout ratio | 50.8% | 86.3% | 51.3% | 58.2% | 83.3% | -216% | 40.1% | 41.5% | 124.1% | 20.7% | 32.9% |
| Dividend yield | 2.8% | 2.9% | 3.04% | 2.75% | 2.9% | 3.17% | 3.16% | 3.61% | 4.24% | 4.83% | 4.32% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.54 |
| May 8, 2026 | $0.54 |
| Feb 25, 2026 | $0.53 |
| — |
| FY21 | — | -$0.88 | — | — | $5.6B | — |
| FY20 | — | $2.07 | — | — | $5.2B | — |
| FY19 | — | $2.91 | — | — | $5.4B | — |
| FY18 | — | $3.14 | — | — | $5.4B | — |
| FY17 | — | $1.76 | — | — | $5B | — |
| FY16 | — | $2.89 | — | — | $4.8B | — |
| 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 | $1.7B | $1.6B | $1.6B | $1.6B | $1.7B | $368.5M | $1.7B | $1.9B | $2.1B | $1.8B | $1.7B | $1.9B |
| YoY change | -9.51% | -2.4% | -5.33% | -4.8% | -2.02% | -77.5% | +4.38% | +17.7% | +27.2% | +379.8% | -1.92% | -1.31% |
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 | 257.2M | 254.9M | 120.4M | 145.3M | 564.8M | 171M | 227.4M | 151.9M | 431M | 378.4M |
| Receivables | 625.4M | 725.3M | 737.4M | 698.1M | 658.8M | 755.6M | 862.7M | 904.9M | 907.5M | 842.8M |
| Inventory | 372.8M | 474.1M | 493.8M | 503.8M | 450.7M | 562.1M | 1.1B | 773.5M | 1B | 1.1B |
| Total current assets | 1.3B | 1.6B | 1.5B | 1.5B | 1.8B | 1.7B | 2.4B | 2.1B | 3.2B | 2.6B |
| Property, plant & equipment | 539.7M | 625.7M | 656.5M | 982.6M | 931.3M | 973M | 1.3B | 1.5B | 2.1B | 2.1B |
| Goodwill & intangibles | 2.6B | 3.1B | 3.3B | 3.6B | 3.4B | 3.2B | 4.8B | 5.3B | 10.2B | 10.4B |
| Total assets | 3.9B | 4.6B | 4.6B | 5.1B | 5.3B | 5.1B | 7.1B | 7.2B | 12.5B | 11.2B |
| Accounts payable | 477.8M | 548.3M | 556M | 537.8M | 536.9M | 721.3M | 818.9M | 707.5M | 1.1B | 1.1B |
| Short-term debt | 32M | 159.3M | 195.4M | 488.2M | 455.8M | 411.6M | 502.4M | 47.1M | 2.1B | 538M |
| Total current liabilities | 802.6M | 1000M | 1.1B | 1.4B | 1.5B | 1.5B | 1.7B | 1.2B | 4B | 2.5B |
| Long-term debt | 1B | 1.3B | 1.2B | 1.4B | 1.5B | 1.4B | 3B | 3.3B | 5.2B | 4.1B |
| Total liabilities | 2.4B | 2.8B | 2.8B | 3.3B | 3.4B | 3.2B | 5B | 4.8B | 10.2B | 7.5B |
| Shareholders' equity | 1.6B | 1.7B | 1.8B | 1.8B | 1.9B | 1.8B | 2.1B | 2.4B | 2.3B | 3.6B |
| Total debt | 1.1B | 1.4B | 1.4B | 1.9B | 2B | 1.8B | 3.5B | 3.3B | 7.3B | 4.6B |
| Net debt | 795.5M | 1.2B | 1.3B | 1.8B | 1.4B | 1.7B | 3.2B | 3.2B | 6.9B | 4.2B |
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 | 257.9M | 151.9M | 172.2M | 140.2M | 1.9B | 431M | 181.8M | 329.8M | 244.9M | 378.4M | 224.5M | 168.6M |
| Receivables | 964.1M | 904.9M | 939.7M | 960.3M | 1B | 907.5M | 994.3M | 1.1B | 1.1B | 842.8M | 893M | 1B |
| Inventory | 826M | 773.5M | 749M | 732.6M | 755.3M | 1B | 1.1B | 1.3B | 1.2B | 1.1B | 1.2B | 1.3B |
| Total current assets | 2.2B | 2.1B | 2.1B | 2.1B | 4B | 3.2B | 3.2B | 3B | 3.2B | 2.6B | 2.7B | 2.8B |
| Property, plant & equipment | 2.1B | 1.5B | 2.3B | 2.2B | 2.2B | 2.1B | 3.1B | 3.2B | 3.1B | 2.1B | 3.1B | 3B |
| Goodwill & intangibles | 5.3B | 5.3B | 5.2B | 5.1B | 5.1B | 10.2B | 10.4B | 10.9B | 10.4B | 10.4B | 10.2B | 10B |
| Total assets | 7.3B | 7.2B | 7.2B | 7.2B | 9B | 12.5B | 12.7B | 12B | 11.7B | 11.2B | 11.1B | 11B |
| Accounts payable | 695.5M | 707.5M | 722.6M | 730.6M | 748.2M | 1.1B | 1B | 1.2B | 1.1B | 1.1B | 988.7M | 1.1B |
| Short-term debt | 42.3M | 47.1M | 453.7M | 485.5M | 481.7M | 2.1B | 2.1B | 436.9M | 1.4B | 538M | 1.2B | 968.8M |
| Total current liabilities | 1.2B | 1.2B | 1.6B | 1.6B | 1.7B | 4B | 4B | 2.4B | 3.4B | 2.5B | 2.8B | 2.8B |
| Long-term debt | 3.5B | 3.3B | 2.9B | 2.8B | 4.6B | 5.2B | 5.3B | 5.3B | 4B | 4.1B | 3.8B | 3.7B |
| Total liabilities | 4.9B | 4.8B | 4.8B | 4.7B | 6.6B | 10.2B | 10.2B | 8.7B | 8.4B | 7.5B | 7.5B | 7.4B |
| Shareholders' equity | 2.3B | 2.4B | 2.4B | 2.4B | 2.5B | 2.3B | 2.5B | 3.3B | 3.3B | 3.6B | 3.6B | 3.6B |
| Total debt | 3.5B | 3.3B | 3.4B | 3.3B | 5.1B | 7.3B | 7.4B | 5.7B | 5.4B | 4.6B | 5B | 4.7B |
| Net debt | 3.3B | 3.2B | 3.2B | 3.2B | 3.1B | 6.9B | 7.2B | 5.4B | 5.2B | 4.2B | 4.7B | 4.5B |
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 | 287.9M | 177.4M | 314.7M | 292.7M | 207.2M | -82.7M | 467M | 475.9M | 163.9M | 1B |
| Depreciation & amortization | 205.2M | 217.6M | 236.2M | 239.1M | 261.3M | 245.2M | 308.8M | 341M | 374.9M | 519.4M |
| Stock-based compensation | 19.3M | 13.5M | 10.7M | 14.3M | 10.6M | 22.6M | 31.3M | 27.8M | 29.7M | 18M |
| Change in working capital | -42.5M | -84.7M | 17.5M | 19.4M | 102M | -120.9M | -310.8M | 172.1M | 203.2M | -19.1M |
| Operating cash flow | 429.2M | 194.7M | 544.4M | 351.3M | 541.3M | -258.3M | 449M | 989.9M | 696.3M | 689.8M |
| Capital expenditure | -186.7M | -188.9M | -192.6M | -195.9M | -194.1M | -256M | -328.8M | -363.1M | -393.2M | — |
| Investing cash flow | -3.1M | -564.6M | -444.1M | -479.1M | -126.3M | -165.9M | -1.7B | -619.3M | -4.1B | 2.5B |
| Dividends paid | -146.4M | -153.1M | -161.4M | -170.3M | -172.6M | -178.6M | -187.1M | -197.4M | -203.5M | -208.1M |
| Share repurchases | -106.7M | -6.3M | -14.6M | -9.6M | -8.5M | -218.1M | -4.5M | -10.6M | -9.2M | -10.9M |
| Financing cash flow | -315.7M | 203.2M | -273.7M | 77.2M | -162.9M | -513.5M | 1.3B | -352M | 3.7B | -3B |
| Net change in cash | 110.4M | -166.6M | -173.4M | -50.6M | 252.1M | -937.7M | 1.8M | 18.6M | 259.2M | 242.9M |
| Free cash flow | 211.9M | 159.3M | 397.3M | 229.9M | 511.5M | 42.7M | 180.3M | 519.8M | 440.6M | 345.8M |
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 | — | — | — | — | — | — | — | — | 123.1M | 332.6M | 67.6M | 105M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 131.7M | 136.7M | 125M | 131.1M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 6.8M | 1.3M | 6.2M | 5.7M |
| Change in working capital | — | — | — | — | — | — | — | — | -36.2M | 229.1M | -397.7M | -56.8M |
| Operating cash flow | — | — | — | — | — | — | — | — | 291.5M | 412.9M | -367.9M | 300.6M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -291.1M | -68.5M | -452K | 68.7M | 11.5M | -3.8B | 3.5M | 1.8B | 4.9M | 702.4M | -14M | 7.3M |
| Dividends paid | — | — | — | — | — | — | — | — | -52.2M | -52.3M | -52.4M | -53.4M |
| Share repurchases | — | — | — | — | — | — | — | — | -4K | -350K | -7M | -57K |
| Financing cash flow | — | — | — | — | — | — | — | — | -313.5M | -896.7M | 302.2M | -295.1M |
| Net change in cash | -291.1M | -68.5M | -452K | 68.7M | 11.5M | -3.8B | 3.5M | 1.8B | -17M | 218.6M | -79.7M | 12.8M |
| Free cash flow | — | — | — | — | — | — | — | — | 225.6M | 322.3M | -430M | 236.9M |
| Nov 10, 2025 |
| $0.53 |
| Aug 8, 2025 | $0.53 |
| May 9, 2025 | $0.53 |
| Feb 26, 2025 | $0.52 |
| Nov 8, 2024 | $0.52 |
| Date | Ratio |
|---|---|
| May 13, 1998 | 11:10 |
| May 15, 1995 | 105:100 |
| Jun 11, 1993 | 2:1 |
| Jun 11, 1987 | 2:1 |
| Jun 11, 1985 | 2:1 |
| Apr 16, 1981 | 2:1 |