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 | $1.28 | $1.76 | +37.5% | — | — | — |
| Q4 26 | $1.21 | $1.39 | +14.9% | — | — | — |
| Q3 26 | $3.75 | $1.93 | -48.5% | — | — | — |
| Q2 26 | $3.38 | $3.67 | +8.6% | — | — | — |
| Q1 26 | $3.37 | $3.73 | +10.7% | — | — | — |
| Q4 25 | $2.88 | $2.91 | +1.0% | — | — | — |
| Q3 25 | $3.88 | $3.89 | +0.3% | — | — | — |
| Q2 25 | $3.39 | $3.49 | +2.9% | — | — | — |
| Q1 25 | $3.33 | $3.42 | +2.7% | — | — | — |
| Q4 24 | $3.07 | $3.21 | +4.6% | — | — | — |
| Q3 24 | $3.26 | $3.38 | +3.7% | — | — | — |
| Q2 24 | $3.27 | $3.64 | +11.3% | — | — | — |
| Q1 24 | $3.21 | $3.41 | +6.2% | — | — | — |
| Q4 23 | $2.98 | $3.09 | +3.7% | — | — | — |
| Q3 23 | $3.44 | $3.52 | +2.3% | — | — | — |
| Q2 23 | $3.11 | $3.27 | +5.1% | — | — | — |
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 | — | -$20.3 | — | — | $2B | — |
| FY24 | — | $1.49 | — | — | $3B | — |
| FY23 | — | $7.58 | — | — | $3B | — |
| FY22 | — | $7.74 | — | — | $2.8B |
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 | $1.9B | $2.1B | $2.4B | $2.6B | $2.5B | $2.8B | $2.8B | $3B | $3B | $2B |
| YoY change | +3.22% | +14.9% | +14.1% | +6% | -2.24% | +10.7% | -0.66% | +6.57% | +2.45% | -34.6% |
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 | 1.9B | 2.1B | 2.4B | 2.6B | 2.5B | 2.8B | 2.8B | 3B | 3B | 2B |
| Cost of revenue | 871.8M | 974.5M | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 872M |
| Gross profit | 996.2M | 1.2B | 1.3B | 1.4B | 1.3B | 1.5B | 1.5B | 1.6B | 1.7B | 1.1B |
| Gross margin | 53.3% | 54.6% | 53.2% | 54.3% | 52.2% | 55.2% | 54.9% | 55.4% | 55.9% | 56.2% |
| Research & development | 58.6M | 84.8M | 106.2M | 113.9M | 119.7M | 130.8M | 153.8M | 154.4M | 161.7M | 144.8M |
| Selling, general & administrative | 563.3M | 700M | 797.1M | 851.8M | 743.6M | 860.1M | 863.7M | 929.9M | 995.3M | 720.2M |
| Operating expenses | 621.9M | 784.7M | 903.3M | 965.6M | 863.3M | 990.9M | 1B | 1.1B | 1.2B | 865M |
| Operating income | 374.3M | 387.1M | 399.5M | 443.4M | 461.6M | 558.7M | 513.5M | 562.7M | 545.7M | 255.8M |
| Operating margin | 20% | 18% | 16.3% | 17.1% | 18.2% | 19.9% | 18.4% | 18.9% | 17.9% | 12.8% |
| Non-operating income, net | -74.1M | -20.4M | -77.8M | -24.9M | -38.5M | 56.4M | -14.2M | -56.4M | -394.7M | -137.4M |
| Pretax income | 245.7M | 284.9M | 219.6M | 339.9M | 357.7M | 559.5M | 445.9M | 434M | 75.5M | 24.6M |
| Income tax | 8.1M | 129.6M | 23.2M | -122.1M | 21.9M | 74.3M | 83M | 76.4M | 5.3M | -34M |
| Net income | 237.8M | 152.5M | 200.8M | 461.5M | 335.3M | 485.4M | 363.1M | 356.3M | 69.7M | -905.6M |
| Net margin | 12.7% | 7.11% | 8.2% | 17.8% | 13.2% | 17.3% | 13% | 12% | 2.29% | -45.4% |
| EBITDA | 492.7M | 543.1M | 610.5M | 659.2M | 690M | 797.4M | 745M | 817.6M | 828.3M | 439.9M |
| EPS | 5.48 | 3.39 | 4.39 | 9.99 | 7.21 | 10.4 | 7.74 | 7.58 | 1.49 | -20.3 |
| Diluted EPS | 4.98 | 3.27 | 4.29 | 9.8 | 7.09 | 10.2 | 7.68 | 7.53 | 1.48 | -20.3 |
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 | 746.4M | 773.9M | 737.8M | 749.7M | 764.4M | 795.4M | 700.7M | 780.9M | 913M | -401.9M | 548.3M | 570.3M |
| Cost of revenue | 330.1M | 342.5M | 321.7M | 333.2M | 334.2M | 355.5M | 311.2M | 349.8M | 461.4M | -250.5M | 240.8M | 238.6M |
| Gross profit | 416.3M | 431.4M | 416.1M | 416.5M | 430.2M | 439.9M | 389.4M | 431.1M | 451.6M | -151.4M | 307.4M | 331.7M |
| Gross margin | 55.8% | 55.7% | 56.4% | 55.6% | 56.3% | 55.3% | 55.6% | 55.2% | 49.5% | 37.7% | 56.1% | 58.2% |
| Research & development | 37.6M | 35.9M | 37.3M | 41.1M | 38.7M | 44.6M | 36.4M | 38.5M | 57.2M | 12.6M | 44.4M | 45.1M |
| Selling, general & administrative | 213.2M | 260.7M | 381M | 250.6M | 247.3M | 254.6M | 222.7M | 215.1M | 281.8M | 614K | 226M | 213.5M |
| Operating expenses | 250.8M | 296.5M | 418.3M | 291.7M | 286M | 299.1M | 259.1M | 253.6M | 339M | 13.2M | 270.4M | 258.6M |
| Operating income | 165.5M | 134.9M | -2.1M | 124.7M | 144.2M | 140.8M | 130.3M | 177.5M | 112.7M | -164.7M | 37M | 73.1M |
| Operating margin | 22.2% | 17.4% | -0.29% | 16.6% | 18.9% | 17.7% | 18.6% | 22.7% | 12.3% | 41% | 6.75% | 12.8% |
| Non-operating income, net | -231K | -52.4M | -2.7M | -7.9M | 5.1M | -251.2M | -4.8M | -22.2M | -521.5M | 411M | -16.8M | -1.4M |
| Pretax income | 149.6M | 60M | -25.8M | 97.5M | 130.6M | -126.8M | 108.9M | 135.2M | -438.6M | 218.9M | -3.8M | 45.1M |
| Income tax | 11.9M | 28.8M | -41.6M | 17.3M | 19.6M | 9.9M | 13.8M | 12.7M | -29.7M | -30.8M | 1M | 3.4M |
| Net income | 137.1M | 31.1M | 15.3M | 80M | 111M | -136.7M | 95M | 122.6M | -408.9M | -714.3M | -8.2M | 99.7M |
| Net margin | 18.4% | 4.02% | 2.07% | 10.7% | 14.5% | -17.2% | 13.6% | 15.7% | -44.8% | 177.8% | -1.49% | 17.5% |
| EBITDA | 230.6M | 202.4M | 65.6M | 194.6M | 215.1M | 214.9M | 199.6M | 273.5M | 250.3M | -164M | 92.5M | 124.3M |
| EPS | 2.92 | 0.66 | 0.32 | 1.7 | 2.38 | -2.95 | 2.08 | 2.77 | -9.24 | -16.1 | -0.18 | 2.29 |
| Diluted EPS | 2.9 | 0.66 | 0.32 | 1.69 | 2.36 | -2.95 | 2.07 | 2.77 | -9.24 | -16.1 | -0.18 | 2.28 |
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 | 7B | 11.2B | 11.8B | 17.4B | 19.1B | 15.4B | 11.7B | 11.7B | 8.3B | 5.4B | 5.4B |
| Enterprise value | 7.5B | 13.1B | 13.6B | 19.1B | 21.3B | 16.9B | 13.2B | 13.4B | 9.8B | 7.8B | 7.8B |
| Shares outstanding | 43.3M | 45M | 45.7M | 46.2M | 46.5M | 46.8M | 46.9M | 47M | 46.8M | 44.6M | 44.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 29.4 | 73.4 | 58.8 | 37.7 | 57.1 | 31.7 | 32.2 | 32.9 | 119.6 | — | 2.7K |
| P/S | 3.74 | 5.22 | 4.82 | 6.7 | 7.54 | 5.47 | 4.19 | 3.94 | 2.74 | 2.73 | 2.42 |
| P/B | 3.26 | 4.61 | 4.65 | 5.84 | 5.73 | 4.09 | 2.91 | 2.64 | 1.95 | 1.74 | 1.88 |
| EV/EBITDA | 15.2 | 24.1 | 22.3 | 29 | 30.9 | 21.2 | 17.8 | 16.4 | 11.8 | 17.7 | 19.3 |
| EV/Sales | 4 | 6.11 | 5.56 | 7.36 | 8.4 | 6.01 | 4.75 | 4.51 | 3.22 | 3.91 | 3.45 |
| Earnings yield | 3.41% | 1.36% | 1.7% | 2.65% | 1.75% | 3.16% | 3.1% | 3.04% | 0.84% | — | 0.04% |
| FCF yield | 5.09% | 3.12% | 3.02% | 1.94% | 1.81% | 3.77% | 2.25% | 3.58% | 6.11% | 4.51% | 3.33% |
| PEG | — | — | — | — | — | — | — | — | — | — | -157.9 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.3% | 54.6% | 53.2% | 54.3% | 52.2% | 55.2% | 54.9% | 55.4% | 55.9% | 56.2% | 58.2% |
| Operating margin | 20% | 18% | 16.3% | 17.1% | 18.2% | 19.9% | 18.4% | 18.9% | 17.9% | 12.8% | 10.1% |
| Net margin | 12.7% | 7.11% | 8.2% | 17.8% | 13.2% | 17.3% | 13% | 12% | 2.29% | -45.4% | -45.8% |
| ROE | 11.1% | 6.28% | 7.91% | 15.5% | 10.1% | 12.9% | 9.03% | 8.02% | 1.63% | -29% | -0.7% |
| ROA | 6.11% | 2.47% | 3.2% | 7.31% | 4.69% | 7.06% | 5.24% | 4.73% | 0.98% | -13% | 1.75% |
| ROIC | 13.8% | 4.85% | 8.23% | 9.46% | 7.84% | 9.18% | 7.51% | 7.55% | 8.83% | 4.67% | 1.06% |
| Return on tangible assets | -28.1% | -4.99% | -7.01% | -18.5% | -11% | -17.9% | -13.2% | -10.8% | -2.58% | 127.3% | 148.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.77 | 2.33 | 2.12 | 2.32 | 2.63 | 2.1 | 2.43 | 2.32 | 2.27 | 2.54 | 2.6 |
| Quick ratio | 2.03 | 1.51 | 1.39 | 1.47 | 1.68 | 1.4 | 1.43 | 1.29 | 1.34 | 2.01 | 2.12 |
| Debt / equity | 0.48 | 0.93 | 0.85 | 0.67 | 0.77 | 0.52 | 0.46 | 0.43 | 0.41 | 0.87 | 1.01 |
| Debt / assets | 0.27 | 0.36 | 0.34 | 0.32 | 0.36 | 0.29 | 0.26 | 0.26 | 0.25 | 0.39 | 0.42 |
| Net debt / EBITDA | 0.99 | 3.53 | 2.95 | 2.59 | 3.17 | 1.91 | 2.07 | 2.08 | 1.77 | 5.33 | 8.49 |
| Interest coverage | 5.47 | 4.45 | 3.13 | 5.23 | 6.38 | 10.8 | 9.22 | 6.1 | 1.9 | 1.24 | -0.57 |
| Effective tax rate | 3.29% | 45.5% | 10.6% | 0% | 6.13% | 13.3% | 18.6% | 17.6% | 7.04% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 43.1 | 47.7 | 53.6 | 56.2 | 54.6 | 60.1 | 59.5 | 63.3 | 65.1 | 44.7 | 51.2 |
| EPS (basic) | 5.48 | 3.39 | 4.39 | 9.99 | 7.21 | 10.4 | 7.74 | 7.58 | 1.49 | -20.3 | -20.3 |
| EPS (diluted) | 4.98 | 3.27 | 4.29 | 9.8 | 7.09 | 10.2 | 7.68 | 7.53 | 1.48 | -20.3 | -0.52 |
| Book value per share | 49.4 | 54 | 55.6 | 64.5 | 71.8 | 80.3 | 85.8 | 94.5 | 91.3 | 70 | 68.5 |
| FCF per share | 8.2 | 7.75 | 7.8 | 7.29 | 7.44 | 12.4 | 5.61 | 8.92 | 10.9 | 5.5 | 7.49 |
| Cash per share | 12.6 | 7.41 | 7.82 | 6.52 | 8.09 | 9.52 | 6.23 | 4.74 | 6.2 | 8.48 | 7.64 |
| Capex per share | 1.23 | 1.58 | 1.77 | 2.22 | 1.95 | — | — | — | — | 2.13 | 1.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.84% | 3.3% | 3.3% | 3.96% | 3.57% | — | — | — | — | 4.78% | 4.67% |
| Capex / operating cash flow | 15.6% | 18.6% | 22.1% | 22.4% | 21.6% | — | — | — | — | 28% | 18.9% |
| Payout ratio | 24.8% | 40.1% | 31% | 13.6% | 18.9% | 13.1% | 17.6% | 17.9% | 91.2% | -6.65% | 2.3K% |
| Dividend yield | 0.84% | 0.55% | 0.53% | 0.36% | 0.33% | 0.41% | 0.54% | 0.55% | 0.76% | 1.11% | 1.08% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.34 |
| May 22, 2026 | $0.34 |
| Mar 6, 2026 | $0.34 |
| — |
| FY21 | — | $10.4 | — | — | $2.8B | — |
| FY20 | — | $7.21 | — | — | $2.5B | — |
| FY19 | — | $9.99 | — | — | $2.6B | — |
| FY18 | — | $4.39 | — | — | $2.4B | — |
| FY17 | — | $3.39 | — | — | $2.1B | — |
| FY16 | — | $5.48 | — | — | $1.9B | — |
| 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 | $746.4M | $773.9M | $737.8M | $749.7M | $764.4M | $795.4M | $700.7M | $780.9M | $913M | -$401.9M | $548.3M | $570.3M |
| YoY change | +8.68% | +2.1% | +3.79% | +0.87% | +2.41% | +2.78% | -5.04% | +4.16% | +19.4% | -150.5% | -21.8% | -27% |
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 | 543.8M | 333.6M | 357.2M | 301.1M | 375.9M | 445.1M | 292M | 222.8M | 290.2M | 378.6M |
| Receivables | 272M | 345.9M | 366.3M | 418.7M | 395.1M | 383.6M | 408.8M | 443.5M | 459.5M | 345.6M |
| Inventory | 316.2M | 395.7M | 427.8M | 476.6M | 513.2M | 477.6M | 578.5M | 626.2M | 600.1M | 404.4M |
| Total current assets | 1.2B | 1.1B | 1.2B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.9B |
| Property, plant & equipment | 302.9M | 383M | 432.8M | 543.9M | 574.5M | 573.4M | 578.4M | 603.4M | 611.8M | 590.1M |
| Goodwill & intangibles | 4.7B | 9.2B | 9.1B | 8.8B | 10.2B | 9.6B | 9.7B | 10.8B | 9.8B | 7.7B |
| Total assets | 3.9B | 6.2B | 6.3B | 6.3B | 7.2B | 6.9B | 6.9B | 7.5B | 7.1B | 6.9B |
| Accounts payable | 69.4M | 92M | 106.7M | 102.9M | 102.5M | 118.2M | 126.8M | 132.2M | 141M | 130.2M |
| Short-term debt | 183.1M | 86.6M | 86.6M | 50M | 100.5M | 110M | 87.5M | 87.5M | 100M | 100M |
| Total current liabilities | 427.6M | 483.9M | 582.5M | 563.1M | 540M | 680.1M | 581.5M | 606.7M | 649.4M | 762M |
| Long-term debt | 850.3M | 2.2B | 2.1B | 2B | 2.5B | 1.9B | 1.7B | 1.8B | 1.7B | 2.6B |
| Total liabilities | 1.8B | 3.8B | 3.7B | 3.3B | 3.8B | 3.1B | 2.9B | 3.1B | 2.8B | 3.8B |
| Shareholders' equity | 2.1B | 2.4B | 2.5B | 3B | 3.3B | 3.8B | 4B | 4.4B | 4.3B | 3.1B |
| Total debt | 1B | 2.2B | 2.2B | 2B | 2.6B | 2B | 1.8B | 1.9B | 1.8B | 2.7B |
| Net debt | 489.5M | 1.9B | 1.8B | 1.7B | 2.2B | 1.5B | 1.5B | 1.7B | 1.5B | 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 | 881.5M | 222.8M | 237.4M | 238.6M | 243.2M | 290.2M | 284.1M | 253.7M | 354M | 378.6M | 309.4M | 300.2M |
| Receivables | 425.2M | 443.5M | 448.5M | 448.9M | 470.3M | 459.5M | 464.5M | 513.8M | 592.7M | 345.6M | 365.5M | 364.6M |
| Inventory | 625.1M | 626.2M | 627.9M | 636.9M | 639.9M | 600.1M | 644M | 693.7M | 802.5M | 404.4M | 380.9M | 351.9M |
| Total current assets | 2.1B | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.7B | 2B | 1.9B | 1.9B | 1.9B |
| Property, plant & equipment | 588.1M | 603.4M | 598.1M | 604M | 625.1M | 611.8M | 627.3M | 648.1M | 807.6M | 590.1M | 561.9M | 552.8M |
| Goodwill & intangibles | 9.4B | 10.8B | 10.7B | 10.5B | 10.5B | 9.8B | 9.8B | 9.8B | 9.9B | 7.7B | 7.6B | 7.5B |
| Total assets | 7.5B | 7.5B | 7.5B | 7.4B | 7.5B | 7.1B | 7.2B | 7.4B | 7.9B | 6.9B | 6.8B | 6.8B |
| Accounts payable | 130.7M | 132.2M | 115.9M | 113.5M | 119.3M | 141M | 143M | 157.6M | 165.9M | 130.2M | 143.6M | 143.3M |
| Short-term debt | 87.5M | 87.5M | 90.6M | 93.8M | 96.9M | 100M | 100M | 100M | 100M | 100M | 103.1M | 87.5M |
| Total current liabilities | 585.4M | 606.7M | 571M | 556.8M | 618.8M | 649.4M | 675.9M | 716.1M | 773M | 762M | 728M | 720.4M |
| Long-term debt | 2.1B | 1.8B | 1.8B | 1.7B | 1.8B | 1.7B | 1.9B | 1.9B | 2.7B | 2.6B | 2.6B | 2.8B |
| Total liabilities | 3.2B | 3.1B | 3B | 2.9B | 3B | 2.8B | 3.1B | 3.1B | 4.1B | 3.8B | 3.7B | 3.9B |
| Shareholders' equity | 4.3B | 4.4B | 4.5B | 4.6B | 4.5B | 4.3B | 4.1B | 4.2B | 3.8B | 3.1B | 3.1B | 2.9B |
| Total debt | 2.1B | 1.9B | 1.9B | 1.8B | 1.9B | 1.8B | 2B | 2B | 2.8B | 2.7B | 2.7B | 2.9B |
| Net debt | 1.3B | 1.7B | 1.6B | 1.6B | 1.6B | 1.5B | 1.7B | 1.7B | 2.4B | 2.3B | 2.4B | 2.6B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 237.8M | 152.5M | 200.8M | 461.5M | 335.3M | 485.4M | 363.1M | 356.3M | 69.7M | -905.6M |
| Depreciation & amortization | 117.9M | 155.3M | 210M | 214.1M | 227.3M | 237.4M | 230.6M | 242.1M | 274.6M | 177.7M |
| Stock-based compensation | 16.9M | 19.4M | 22.4M | 26.9M | 20.7M | 22.9M | 27.2M | 31.5M | 31.3M | 25.7M |
| Change in working capital | 6.8M | 92.4M | -96.3M | -83.5M | 26.6M | 155.8M | -253.4M | -100.4M | -44.8M | -9.8M |
| Operating cash flow | 340.5M | 381.2M | 365.3M | 458.4M | 420.1M | 752M | 333.9M | 482.3M | 214.7M | 340.7M |
| Capital expenditure | -53.1M | -70.9M | -80.8M | -102.7M | -90.7M | — | — | — | — | -95.2M |
| Investing cash flow | -57M | -1.8B | -197.9M | -91.8M | -857.1M | 209.2M | -201M | -592.9M | -120K | -833.7M |
| Dividends paid | -59M | -61.2M | -62.2M | -62.8M | -63.2M | -63.6M | -63.8M | -63.9M | -63.5M | -60.3M |
| Share repurchases | — | — | — | — | — | — | — | — | -200M | -300M |
| Financing cash flow | -127.8M | 1.1B | -229.1M | -440M | 436.2M | -728.3M | -213.2M | 33.4M | -425.3M | 604.4M |
| Net change in cash | 155.8M | -316M | -61.7M | -73.5M | -877K | 232.9M | -80.3M | -77.3M | -210.7M | 111.3M |
| Free cash flow | 355.3M | 349M | 356.6M | 336.8M | 345.7M | 579.8M | 263M | 419.2M | 509.3M | 245.4M |
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 | 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 | 137.1M | 31.1M | 15.3M | 80M | 111M | -136.7M | 95M | 122.6M | -408.9M | -714.3M | -8.2M | 99.7M |
| Depreciation & amortization | 57.6M | 64.2M | 66M | 68.1M | 68.6M | 71.8M | 67.3M | 94.4M | 135.5M | -33.2M | 53.7M | 49.8M |
| Stock-based compensation | 8.1M | 9.3M | 7.1M | 8.6M | 8M | 7.6M | 7.8M | 8.1M | 10.5M | 2.9M | 6.7M | 5.4M |
| Change in working capital | 21.8M | 30.4M | -65M | -68.5M | 19.4M | 69.2M | -55.6M | -174.2M | -81.8M | 102M | 6.2M | -6.2M |
| Operating cash flow | 206.4M | 117.4M | -34.8M | 87.6M | 207.5M | -45.7M | 109.8M | 7.7M | 107.6M | 152.2M | 49M | 94.3M |
| Capital expenditure | — | — | — | — | — | — | — | -40.5M | -42.7M | -651K | -18.8M | -14M |
| Investing cash flow | -4.1M | -588.7M | 13.6M | 4.6M | -50K | -18.3M | 1.2M | -36.4M | -780.2M | -6.9M | -74.8M | -6.6M |
| Dividends paid | -16M | -16M | -16M | -16M | -15.8M | -15.7M | -15.2M | -15M | -15M | -15M | -15.1M | -14.8M |
| Share repurchases | — | — | — | — | -200M | 0 | -300M | -1.9M | 0 | 0 | 0 | -250M |
| Financing cash flow | -183.9M | -242.2M | -73.2M | -57.2M | -176M | -118.9M | -66.9M | -23.5M | 756.4M | -61.6M | -40.4M | -81.4M |
| Net change in cash | 18.4M | -713.4M | -94.3M | 35M | 31.5M | -182.8M | 44.1M | -52.1M | 83.8M | 83.6M | -66.1M | 6.4M |
| Free cash flow | 177.2M | 111.2M | 72.5M | 56.5M | 209.8M | 170.4M | 43.1M | -32.8M | 65M | 151.6M | 30.2M | 80.3M |
| Nov 14, 2025 |
| $0.34 |
| Aug 15, 2025 | $0.34 |
| May 20, 2025 | $0.34 |
| Mar 7, 2025 | $0.34 |
| Nov 15, 2024 | $0.34 |
| Date | Ratio |
|---|---|
| Jun 17, 1997 | 2:1 |
| Jun 17, 1991 | 3:2 |
| Jun 17, 1986 | 2:1 |
| Sep 16, 1981 | 3:2 |
| Dec 16, 1980 | 2:1 |