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 26 | $0.84 | $0.86 | +2.4% | — | $934.8M | — |
| Q4 25 | $0.86 | $0.88 | +2.3% | — | $917.9M | — |
| Q3 25 | $0.85 | $0.89 | +4.7% | — | $932M | — |
| Q2 25 | $0.84 | $0.87 | +3.6% | — | $943.4M | — |
| Q1 25 | $0.72 | $0.78 | +8.3% | — | $911.3M | — |
| Q4 24 | $0.75 | $0.76 | +1.3% | — | $907.7M | — |
| Q3 24 | $0.86 | $0.86 | 0.0% | — | $982.8M | — |
| Q2 24 | $0.93 | $0.93 | 0.0% | — | $1B | — |
| Q1 24 | $0.85 | $0.89 | +4.7% | — | $1B | — |
| Q4 23 | $0.86 | $0.81 | -5.8% | — | $992.5M | — |
| Q3 23 | $0.9 | $0.91 | +1.1% | — | $1B | — |
| Q2 23 | $0.94 | $0.97 | +3.2% | — | $1.1B | — |
| Q1 23 | $0.87 | $0.92 | +5.7% | — | $998.2M | — |
| Q4 22 | $0.88 | $0.96 | +9.1% | — | $1B | — |
| Q3 22 | $0.85 | $0.85 | 0.0% | — | $1B | — |
| Q2 22 | $0.83 | $0.83 | 0.0% | — | $1B | — |
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 | — | $0.21 | — | — | $3.7B | — |
| FY24 | — | $0.85 | — | — | $3.9B | — |
| FY23 | — | -$0.03 | — | — | $4.1B | — |
| FY22 | — | $2 | — | — | $4B |
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 | $3.2B | $3.3B | $3.5B | $3.5B | $3B | $3.8B | $4B | $4.1B | $3.9B | $3.7B |
| YoY change | +7.64% | +3.26% | +6.5% | -2.02% | -11.7% | +25.5% | +5.46% | +0.62% | -2.99% | -5.8% |
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 | 3.2B | 3.3B | 3.5B | 3.5B | 3B | 3.8B | 4B | 4.1B | 3.9B | 3.7B |
| Cost of revenue | 2.1B | 2.1B | 2.3B | 2.3B | 2.1B | 2.5B | 2.7B | 2.8B | 2.8B | 2.6B |
| Gross profit | 1.1B | 1.2B | 1.3B | 1.2B | 926.5M | 1.3B | 1.3B | 1.3B | 1.2B | 1.1B |
| Gross margin | 34.9% | 35.3% | 35.6% | 34.3% | 30.4% | 33.5% | 32.7% | 31.1% | 29.4% | 29.3% |
| Research & development | 126.7M | 130.1M | 147.3M | 148.4M | 131.4M | 159.1M | 189.3M | 178.9M | 169.3M | 133.8M |
| Selling, general & administrative | 293.5M | 301.9M | 305.6M | 281.4M | 294.7M | 337M | 370.6M | 350.7M | 392.2M | 356.2M |
| Operating expenses | 420.2M | 432M | 452.8M | 429.9M | 426.2M | 496.1M | 560M | 529.5M | 561.5M | 490M |
| Operating income | 496.5M | 574.8M | 662.6M | 610.4M | 370.8M | 648.2M | 603.4M | 557.9M | 448.6M | 514.1M |
| Operating margin | 15.5% | 17.4% | 18.8% | 17.7% | 12.2% | 17% | 15% | 13.8% | 11.4% | 13.9% |
| Non-operating income, net | -9.2M | -9.9M | 19.8M | -57.1M | -33.4M | -24.9M | -22.4M | -383.8M | -311.1M | -263.5M |
| Pretax income | 321.4M | 402.4M | 526.4M | 390.4M | 165.6M | 413.9M | 396.7M | 17.8M | -11.8M | 123.3M |
| Income tax | 59M | -5.9M | -72.6M | 107.7M | 1.4M | 50.3M | 86M | 21.8M | -140.3M | 92M |
| Net income | 262.4M | 408.4M | 599M | 282.7M | 164.3M | 363.6M | 310.7M | -3.9M | 128.5M | 31.3M |
| Net margin | 8.2% | 12.3% | 17% | 8.19% | 5.39% | 9.52% | 7.71% | -0.1% | 3.27% | 0.84% |
| EBITDA | 814.1M | 851.7M | 885.4M | 922.4M | 611.6M | 877.6M | 899.3M | 902.6M | 765.3M | 782.7M |
| EPS | 1.54 | 2.39 | 3.55 | 1.76 | 1.04 | 2.3 | 2 | -0.03 | 0.85 | 0.21 |
| Diluted EPS | 1.53 | 2.37 | 3.53 | 1.75 | 1.04 | 2.28 | 1.99 | -0.03 | 0.85 | 0.21 |
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 | 992.5M | 1B | 1B | 982.8M | 907.7M | 911.3M | 943.4M | 932M | 917.9M | 934.8M | 990.6M |
| Cost of revenue | 688M | 702.3M | 689.3M | 724.4M | 701.5M | 661.8M | 638.7M | 657.1M | 672.6M | 651.8M | 648.5M | 688.8M |
| Gross profit | 313.3M | 290.2M | 317.4M | 311.1M | 281.4M | 245.9M | 272.6M | 286.3M | 259.4M | 266.1M | 286.3M | 301.8M |
| Gross margin | 31.3% | 29.2% | 31.5% | 30% | 28.6% | 27.1% | 29.9% | 30.3% | 27.8% | 29% | 30.6% | 30.5% |
| Research & development | 45.4M | 42.6M | 45.3M | 45.3M | 42.7M | 36M | 36.8M | 32.6M | 33M | 31.4M | 31.9M | 31.9M |
| Selling, general & administrative | 85.7M | 87.5M | 88M | 93.3M | 102.5M | 108.4M | 86M | 87.8M | 85.8M | 96.6M | 93.4M | 90.5M |
| Operating expenses | 131.1M | 130.2M | 133.4M | 138.6M | 145.1M | 144.4M | 122.8M | 120.4M | 118.8M | 127.9M | 125.3M | 122.4M |
| Operating income | 142.3M | 121.5M | 145.6M | 133.4M | 91.5M | 78.1M | 129.2M | 144.7M | 121M | 119.3M | 145.3M | 163.7M |
| Operating margin | 14.2% | 12.2% | 14.5% | 12.9% | 9.31% | 8.61% | 14.2% | 15.3% | 13% | 13% | 15.5% | 16.5% |
| Non-operating income, net | -24.7M | -323.1M | -12.3M | 606K | -293.8M | -5.6M | -4.9M | -5.7M | -237M | -16M | 300K | -6.3M |
| Pretax income | 80.7M | -242M | 98.6M | 99M | -244.6M | 35.2M | 90.6M | 105.8M | -148.4M | 75.3M | 115.5M | 132.5M |
| Income tax | 17.9M | -39.7M | 22.6M | 27.3M | -219.6M | 29.4M | 20.7M | 45.1M | 14.1M | 12.1M | 28.4M | 30.3M |
| Net income | 62.8M | -202.2M | 76M | 71.7M | -25M | 5.8M | 69.9M | 60.7M | -162.5M | 63.2M | 87.1M | 102.2M |
| Net margin | 6.27% | -20.4% | 7.55% | 6.92% | -2.55% | 0.64% | 7.67% | 6.43% | -17.4% | 6.89% | 9.32% | 10.3% |
| EBITDA | 230.9M | 225M | 220.3M | 210.4M | 166.3M | 168.3M | 194.7M | 204M | 199.4M | 184.4M | 198.4M | 220.3M |
| EPS | 0.41 | -1.34 | 0.51 | 0.48 | -0.17 | 0.04 | 0.47 | 0.41 | -1.12 | 0.43 | 0.6 | 0.7 |
| Diluted EPS | 0.41 | -1.34 | 0.5 | 0.47 | -0.17 | 0.04 | 0.47 | 0.41 | -1.12 | 0.43 | 0.59 | 0.7 |
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 | 6.6B | 8.7B | 7.6B | 8.7B | 8.3B | 9.8B | 6.3B | 5.7B | 4.1B | 4.9B | 6.1B |
| Enterprise value | 9.6B | 11.3B | 10.1B | 11.2B | 10.4B | 12.3B | 9.3B | 8.6B | 6.7B | 7.2B | 8.2B |
| Shares outstanding | 170.7M | 171.2M | 168.6M | 160.9M | 157.4M | 158.2M | 155.3M | 152.1M | 150.4M | 146.5M | 146.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25.3 | 21.4 | 12.6 | 30.7 | 50.5 | 26.8 | 20.2 | — | 32.1 | 155.8 | 68 |
| P/S | 2.08 | 2.65 | 2.15 | 2.51 | 2.73 | 2.55 | 1.56 | 1.41 | 1.05 | 1.32 | 1.63 |
| P/B | 3.42 | 3.73 | 2.9 | 3.37 | 3.07 | 3.15 | 2.02 | 1.91 | 1.43 | 1.75 | 2.08 |
| EV/EBITDA | 11.8 | 13.2 | 11.4 | 12.1 | 17.1 | 14 | 10.3 | 9.55 | 8.81 | 9.16 | 10.6 |
| EV/Sales | 2.99 | 3.41 | 2.87 | 3.24 | 3.43 | 3.22 | 2.31 | 2.13 | 1.71 | 1.94 | 2.17 |
| Earnings yield | 3.95% | 4.67% | 7.92% | 3.26% | 1.98% | 3.73% | 4.96% | — | 3.12% | 0.64% | 1.47% |
| FCF yield | 5.89% | 4.72% | 6.1% | 5.29% | 5.46% | 4.2% | 4.95% | 4.76% | 9.54% | 10.1% | 8.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.96 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.9% | 35.3% | 35.6% | 34.3% | 30.4% | 33.5% | 32.7% | 31.1% | 29.4% | 29.3% | 30.5% |
| Operating margin | 15.5% | 17.4% | 18.8% | 17.7% | 12.2% | 17% | 15% | 13.8% | 11.4% | 13.9% | 16.4% |
| Net margin | 8.2% | 12.3% | 17% | 8.19% | 5.39% | 9.52% | 7.71% | -0.1% | 3.27% | 0.84% | 2.38% |
| ROE | 13.5% | 17.4% | 23% | 11% | 6.07% | 11.7% | 9.99% | -0.13% | 4.44% | 1.12% | 3.08% |
| ROA | 4.25% | 6.15% | 8.81% | 4.14% | 2.09% | 4.26% | 3.58% | -0.05% | 1.82% | 0.47% | 4.84% |
| ROIC | 8.33% | 11.8% | 12.9% | 8.72% | 7.58% | 10.1% | 7.7% | 0% | 8.14% | 2.57% | 5.65% |
| Return on tangible assets | -14.2% | -33.8% | -51.7% | -31.6% | 68.9% | -174.4% | -31.4% | 0.36% | -23.7% | -9.8% | -18.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.3 | 2.94 | 3 | 3.1 | 1.99 | 3.68 | 2.35 | 2.55 | 2.85 | 2.57 | 2.29 |
| Quick ratio | 1.63 | 2.23 | 2.23 | 2.3 | 1.69 | 2.98 | 1.81 | 1.69 | 1.99 | 1.78 | 1.58 |
| Debt / equity | 1.69 | 1.39 | 1.25 | 1.27 | 1.48 | 1.38 | 1.37 | 1.14 | 1.11 | 1.03 | 0.83 |
| Debt / assets | 0.53 | 0.49 | 0.48 | 0.48 | 0.51 | 0.5 | 0.49 | 0.45 | 0.45 | 0.43 | 0.37 |
| Net debt / EBITDA | 3.59 | 2.96 | 2.86 | 2.7 | 3.51 | 2.91 | 3.36 | 3.22 | 3.42 | 2.93 | 2.54 |
| Interest coverage | 2.99 | 3.6 | — | — | 1.96 | 3.27 | 3.03 | 1.1 | 0.92 | 1.83 | 2.25 |
| Effective tax rate | 18.4% | 0% | 0% | 27.6% | 0.82% | 12.2% | 21.7% | 100% | 0% | 74.6% | 48.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 18.8 | 19.3 | 20.9 | 21.4 | 19.4 | 24.2 | 26 | 26.7 | 26.1 | 25.3 | 25.9 |
| EPS (basic) | 1.54 | 2.39 | 3.55 | 1.76 | 1.04 | 2.3 | 2 | -0.03 | 0.85 | 0.21 | 0.21 |
| EPS (diluted) | 1.53 | 2.37 | 3.53 | 1.75 | 1.04 | 2.28 | 1.99 | -0.03 | 0.85 | 0.21 | 0.62 |
| Book value per share | 11.4 | 13.7 | 15.5 | 16 | 17.2 | 19.6 | 20 | 19.7 | 19.2 | 19 | 20.3 |
| FCF per share | 2.29 | 2.41 | 2.73 | 2.85 | 2.88 | 2.59 | 2 | 1.79 | 2.61 | 3.35 | 3.95 |
| Cash per share | 2.06 | 4.4 | 4.33 | 4.81 | 11.8 | 10.8 | 7.89 | 3.34 | 3.95 | 3.91 | 2.77 |
| Capex per share | 0.76 | 0.84 | 0.95 | 1 | 0.68 | 0.91 | 0.97 | 1.21 | 1.05 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.07% | 4.37% | 4.54% | 4.67% | 3.5% | 3.78% | 3.72% | 4.55% | 4.03% | — | — |
| Capex / operating cash flow | 25.8% | 25.7% | 23.5% | 28% | 20% | 27.5% | 30.9% | 180.4% | 52.8% | — | — |
| Payout ratio | — | — | — | — | 0% | 0% | 16.4% | -1.8K% | 56.2% | 224.9% | 77.4% |
| Dividend yield | — | — | — | — | 0% | 0% | 0.81% | 1.25% | 1.75% | 1.44% | 1.15% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 12, 2026 | $0.12 |
| May 13, 2026 | $0.12 |
| Feb 11, 2026 | $0.12 |
| Nov 12, 2025 | $0.12 |
| Aug 13, 2025 | $0.12 |
| May 14, 2025 | $0.12 |
| Feb 12, 2025 | $0.12 |
| Nov 13, 2024 | $0.12 |
| — |
| FY21 | — | $2.3 | — | — | $3.8B | — |
| FY20 | — | $1.04 | — | — | $3B | — |
| FY19 | — | $1.76 | — | — | $3.5B | — |
| FY18 | — | $3.55 | — | — | $3.5B | — |
| FY17 | — | $2.39 | — | — | $3.3B | — |
| FY16 | — | $1.54 | — | — | $3.2B | — |
| 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 | $992.5M | $1B | $1B | $982.8M | $907.7M | $911.3M | $943.4M | $932M | $917.9M | $934.8M | $990.6M |
| YoY change | -1.67% | -2.19% | +0.85% | -2.5% | -1.84% | -8.54% | -9.48% | -8.9% | -5.17% | +1.12% | +2.58% | +5% |
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 | 351.4M | 753.1M | 729.8M | 774.1M | 1.9B | 1.7B | 1.2B | 508.1M | 593.7M | 573M |
| Receivables | 500.2M | 556.5M | 581.8M | 557.9M | 576.6M | 653.4M | 742.4M | 744.1M | 660.2M | 657.4M |
| Inventory | 389.8M | 446.1M | 492.3M | 506.7M | 451M | 588.2M | 644.9M | 713.5M | 614.5M | 617.8M |
| Total current assets | 1.3B | 1.8B | 1.9B | 2B | 3B | 3.1B | 2.8B | 2.1B | 2B | 2B |
| Property, plant & equipment | 489.2M | 499.6M | 528M | 564.1M | 529.9M | 535.8M | 540.5M | 559.8M | 555.3M | 432.1M |
| Goodwill & intangibles | 8B | 7.9B | 8B | 7.7B | 7.6B | 8.7B | 9.7B | 8.7B | 7.6B | 7B |
| Total assets | 6.2B | 6.6B | 6.8B | 6.8B | 7.8B | 8.5B | 8.7B | 7.6B | 7.1B | 6.7B |
| Accounts payable | 299.2M | 322.7M | 379.8M | 377M | 393.9M | 459.1M | 531.6M | 482.3M | 362.2M | 413M |
| Short-term debt | 14.6M | 15.7M | 14.6M | 18.5M | 768.6M | 17.9M | 266.4M | 13.7M | 15.6M | 18M |
| Total current liabilities | 583.3M | 629.5M | 639.9M | 634.7M | 1.5B | 836.3M | 1.2B | 823.7M | 711.4M | 775.1M |
| Long-term debt | 3.3B | 3.3B | 3.3B | 3.2B | 3.2B | 4.2B | 4B | 3.4B | 3.2B | 2.8B |
| Total liabilities | 4.3B | 4.3B | 4.2B | 4.3B | 5.1B | 5.5B | 5.6B | 4.7B | 4.3B | 4B |
| Shareholders' equity | 1.9B | 2.3B | 2.6B | 2.6B | 2.7B | 3.1B | 3.1B | 3B | 2.9B | 2.8B |
| Total debt | 3.3B | 3.3B | 3.3B | 3.3B | 4B | 4.3B | 4.3B | 3.4B | 3.2B | 2.9B |
| Net debt | 2.9B | 2.5B | 2.5B | 2.5B | 2.1B | 2.6B | 3B | 2.9B | 2.6B | 2.3B |
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 | 889.7M | 508.1M | 460.4M | 1B | 506.2M | 593.7M | 588.1M | 661.8M | 791.3M | 573M | 635.1M | 403.3M |
| Receivables | 766.8M | 744.1M | 760.1M | 809.4M | 753.7M | 660.2M | 695.2M | 785.2M | 725M | 657.4M | 693.2M | 737.4M |
| Inventory | 683.6M | 713.5M | 720.6M | 708.3M | 673.5M | 614.5M | 661.1M | 636M | 641.4M | 617.8M | 605.8M | 579.1M |
| Total current assets | 2.5B | 2.1B | 2.1B | 2.7B | 2.1B | 2B | 2.1B | 2.2B | 2.3B | 2B | 2.1B | 1.9B |
| Property, plant & equipment | — | 559.8M | — | — | — | 555.3M | — | — | — | 432.1M | — | — |
| Goodwill & intangibles | 9.6B | 8.7B | 8.8B | 8.7B | 7.8B | 7.6B | 7.7B | 7.7B | 7.2B | 7B | 7.1B | 7.1B |
| Total assets | 8.4B | 7.6B | 7.6B | 8.2B | 7.3B | 7.1B | 7.2B | 7.3B | 7.1B | 6.7B | 6.8B | 6.6B |
| Accounts payable | 515.1M | 482.3M | 469.3M | 475.6M | 459.7M | 362.2M | 480.4M | 469.9M | 461M | 413M | 446.4M | 473.5M |
| Short-term debt | 1.9M | 13.7M | 2.3M | 702.7M | 2.1M | 15.6M | 2.1M | 2.2M | 2.2M | 18M | 2.4M | 2.4M |
| Total current liabilities | 872.7M | 823.7M | 794M | 1.5B | 806.9M | 711.4M | 793.6M | 827.1M | 794.4M | 775.1M | 758.6M | 816.5M |
| Long-term debt | 3.8B | 3.4B | 3.4B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 2.8B | 2.8B | 2.4B |
| Total liabilities | 5.2B | 4.7B | 4.6B | 5.2B | 4.4B | 4.3B | 4.3B | 4.4B | 4.4B | 4B | 4B | 3.6B |
| Shareholders' equity | 3.2B | 3B | 3B | 3B | 3B | 2.9B | 2.8B | 2.9B | 2.7B | 2.8B | 2.9B | 3B |
| Total debt | 3.8B | 3.4B | 3.4B | 3.9B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 2.9B | 2.9B | 2.4B |
| Net debt | 2.9B | 2.9B | 2.9B | 2.9B | 2.7B | 2.6B | 2.6B | 2.5B | 2.4B | 2.3B | 2.2B | 2B |
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 | 262.4M | 408.4M | 599M | 282.7M | 164.3M | 363.6M | 310.7M | -3.9M | 128.5M | 31.3M |
| Depreciation & amortization | 308.4M | 270.4M | 245.3M | 258.7M | 255.2M | 259.1M | 281M | 307M | 312.9M | 256.4M |
| Stock-based compensation | 17.4M | 19.8M | 23.8M | 18.8M | 19.1M | 25.7M | 31.8M | 30M | 38.5M | 25M |
| Change in working capital | -98.9M | -90.1M | -54.7M | -23.1M | 134.1M | -139.3M | -126.3M | -162.1M | -43M | 53.6M |
| Operating cash flow | 505M | 561.6M | 679.1M | 576.9M | 534.7M | 525.1M | 485.3M | 102.3M | 300.2M | 621.5M |
| Capital expenditure | -130.2M | -144.6M | -159.8M | -161.3M | -106.7M | -144.4M | -150.1M | -184.6M | -158.6M | — |
| Investing cash flow | -174.8M | -140.7M | -237.6M | -208.8M | -182.1M | -882.1M | -590.6M | -165M | -19.2M | 35.4M |
| Dividends paid | — | — | — | — | 0 | 0 | -51.1M | -71.5M | -72.2M | -70.4M |
| Share repurchases | 0 | 0 | -399.4M | -350M | -35.2M | -47.8M | -292.3M | -88.4M | -68.9M | -120.6M |
| Financing cash flow | -341.5M | -22.7M | -412.3M | -381.6M | 694.7M | 148.6M | -376.3M | -1B | -447.4M | -550.6M |
| Net change in cash | -11.3M | 398.2M | 29.1M | -13.5M | 1B | -208.4M | -481.5M | -1.1B | -166.4M | 106.3M |
| Free cash flow | 391.3M | 413.1M | 460.8M | 458.3M | 453.1M | 409.7M | 310.5M | 272.1M | 393M | 490.3M |
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 | 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 | 62.8M | -202.2M | 76M | 71.7M | -25M | 5.8M | 69.9M | 60.7M | -162.5M | 63.2M | 87.1M | 102.1M |
| Depreciation & amortization | 73.3M | 74.8M | 72M | 72.6M | 78.4M | 89.8M | 61.5M | 54.5M | 72.9M | 67.4M | 49.7M | 49.4M |
| Stock-based compensation | 6.8M | 5.5M | 8.1M | 3.8M | 15.4M | 11.1M | 6.9M | 4.5M | 7.2M | 6.4M | 6.8M | 7.2M |
| Change in working capital | -7.5M | -62.2M | -55.8M | 3.6M | 49.9M | -40.6M | -16.8M | -19.9M | 33.4M | 59M | -29.5M | 44.3M |
| Operating cash flow | 121.7M | -248.4M | 104.5M | 161M | -108.1M | 156.9M | 121.2M | 140.6M | 159.9M | 201.5M | 122.5M | 210M |
| Capital expenditure | -51.8M | -48.4M | -42.1M | -45.1M | -39.6M | -31.8M | -32.6M | -25.4M | — | — | — | — |
| Investing cash flow | -51.8M | -48.4M | -42.1M | -45.1M | 100.4M | -34.4M | -6.9M | -26.7M | 10M | -1.7M | 1.4M | 4.2M |
| Dividends paid | -18.3M | -18.2M | -18.1M | -18.1M | -18.1M | -17.9M | -17.9M | -17.6M | -17.4M | -17.5M | -17.5M | -17.4M |
| Share repurchases | -35.2M | -28.1M | -10.1M | 0 | -37.2M | -21.6M | -100.5M | -20.1M | 0 | 0 | -25.1M | 0 |
| Financing cash flow | -54.8M | -446.8M | -107.9M | -31.6M | -765.4M | -42.5M | -119.1M | -41.6M | -20.2M | -369.6M | -44.7M | -425.2M |
| Net change in cash | 15.2M | -743.6M | -45.6M | 84.4M | -773.1M | 80M | -4.8M | 72.3M | 149.7M | -169.8M | 79.2M | -211M |
| Free cash flow | 87.2M | 56.7M | 64.4M | 98.4M | 91.3M | 138.9M | 86.6M | 115.5M | 136.3M | 151.9M | 104.6M | 186.4M |