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 | $2.49 | $2.59 | +4.0% | — | $1.5B | — |
| Q4 26 | $2.85 | $2.83 | -0.7% | — | $1.6B | — |
| Q3 26 | $2.53 | $2.53 | 0.0% | — | $1.5B | — |
| Q2 26 | $2.35 | $2.47 | +5.1% | — | $1.5B | — |
| Q1 26 | $2.26 | $2.34 | +3.5% | — | $1.4B | — |
| Q4 25 | $2.6 | $2.74 | +5.4% | — | $1.5B | — |
| Q3 25 | $2.32 | $2.32 | 0.0% | — | $1.4B | — |
| Q2 25 | $2.13 | $2.14 | +0.5% | — | $1.3B | — |
| Q1 25 | $1.98 | $2.03 | +2.5% | — | $1.3B | — |
| Q4 24 | $2.41 | $2.58 | +7.1% | — | $1.1B | — |
| Q3 24 | $2.17 | $2.22 | +2.3% | — | $1.4B | — |
| Q2 24 | $2 | $2.03 | +1.5% | — | $1.2B | — |
| Q1 24 | $1.87 | $2 | +7.0% | — | $1.2B | — |
| Q4 23 | $2.15 | $2.3 | +7.0% | — | $1.4B | — |
| Q3 23 | $2.19 | $2.02 | -7.8% | — | $1.2B | — |
| Q2 23 | $1.98 | $1.99 | +0.5% | — | $1.2B | — |
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 | — | $7.97 | — | — | $5.9B | — |
| FY25 | — | $6.24 | — | — | $5.5B | — |
| FY24 | — | $3.83 | — | — | $5.1B | — |
| FY23 | — | $1.07 | — | — | $4.5B |
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 | $2.6B | $2.6B | $2.8B | $3B | $3.1B | $4.2B | $4.5B | $5.1B | $5.5B | $5.9B |
| YoY change | +16.7% | +0.28% | +6.19% | +8.94% | +2.53% | +35.9% | +7.41% | +13.3% | +6.24% | +8.73% |
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 | 2.6B | 2.6B | 2.8B | 3B | 3.1B | 4.2B | 4.5B | 5.1B | 5.5B | 5.9B |
| Cost of revenue | 1.6B | 1.5B | 1.6B | 1.7B | 1.8B | 2.3B | 2.6B | 2.9B | 3.1B | 3.3B |
| Gross profit | 1B | 1.1B | 1.2B | 1.3B | 1.3B | 1.9B | 2B | 2.2B | 2.4B | 2.6B |
| Gross margin | 39.3% | 41.7% | 42.2% | 43.6% | 43.2% | 44.6% | 43.7% | 43.2% | 44% | 44.2% |
| Research & development | 59.4M | 60.8M | 63M | 65.5M | 66.3M | 86.7M | 98.5M | 103.7M | 107.6M | 112.9M |
| Selling, general & administrative | 682M | 632M | 669.9M | 716.7M | 731.3M | 1.3B | 1.1B | 1.3B | 1.3B | 1.4B |
| Operating expenses | 741.4M | 692.8M | 733M | 782.3M | 797.6M | 1.4B | 1.2B | 1.4B | 1.4B | 1.5B |
| Operating income | 284.8M | 400M | 442M | 537.7M | 545.5M | 477.9M | 791.6M | 862.2M | 960.8M | 1.1B |
| Operating margin | 10.9% | 15.3% | 15.9% | 17.7% | 17.6% | 11.3% | 17.5% | 16.8% | 17.6% | 18.6% |
| Non-operating income, net | -58.6M | -103K | -31M | -673K | 2.9M | -27.9M | -485K | -26M | -86.8M | -7.6M |
| Pretax income | 184.6M | 355M | 369M | 498.8M | 517.5M | 366.8M | 680.3M | 702.8M | 796.2M | 1B |
| Income tax | 74M | 63.4M | 64.3M | 90.9M | 120.7M | 82.3M | 124.1M | 149.5M | 184.7M | 262.2M |
| Net income | 110.6M | 291.6M | 304.7M | 407.9M | 396.9M | 242.9M | 105.8M | 380.1M | 616.1M | 785.1M |
| Net margin | 4.23% | 11.1% | 11% | 13.5% | 12.8% | 5.75% | 2.33% | 7.4% | 11.3% | 13.2% |
| EBITDA | 475.9M | 584M | 671M | 736.9M | 771M | 1B | 1.3B | 1.4B | 1.4B | 1.6B |
| EPS | 1.29 | 3.42 | 3.59 | 4.81 | 4.66 | 2.5 | 1.07 | 3.83 | 6.24 | 7.97 |
| Diluted EPS | 1.28 | 3.39 | 3.56 | 4.76 | 4.63 | 2.48 | 1.07 | 3.81 | 6.2 | 7.93 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2B | 1.4B | 1.1B | 1.3B | 1.3B | 1.4B | 1.5B | 1.4B | 1.5B | 1.5B | 1.6B | 1.5B |
| Cost of revenue | 692M | 793.1M | 667.6M | 707.1M | 750.1M | 760.2M | 839.3M | 763.1M | 814.4M | 840.7M | 891.2M | 808.6M |
| Gross profit | 546.2M | 602.6M | 448.6M | 572.4M | 578.8M | 610.3M | 641.2M | 628M | 645.9M | 655.5M | 697.1M | 684.2M |
| Gross margin | 44.1% | 43.2% | 40.2% | 44.7% | 43.6% | 44.5% | 43.3% | 45.1% | 44.2% | 43.8% | 43.9% | 45.8% |
| Research & development | 26.3M | 25.9M | 25.2M | 25.6M | 27M | 27.4M | 27.7M | 26.4M | 28.2M | 29.5M | 28.8M | 28.6M |
| Selling, general & administrative | 328.4M | 360.5M | 152.1M | 335.6M | 329.3M | 335.4M | 333.9M | 353.8M | 349.7M | 352.3M | 351.8M | 369.7M |
| Operating expenses | 354.7M | 386.4M | 177.3M | 361.2M | 356.3M | 362.8M | 361.6M | 380.2M | 377.9M | 381.8M | 380.6M | 398.3M |
| Operating income | 191.5M | 216.2M | 271.3M | 211.2M | 222.5M | 247.5M | 279.6M | 247.8M | 268M | 273.7M | 316.5M | 285.9M |
| Operating margin | 15.5% | 15.5% | 24.3% | 16.5% | 16.7% | 18.1% | 18.9% | 17.8% | 18.4% | 18.3% | 19.9% | 19.2% |
| Non-operating income, net | 23K | -6K | -26M | -6.9M | -9M | -2.1M | -68.7M | -1.8M | -2.4M | -3.7M | 300K | 300K |
| Pretax income | 155.9M | 179.3M | 215.5M | 175.3M | 194.9M | 228.7M | 197.3M | 231.9M | 253.1M | 257.8M | 304.5M | 273.5M |
| Income tax | 35.1M | 38.3M | 43.3M | 35.3M | 43.5M | 55.4M | 50.5M | 53.9M | 60.6M | 63.5M | 84.2M | 72.5M |
| Net income | 116.3M | 140.9M | -1M | 145.5M | 151.2M | 173.3M | 146.1M | 178M | 192.5M | 194.3M | 220.3M | 201M |
| Net margin | 9.4% | 10.1% | -0.09% | 11.4% | 11.4% | 12.6% | 9.87% | 12.8% | 13.2% | 13% | 13.9% | 13.5% |
| EBITDA | 345M | 358.9M | 412M | 325.2M | 338.8M | 375.8M | 405.5M | 369M | 392.1M | 395.1M | 442.7M | 413.1M |
| EPS | 1.17 | 1.42 | -0.01 | 1.47 | 1.52 | 1.75 | 1.48 | 1.79 | 1.95 | 1.96 | 2.25 | 2.05 |
| Diluted EPS | 1.16 | 1.42 | -0.01 | 1.46 | 1.51 | 1.75 | 1.48 | 1.79 | 1.94 | 1.96 | 2.24 | 2.04 |
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 | — | 7.9B | 10.8B | 11.9B | 16.2B | — | 19.1B | 22.2B | 22.3B | 21.7B | 20.6B |
| Enterprise value | — | 9.1B | 11.8B | 12.8B | 17.8B | — | 22.1B | 25.4B | 24.4B | 23.4B | 21.9B |
| Shares outstanding | 85.5M | 85M | 84.6M | 84.8M | 85.2M | 97.5M | 99.7M | 98.8M | 98.6M | 98.2M | 98.2M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 27.2 | 35.5 | 29.1 | 40.9 | — | 180.2 | 58.4 | 36.3 | 27.7 | 25.6 |
| P/S | — | 3.03 | 3.89 | 3.92 | 5.22 | — | 4.2 | 4.32 | 4.09 | 3.66 | 3.39 |
| P/B | — | 2.47 | 3.4 | 3.47 | 4.17 | — | 3.13 | 3.52 | 3.38 | 3.02 | 2.84 |
| EV/EBITDA | — | 15.5 | 17.6 | 17.4 | 23.1 | — | 16.4 | 17.6 | 16.9 | 14.6 | 13.4 |
| EV/Sales | — | 3.46 | 4.24 | 4.23 | 5.73 | — | 4.87 | 4.94 | 4.46 | 3.94 | 3.63 |
| Earnings yield | — | 3.67% | 2.81% | 3.44% | 2.45% | — | 0.55% | 1.71% | 2.76% | 3.62% | 3.9% |
| FCF yield | — | 3.68% | 3.23% | 3.17% | 2.78% | — | 2.07% | 2.76% | 3.48% | 4.48% | 3.88% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.76 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.3% | 41.7% | 42.2% | 43.6% | 43.2% | 44.6% | 43.7% | 43.2% | 44% | 44.2% | 45.8% |
| Operating margin | 10.9% | 15.3% | 15.9% | 17.7% | 17.6% | 11.3% | 17.5% | 16.8% | 17.6% | 18.6% | 19.2% |
| Net margin | 4.23% | 11.1% | 11% | 13.5% | 12.8% | 5.75% | 2.33% | 7.4% | 11.3% | 13.2% | 13.3% |
| ROE | 3.94% | 9.06% | 9.57% | 11.9% | 10.2% | 3.71% | 1.74% | 6.02% | 9.31% | 10.9% | 11.4% |
| ROA | 2.25% | 5.61% | 6.01% | 7.5% | 6.04% | 2.13% | 0.98% | 3.44% | 6.07% | 7.31% | 6.8% |
| ROIC | 4.26% | 7.59% | 8.8% | 10% | 7.64% | 3.91% | 7.09% | 7.15% | 8.54% | 9.37% | 9.67% |
| Return on tangible assets | -11.2% | -26% | -39% | -101.4% | -31.1% | -6.01% | -9.71% | -28.9% | -35.1% | -88% | -105.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.67 | 2.48 | 2.27 | 2.43 | 2.1 | 2.04 | 2.33 | 3.08 | 1.96 | 2.09 | 1.91 |
| Quick ratio | 2.15 | 1.97 | 1.82 | 1.91 | 1.55 | 1.41 | 1.63 | 2.36 | 1.39 | 1.54 | 1.35 |
| Debt / equity | 0.53 | 0.41 | 0.37 | 0.38 | 0.46 | 0.5 | 0.53 | 0.54 | 0.33 | 0.29 | 0.28 |
| Debt / assets | 0.3 | 0.25 | 0.23 | 0.24 | 0.27 | 0.29 | 0.3 | 0.31 | 0.22 | 0.19 | 0.19 |
| Net debt / EBITDA | 2.51 | 1.91 | 1.43 | 1.31 | 2.05 | 2.9 | 2.26 | 2.21 | 1.4 | 1.03 | 0.95 |
| Interest coverage | 5.15 | 8.01 | 9.2 | 13.4 | 14.9 | 5.1 | 7.14 | 5.87 | 10.2 | 18.3 | 18.9 |
| Effective tax rate | 40.1% | 17.8% | 17.4% | 18.2% | 23.3% | 22.4% | 18.2% | 21.3% | 23.2% | 25% | 25.8% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.6 | 30.8 | 32.9 | 35.8 | 36.5 | 43.3 | 45.5 | 52 | 55.4 | 60.4 | 61.6 |
| EPS (basic) | 1.29 | 3.42 | 3.59 | 4.81 | 4.66 | 2.5 | 1.07 | 3.83 | 6.24 | 7.97 | 7.97 |
| EPS (diluted) | 1.28 | 3.39 | 3.56 | 4.76 | 4.63 | 2.48 | 1.07 | 3.81 | 6.2 | 7.93 | 8.19 |
| Book value per share | 32.9 | 37.8 | 37.7 | 40.3 | 45.7 | 67.1 | 61.1 | 63.9 | 67.1 | 73.3 | 73.9 |
| FCF per share | 2.94 | 3.44 | 4.14 | 4.44 | 5.29 | 4.07 | 3.96 | 6.2 | 7.89 | 9.9 | 9.45 |
| Cash per share | 3.31 | 2.37 | 2.61 | 3.77 | 2.59 | 3.57 | 2.09 | 2.1 | 1.74 | 4.48 | 4.95 |
| Capex per share | 1.97 | 1.92 | 2.18 | 2.48 | 2.8 | 2.93 | 3.48 | 3.57 | 3.66 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 6.43% | 6.24% | 6.62% | 6.94% | 7.68% | 6.77% | 7.66% | 6.87% | 6.61% | — | — |
| Capex / operating cash flow | 59.2% | 35.8% | 38.3% | 36.1% | 35.1% | 41.6% | 130.4% | 38.9% | 32.9% | — | — |
| Payout ratio | 84.2% | 35.3% | 36.9% | 30.2% | 33.7% | 67.2% | 173.4% | 52.8% | 35.7% | 30.8% | 30.8% |
| Dividend yield | — | 1.3% | 1.04% | 1.04% | 0.82% | — | 0.96% | 0.9% | 0.98% | 1.11% | 1.32% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.69 |
| Jun 8, 2026 | $0.63 |
| Feb 17, 2026 | $0.63 |
| — |
| FY22 | — | $2.5 | — | — | $4.2B | — |
| FY21 | — | $4.66 | — | — | $3.1B | — |
| FY20 | — | $4.81 | — | — | $3B | — |
| FY19 | — | $3.59 | — | — | $2.8B | — |
| FY18 | — | $3.42 | — | — | $2.6B | — |
| FY17 | — | $1.29 | — | — | $2.6B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B | $1.4B | $1.1B | $1.3B | $1.3B | $1.4B | $1.5B | $1.4B | $1.5B | $1.5B | $1.6B | $1.5B |
| YoY change | +3.14% | +14.8% | -19.4% | +8.12% | +7.33% | -1.8% | +32.6% | +8.72% | +9.89% | +9.17% | +7.29% | +7.3% |
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 | 282.9M | 201.5M | 220.6M | 319.6M | 220.5M | 348.3M | 208.4M | 207M | 171.7M | 439.6M |
| Receivables | 483.5M | 528.1M | 564.8M | 586.5M | 609.4M | 799M | 865M | 1B | 1B | 1.1B |
| Inventory | 197.8M | 205.7M | 208.2M | 263.5M | 315.1M | 575M | 604.4M | 674.5M | 581.3M | 631.8M |
| Total current assets | 1B | 989.7M | 1.1B | 1.2B | 1.2B | 1.9B | 2B | 2.9B | 2B | 2.4B |
| Property, plant & equipment | 522.2M | 543.5M | 551.2M | 712.4M | 818.4M | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B |
| Goodwill & intangibles | 5.9B | 6.3B | 5.9B | 5.8B | 7.8B | 15.5B | 11.9B | 12.4B | 11.9B | 11.6B |
| Total assets | 4.9B | 5.2B | 5.1B | 5.4B | 6.6B | 11.4B | 10.8B | 11.1B | 10.1B | 10.7B |
| Accounts payable | 133.5M | 135.9M | 152.9M | 149.3M | 156.9M | 225.7M | 264.2M | 251.7M | 280.8M | 338.8M |
| Short-term debt | — | — | — | 19.8M | 22.8M | 179.3M | 90.1M | 117.2M | 159.2M | 154.7M |
| Total current liabilities | 381.6M | 398.5M | 465.2M | 503.6M | 577.9M | 922.2M | 861.8M | 931.1M | 1B | 1.1B |
| Long-term debt | 1.5B | 1.3B | 1.2B | 1.3B | 1.8B | 3.1B | 3.2B | 3.3B | 2B | 1.9B |
| Total liabilities | 2.1B | 2B | 1.9B | 2B | 2.7B | 4.9B | 4.7B | 4.7B | 3.5B | 3.5B |
| Shareholders' equity | 2.8B | 3.2B | 3.2B | 3.4B | 3.9B | 6.5B | 6.1B | 6.3B | 6.6B | 7.2B |
| Total debt | 1.5B | 1.3B | 1.2B | 1.3B | 1.8B | 3.3B | 3.2B | 3.4B | 2.2B | 2.1B |
| Net debt | 1.2B | 1.1B | 962.6M | 964.9M | 1.6B | 2.9B | 3B | 3.2B | 2B | 1.6B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 213.8M | 195.6M | 207M | 198.3M | 172.2M | 155.2M | 171.7M | 279.7M | 319.2M | 423.7M | 439.6M | 482.3M |
| Receivables | 940.3M | 964M | 1B | 892.6M | 923.3M | 915.2M | 1B | 947.1M | 947.3M | 990.6M | 1.1B | 1B |
| Inventory | 821.1M | 855.6M | 674.5M | 698.6M | 688.9M | 649.6M | 581.3M | 641.2M | 658.5M | 673.5M | 631.8M | 712.1M |
| Total current assets | 2.2B | 2.2B | 2.9B | 1.9B | 1.9B | 1.9B | 2B | 2.1B | 2.1B | 2.3B | 2.4B | 2.4B |
| Property, plant & equipment | 1.2B | 1.3B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B |
| Goodwill & intangibles | 14.2B | 14.2B | 12.4B | 12.2B | 12.3B | 11.9B | 11.9B | 12.1B | 11.9B | 11.8B | 11.6B | 11.5B |
| Total assets | 11.3B | 11.4B | 11.1B | 10.1B | 10.2B | 10B | 10.1B | 10.4B | 10.4B | 10.6B | 10.7B | 10.7B |
| Accounts payable | 293.6M | 276.7M | 251.7M | 231.7M | 235.1M | 238.3M | 280.8M | 300.9M | 308.9M | 285.1M | 338.8M | 344.1M |
| Short-term debt | 105M | 115.1M | 117.2M | 109.7M | 110.5M | 157.5M | 159.2M | 35.3M | 35.3M | 34.4M | 154.7M | 279M |
| Total current liabilities | 873.1M | 913.7M | 931.1M | 834.4M | 805.5M | 891.1M | 1B | 926.6M | 888.9M | 922.3M | 1.1B | 1.3B |
| Long-term debt | 3.5B | 3.4B | 3.3B | 2.4B | 2.3B | 2.2B | 2B | 2B | 2B | 2B | 1.9B | 1.8B |
| Total liabilities | 5.1B | 5B | 4.7B | 3.7B | 3.6B | 3.6B | 3.5B | 3.4B | 3.4B | 3.4B | 3.5B | 3.5B |
| Shareholders' equity | 6.2B | 6.4B | 6.3B | 6.4B | 6.6B | 6.4B | 6.6B | 7B | 7B | 7.2B | 7.2B | 7.2B |
| Total debt | 3.6B | 3.5B | 3.4B | 2.5B | 2.4B | 2.3B | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B | 2B |
| Net debt | 3.4B | 3.3B | 3.2B | 2.3B | 2.2B | 2.2B | 2B | 1.8B | 1.7B | 1.6B | 1.6B | 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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 110.6M | 291.6M | 304.7M | 407.9M | 396.9M | 242.9M | 105.8M | 380.1M | 616.1M | 785.1M |
| Depreciation & amortization | 188.1M | 178.3M | 225.9M | 197.2M | 219.2M | 553.1M | 552.9M | 565.2M | 476.2M | 486.5M |
| Stock-based compensation | 18.8M | 22.2M | 24M | 23.8M | 26M | 57.7M | 39M | 56.5M | 57.4M | 61.7M |
| Change in working capital | -51.8M | -43.6M | -48.8M | -56M | 9.1M | -132.9M | -228M | -186M | 27.6M | -20.7M |
| Operating cash flow | 283.8M | 456.1M | 480.8M | 582.8M | 679.7M | 687M | 266.3M | 908M | 1.1B | 1.3B |
| Capital expenditure | -168.1M | -163.4M | -184.1M | -210.4M | -238.7M | -285.8M | -347.4M | -352.9M | -360.9M | — |
| Investing cash flow | -104.3M | -203.8M | -213.2M | -319.7M | -1.2B | -666.6M | -383.3M | -887.4M | 388.8M | -154M |
| Dividends paid | -93.2M | -102.9M | -112.5M | -123M | -133.8M | -163.2M | -183.5M | -200.6M | -219.9M | -241.8M |
| Share repurchases | -97.5M | -65.5M | -81.5M | -51.2M | -14.6M | -55.8M | -308.6M | -11.8M | -211.3M | -235.5M |
| Financing cash flow | -468.7M | -367.3M | -335.2M | -224.4M | 318.9M | 105.8M | -500.5M | -95.7M | -1.6B | -601.1M |
| Net change in cash | -289.1M | -115.1M | -67.6M | 38.7M | -155.6M | 126.2M | -617.6M | -75M | -112.1M | 586.3M |
| Free cash flow | 251.2M | 292.2M | 349.8M | 376M | 450.4M | 397.2M | 395M | 612.9M | 778M | 972.4M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 116.3M | 140.9M | -1M | 145.5M | 151.2M | 173.3M | 146.1M | 178M | 192.4M | 194.4M | 220.3M | 201M |
| Depreciation & amortization | 152.3M | 140.6M | 134.4M | 112.7M | 115.3M | 125.9M | 122.3M | 119.4M | 121.7M | 122M | 123.4M | 123.8M |
| Stock-based compensation | 20.7M | 15.3M | 8.9M | 11.5M | 20.8M | 15.3M | 9.8M | 11.9M | 21.2M | 15.7M | 12.9M | 12.8M |
| Change in working capital | -75.9M | -62.9M | -15.5M | 65.9M | -9.8M | -3.4M | -25.1M | 105.4M | -3.7M | -61.6M | -60.8M | 13M |
| Operating cash flow | 210.7M | 243.9M | 210.3M | 311M | 280.6M | 301.6M | 203.7M | 420M | 287.8M | 298.2M | 335.4M | 367.1M |
| Capital expenditure | -75.9M | -118.9M | -91.5M | -108.1M | -101.9M | -89.2M | -61.7M | — | — | — | — | — |
| Investing cash flow | -606.2M | -118.9M | -98M | 687.8M | -105.3M | -123.8M | -59M | -15M | -1.8M | -10.1M | -127.2M | -21M |
| Dividends paid | -51.4M | -51.4M | -51.4M | -51.4M | -56.3M | -56.2M | -56M | -56.2M | -61.9M | -61.9M | -61.8M | -61.4M |
| Share repurchases | -489K | -2.2M | -325K | -64.2M | -46.4M | -100.5M | -263K | -10.6M | -100.5M | -50.1M | -74.3M | -115.5M |
| Financing cash flow | 77.7M | -198.8M | -332.2M | -1.3B | -194.5M | -214.7M | -184.2M | -222.4M | -166.8M | -113.4M | -101.5M | -214.8M |
| Net change in cash | -317.9M | -73.8M | -219.9M | -258.9M | -19.2M | -36.9M | -39.5M | 182.6M | 119.2M | 174.7M | 106.7M | 131.3M |
| Free cash flow | 62.8M | 172.3M | 163.3M | 195.7M | 148.9M | 243.6M | 189.9M | 326.4M | 201.3M | 199.5M | 245.2M | 279.6M |
| Sep 4, 2025 |
| $0.63 |
| Jun 10, 2025 | $0.57 |
| Feb 20, 2025 | $0.57 |
| Nov 19, 2024 | $0.57 |
| Sep 5, 2024 | $0.57 |
| Date | Ratio |
|---|---|
| Aug 25, 1998 | 2:1 |
| Aug 25, 1995 | 2:1 |