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 % |
|---|---|---|---|---|---|---|
| Q2 27 | $2.94 | $2.97 | +1.0% | — | — | — |
| Q1 27 | $2.59 | $2.72 | +5.0% | — | — | — |
| Q4 26 | $2.11 | $2.19 | +3.8% | — | — | — |
| Q3 26 | $4.88 | $4.58 | -6.1% | — | — | — |
| Q2 26 | $3.6 | $3.73 | +3.6% | — | — | — |
| Q1 26 | $2.86 | $3.5 | +22.4% | — | — | — |
| Q4 25 | $2.05 | $1.75 | -14.6% | — | — | — |
| Q3 25 | $4.35 | $4.63 | +6.4% | — | — | — |
| Q2 25 | $3.31 | $3.64 | +10.0% | — | — | — |
| Q1 25 | $4.15 | $4.75 | +14.5% | — | — | — |
| Q4 24 | $1.77 | $2.25 | +27.1% | — | — | — |
| Q3 24 | $3.72 | $4.11 | +10.5% | — | — | — |
| Q2 24 | $2.84 | $3.73 | +31.3% | — | — | — |
| Q1 24 | $1.91 | $2.85 | +49.2% | — | — | — |
| Q4 23 | $1.41 | $1.7 | +20.6% | — | — | — |
| Q3 23 | $3.95 | $4.7 | +19.0% | — | — | — |
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 | — | $13.6 | — | — | $11B | — |
| FY24 | — | $15.2 | — | — | $10.8B | — |
| FY23 | — | $12.5 | — | — | $10B | — |
| FY22 | — | $11 | — | — | $10.3B |
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 | $5.2B | $5.8B | $7.1B | $7.2B | $7.1B | $8.8B | $10.3B | $10B | $10.8B | $11B |
| YoY change | +23.9% | +12.5% | +22.8% | +1.13% | -2.03% | +24.2% | +16.9% | -2.73% | +8.52% | +1.11% |
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 | 5.2B | 5.8B | 7.1B | 7.2B | 7.1B | 8.8B | 10.3B | 10B | 10.8B | 11B |
| Cost of revenue | 4.1B | 4.6B | 5.5B | 5.7B | 5.7B | 6.8B | 7.8B | 7.4B | 7.8B | 8.2B |
| Gross profit | 1B | 1.3B | 1.6B | 1.6B | 1.4B | 1.9B | 2.5B | 2.6B | 3B | 2.8B |
| Gross margin | 19.8% | 21.5% | 22.5% | 21.6% | 20% | 22.1% | 24.2% | 26.4% | 27.9% | 25.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 533.1M | 605.6M | 820.2M | 879.2M | 867.4M | 922M | 977.8M | 909.4M | 982.3M | 1B |
| Operating expenses | 527.3M | 599.8M | 811.3M | 825.7M | 867.4M | 922M | 977.8M | 909.4M | 982.3M | 1B |
| Operating income | 498.2M | 653M | 795.2M | 680.8M | 550.3M | 1B | 1.5B | 1.7B | 2B | 1.7B |
| Operating margin | 9.64% | 11.2% | 11.1% | 9.42% | 7.77% | 11.6% | 14.7% | 17.3% | 18.8% | 15.7% |
| Non-operating income, net | 88.4M | 155.3M | 130.2M | 87.4M | 39.1M | 75.1M | 188.9M | 82.5M | 7M | 41.3M |
| Pretax income | 589M | 814.3M | 933.9M | 787.2M | 586.9M | 1.1B | 1.7B | 1.8B | 2.1B | 1.8B |
| Income tax | 206.9M | 278.8M | 185.8M | 197.2M | 140.3M | 266.7M | 417.2M | 470.3M | 514.4M | 444.9M |
| Net income | 382.1M | 535.5M | 748.2M | 590M | 446.6M | 833.6M | 1.3B | 1.4B | 1.6B | 1.3B |
| Net margin | 7.39% | 9.21% | 10.5% | 8.17% | 6.31% | 9.48% | 12.5% | 13.7% | 14.5% | 12.3% |
| EBITDA | 508M | 669.7M | 952.8M | 859.3M | 658.2M | 1.1B | 1.4B | 1.8B | 2.1B | 1.8B |
| EPS | 2.27 | 3.3 | 4.92 | 4.07 | 3.43 | 6.72 | 11 | 12.5 | 15.2 | 13.6 |
| Diluted EPS | 2.18 | 3.17 | 4.85 | 4.03 | 3.4 | 6.63 | 10.9 | 12.4 | 15 | 13.5 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3B | 1.9B | 2.8B | 2.7B | 3.3B | 1.9B | 2.7B | 2.9B | 3.4B | 2.1B | 2.5B | 2.7B |
| Cost of revenue | 2.2B | 1.4B | 2B | 2B | 2.5B | 1.4B | 2B | 2.2B | 2.6B | 1.7B | 1.9B | 2B |
| Gross profit | 800M | 538.5M | 861.2M | 742M | 880.8M | 459.5M | 705.4M | 741.4M | 847.9M | 477M | 604.9M | 625.2M |
| Gross margin | 26.5% | 27.6% | 30.4% | 27.2% | 26.4% | 24.7% | 25.8% | 25.2% | 24.8% | 22.2% | 23.9% | 23.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 241.4M | 230M | 237.7M | 244.8M | 269.7M | 240.4M | 255.8M | 253.7M | 283.8M | 257.9M | 258.3M | 266.1M |
| Operating expenses | 241.4M | 230M | 237.7M | 244.8M | 269.7M | 240.4M | 255.8M | 253.7M | 283.8M | 257.9M | 258.3M | 266.1M |
| Operating income | 558.6M | 308.4M | 623.5M | 497.2M | 611.1M | 219.1M | 449.7M | 487.7M | 564.1M | 219.1M | 346.6M | 359.2M |
| Operating margin | 18.5% | 15.8% | 22% | 18.2% | 18.3% | 11.8% | 16.4% | 16.6% | 16.5% | 10.2% | 13.7% | 13.5% |
| Non-operating income, net | 33.4M | -7.7M | 17.2M | -2.6M | 29K | -6.7M | 20.8M | 4.8M | 22.4M | 45.6M | -3.2M | 9.2M |
| Pretax income | 605M | 311.2M | 649.8M | 503.6M | 621.1M | 221.4M | 477.5M | 499.5M | 593M | 273.6M | 350.4M | 374.8M |
| Income tax | 159.4M | 71.6M | 168.2M | 129M | 145.7M | 43.7M | 125.1M | 129.9M | 146.3M | 62.6M | 89.8M | 94.6M |
| Net income | 445.5M | 239.6M | 481.6M | 374.6M | 475.4M | 177.7M | 352.4M | 369.6M | 446.7M | 210.9M | 260.6M | 280.1M |
| Net margin | 14.8% | 12.3% | 17% | 13.7% | 14.3% | 9.56% | 12.9% | 12.6% | 13% | 9.83% | 10.3% | 10.5% |
| EBITDA | 580.8M | 324.6M | 642.7M | 517.3M | 636.8M | 236.3M | 470.5M | 510.1M | 585.9M | 235.3M | 363.9M | 380.1M |
| EPS | 4.15 | 2.28 | 4.6 | 3.64 | 4.67 | 1.76 | 3.53 | 3.76 | 4.62 | 2.2 | 2.74 | 2.98 |
| Diluted EPS | 4.11 | 2.25 | 4.55 | 3.6 | 4.63 | 1.75 | 3.5 | 3.73 | 4.58 | 2.19 | 2.72 | 2.97 |
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 | 4.6B | 7.5B | 5.1B | 5.8B | — | 7.5B | 5B | 7.8B | 15.2B | 13.4B | 12.6B |
| Enterprise value | 7.7B | 10B | 7.6B | 8.4B | — | 9.6B | 7.2B | 9.5B | 16.8B | 15B | 14.5B |
| Shares outstanding | 168.3M | 162.2M | 152M | 145M | 130.1M | 124.1M | 116.8M | 110M | 103.7M | 99M | 99M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.1 | 13.9 | 6.84 | 9.77 | — | 8.96 | 3.91 | 5.67 | 9.66 | 9.92 | 11.2 |
| P/S | 0.89 | 1.28 | 0.72 | 0.8 | — | 0.85 | 0.49 | 0.78 | 1.4 | 1.22 | 1.19 |
| P/B | 1.09 | 1.65 | 1.07 | 1.13 | — | 1.4 | 0.84 | 1.14 | 1.97 | 1.61 | 1.5 |
| EV/EBITDA | 15.3 | 14.9 | 8.01 | 9.78 | — | 8.5 | 4.95 | 5.34 | 7.94 | 8.33 | 8.63 |
| EV/Sales | 1.5 | 1.72 | 1.07 | 1.16 | — | 1.09 | 0.7 | 0.95 | 1.55 | 1.37 | 1.35 |
| Earnings yield | 8.28% | 7.17% | 14.6% | 10.2% | — | 11.2% | 25.6% | 17.6% | 10.4% | 10.1% | 8.95% |
| FCF yield | 2.65% | 11.2% | 10.9% | 6.08% | — | 16.6% | 18.2% | 15.3% | 6.17% | 7.68% | 4.43% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.54 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.8% | 21.5% | 22.5% | 21.6% | 20% | 22.1% | 24.2% | 26.4% | 27.9% | 25.1% | 23.5% |
| Operating margin | 9.64% | 11.2% | 11.1% | 9.42% | 7.77% | 11.6% | 14.7% | 17.3% | 18.8% | 15.7% | 14.6% |
| Net margin | 7.39% | 9.21% | 10.5% | 8.17% | 6.31% | 9.48% | 12.5% | 13.7% | 14.5% | 12.3% | 11.1% |
| ROE | 9.02% | 11.8% | 15.7% | 11.5% | 9.06% | 15.6% | 21.4% | 20.1% | 20.4% | 16.3% | 14.4% |
| ROA | 3.92% | 5.67% | 7.3% | 5.45% | 4.04% | 7.23% | 10.5% | 11% | 11.8% | 9.27% | 6.9% |
| ROIC | 4.39% | 6.1% | 8.74% | 6.58% | 5.39% | 10.3% | 14% | 15.1% | 16.4% | 13% | 10.8% |
| Return on tangible assets | 3.92% | 5.67% | 7.3% | 5.45% | 4.04% | 7.23% | 10.5% | 11% | 11.8% | 9.27% | 8.16% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 5.5 | 5.56 | 5.78 | 6.07 | 5.22 | 4.4 | 4.12 | 4.28 | 4.61 | 4.17 | 4.5 |
| Quick ratio | 0.87 | 0.83 | 1.08 | 1.17 | 1.05 | 0.93 | 0.73 | 0.68 | 0.74 | 0.59 | 0.51 |
| Debt / equity | 0.89 | 0.71 | 0.78 | 0.77 | 0.85 | 0.71 | 0.58 | 0.44 | 0.39 | 0.35 | 0.34 |
| Debt / assets | 0.39 | 0.34 | 0.36 | 0.36 | 0.38 | 0.33 | 0.28 | 0.24 | 0.22 | 0.2 | 0.2 |
| Net debt / EBITDA | 6.16 | 3.74 | 2.64 | 3.07 | 4.31 | 1.9 | 1.47 | 0.95 | 0.78 | 0.92 | 1.19 |
| Interest coverage | — | — | — | — | 241.5 | — | — | — | — | — | — |
| Effective tax rate | 35.1% | 34.2% | 19.9% | 25% | 23.9% | 24.2% | 24.5% | 25.5% | 24.7% | 24.8% | 24.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 30.7 | 35.8 | 47 | 49.8 | 54.4 | 70.8 | 88 | 90.8 | 104.6 | 110.8 | 112.8 |
| EPS (basic) | 2.27 | 3.3 | 4.92 | 4.07 | 3.43 | 6.72 | 11 | 12.5 | 15.2 | 13.6 | 13.6 |
| EPS (diluted) | 2.18 | 3.17 | 4.85 | 4.03 | 3.4 | 6.63 | 10.9 | 12.4 | 15 | 13.5 | 12.4 |
| Book value per share | 25.2 | 28 | 31.4 | 35.3 | 37.9 | 43 | 51.6 | 61.9 | 74.2 | 83.7 | 92.4 |
| FCF per share | 0.73 | 5.13 | 3.68 | 2.42 | 6.91 | 9.96 | 7.84 | 10.8 | 9.04 | 10.4 | 11.5 |
| Cash per share | 3.83 | 4.39 | 7.78 | 8.87 | 10.5 | 13.2 | 11.5 | 11.8 | 12.6 | 12.7 | 11.5 |
| Capex per share | 0.17 | 0.18 | 0.19 | 0.6 | 0.84 | 0.54 | 0.61 | 0.66 | 0.71 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.55% | 0.5% | 0.4% | 1.2% | 1.55% | 0.76% | 0.7% | 0.73% | 0.68% | — | — |
| Capex / operating cash flow | -2.56% | -8.03% | -3.17% | -7.47% | 11.7% | 5.26% | 9.13% | 6.17% | 8.17% | — | — |
| Payout ratio | — | 7.21% | 8.25% | 10.8% | 12.7% | 9.19% | 6.91% | 6.64% | 5.94% | 7.21% | 8.22% |
| Dividend yield | — | 0.52% | 1.21% | 1.1% | — | 1.03% | 1.77% | 1.17% | 0.62% | 0.73% | 0.76% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 10, 2026 | $0.26 |
| Apr 10, 2026 | $0.26 |
| Jan 9, 2026 | $0.25 |
| Oct 10, 2025 | $0.25 |
| Jul 11, 2025 | $0.25 |
| Apr 11, 2025 | $0.25 |
| Jan 10, 2025 | $0.23 |
| Oct 11, 2024 | $0.23 |
| — |
| FY21 | — | $6.72 | — | — | $8.8B | — |
| FY20 | — | $3.43 | — | — | $7.1B | — |
| FY19 | — | $4.07 | — | — | $7.2B | — |
| FY18 | — | $4.92 | — | — | $7.1B | — |
| FY17 | — | $3.3 | — | — | $5.8B | — |
| FY16 | — | $2.27 | — | — | $5.2B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $3B | $1.9B | $2.8B | $2.7B | $3.3B | $1.9B | $2.7B | $2.9B | $3.4B | $2.1B | $2.5B | $2.7B |
| YoY change | -18.6% | +9.42% | +13.2% | +1.5% | +10.4% | -4.55% | -3.47% | +7.96% | +2.7% | +15.4% | -7.59% | -9.72% |
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 | 645.3M | 712.8M | 1.2B | 1.3B | 1.4B | 1.6B | 1.3B | 1.3B | 1.3B | 1.3B |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | 7.4B | 7.3B | 7.6B | 7.9B | 7.7B | 7.9B | 8.7B | 9.1B | 9.7B | 11.1B |
| Total current assets | 8.7B | 8.6B | 9.3B | 9.7B | 9.6B | 10.1B | 10.6B | 10.8B | 11.6B | 12.9B |
| Property, plant & equipment | — | — | — | 273.4M | 421.1M | 406.7M | 404.5M | 426.8M | 561.3M | 382.4M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 9.7B | 9.4B | 10.2B | 10.8B | 11.1B | 11.5B | 12.3B | 12.5B | 13.4B | 14.5B |
| Accounts payable | 282M | 275.2M | 362.1M | 348.6M | 411.4M | 562.5M | 619.4M | 597.6M | 492.2M | 615.8M |
| Short-term debt | — | — | — | — | 124.8M | 116.2M | — | — | — | — |
| Total current liabilities | 1.6B | 1.5B | 1.6B | 1.6B | 1.8B | 2.3B | 2.6B | 2.5B | 2.5B | 3.1B |
| Long-term debt | 3.8B | 3.2B | 3.7B | 3.9B | 4.1B | 3.7B | 3.5B | 3B | 3B | 2.9B |
| Total liabilities | 5.5B | 4.9B | 5.5B | 5.7B | 6.1B | 6.2B | 6.3B | 5.7B | 5.7B | 6.2B |
| Shareholders' equity | 4.2B | 4.5B | 4.8B | 5.1B | 4.9B | 5.3B | 6B | 6.8B | 7.7B | 8.3B |
| Total debt | 3.8B | 3.2B | 3.7B | 3.9B | 4.2B | 3.8B | 3.5B | 3B | 3B | 2.9B |
| Net debt | 3.1B | 2.5B | 2.5B | 2.6B | 2.8B | 2.2B | 2.1B | 1.7B | 1.7B | 1.7B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 1.3B | 754.8M | 1B | 893.4M | 1.3B | 574.8M | 686.5M | 852.3M | 1.3B | 1.2B | 1.1B | 1.1B |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | 9.1B | 9.6B | 9.9B | 10.2B | 9.7B | 10.7B | 11B | 11.1B | 11.1B | 11.2B | 11.4B | 11.6B |
| Total current assets | 10.8B | 10.7B | 11.4B | 11.6B | 11.6B | 11.7B | 12.2B | 12.5B | 12.9B | 12.9B | 13B | 13.2B |
| Property, plant & equipment | 426.8M | 424.5M | 422.9M | 566.2M | 561.3M | 562.6M | 559.6M | 558.4M | 382.4M | 390.6M | 401.1M | 416.4M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 12.5B | 12.5B | 13.3B | 13.4B | 13.4B | 13.6B | 14.2B | 14.4B | 14.5B | 14.4B | 14.5B | 14.7B |
| Accounts payable | 597.6M | 610.5M | 694.4M | 675.5M | 492.2M | 650.7M | 666.5M | 619.6M | 615.8M | 536.1M | 461.4M | 589.4M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 2.5B | 2.5B | 2.8B | 2.8B | 2.5B | 2.8B | 3.1B | 3B | 3.1B | 3B | 3B | 3B |
| Long-term debt | 3B | 2.8B | 3B | 2.9B | 3B | 2.9B | 2.9B | 3.1B | 2.9B | 2.9B | 2.9B | 2.9B |
| Total liabilities | 5.7B | 5.5B | 5.9B | 5.9B | 5.7B | 5.8B | 6.2B | 6.3B | 6.2B | 6B | 6B | 6.1B |
| Shareholders' equity | 6.8B | 7B | 7.3B | 7.4B | 7.7B | 7.8B | 8B | 8.1B | 8.3B | 8.4B | 8.5B | 8.5B |
| Total debt | 3B | 2.8B | 3B | 2.9B | 3B | 2.9B | 2.9B | 3.1B | 2.9B | 2.9B | 2.9B | 2.9B |
| Net debt | 1.7B | 2.1B | 1.9B | 2.1B | 1.7B | 2.3B | 2.2B | 2.2B | 1.7B | 1.7B | 1.8B | 1.9B |
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 | 382.1M | 535.5M | 748.2M | 590M | 446.6M | 833.6M | 1.3B | 1.4B | 1.6B | 1.3B |
| Depreciation & amortization | 23.1M | 25.4M | 25.3M | 72.1M | 68.9M | 76.3M | 76.8M | 76.5M | 81.2M | 82.1M |
| Stock-based compensation | 26.7M | 28.5M | 28.3M | 26.2M | 24.3M | 23.2M | 21.1M | 24.8M | 29.6M | 30.8M |
| Change in working capital | -1.4B | -1.3B | -1.6B | -1.9B | 314.6M | 345.2M | -556.6M | -409M | -620.5M | -633.8M |
| Operating cash flow | -1.1B | -359.7M | -891.5M | -1.2B | 938.9M | 1.3B | 785.6M | 1.2B | 901.1M | 1.1B |
| Capital expenditure | -28.4M | -28.9M | -28.2M | -87M | -109.6M | -66.9M | -71.7M | -73M | -73.6M | — |
| Investing cash flow | 9.3M | -20.7M | 82.2M | -75.9M | -177.8M | -4.2M | -153.2M | -150.6M | -167.6M | -223.8M |
| Dividends paid | — | -38.6M | -61.7M | -63.6M | -56.6M | -76.6M | -88.9M | -91.1M | -93.4M | -97.1M |
| Share repurchases | -392.8M | -290.9M | -503.2M | -233.5M | -634.1M | -378.3M | -542.7M | -561.6M | -627.1M | -651M |
| Financing cash flow | -451.4M | -944.2M | -227.7M | -275.9M | -778.2M | -1B | -1.1B | -1.2B | -820.6M | -814M |
| Net change in cash | -1.6B | -1.3B | -1B | -1.5B | -17.1M | 245.2M | -486.4M | -186.2M | -87.1M | 74.6M |
| Free cash flow | 122.5M | 832.8M | 560M | 350.7M | 898.6M | 1.2B | 915.1M | 1.2B | 936.5M | 1B |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 445.5M | 239.6M | 481.6M | 374.6M | 475.4M | 177.7M | 352.4M | 369.6M | 446.7M | 210.9M | 260.6M | 280.1M |
| Depreciation & amortization | 22.2M | 16.1M | 19.1M | 20.1M | 25.8M | 17.2M | 20.8M | 22.3M | 21.8M | 16.2M | 17.3M | 20.9M |
| Stock-based compensation | 3.5M | 18.3M | 3.9M | 3.8M | 3.6M | 18M | 4.8M | 4.3M | 3.7M | 18.8M | 4.5M | 4.4M |
| Change in working capital | -48.8M | -548M | -136.3M | -369.6M | 433.3M | -858M | 27.6M | -64.6M | 261.2M | -138.5M | -158.5M | -328M |
| Operating cash flow | 421.3M | -232.4M | 308.7M | 34.3M | 790.5M | -550M | 314.2M | 370.3M | 800M | 7.3M | 134.4M | 250.3M |
| Capital expenditure | -18.9M | -13.6M | -16.1M | -25.8M | -18.2M | -17.3M | -15.6M | — | — | — | — | — |
| Investing cash flow | -17M | -59.4M | -40.6M | -15.3M | -51.6M | -119.5M | -68.3M | -27M | -42M | 206.5M | -20.4M | 4.2M |
| Dividends paid | -22M | -23.3M | -23.8M | -23.3M | -23.1M | -24.4M | -24.6M | -24.3M | -23.8M | -25M | -24.4M | -24.1M |
| Share repurchases | -322.3M | -56K | -180M | -243.5M | -203.5M | -23.7M | -181.2M | -199.4M | -246.7M | -50.4M | -179.6M | -204.9M |
| Financing cash flow | -314M | -168.8M | -135.9M | -286.1M | -229.8M | -154.3M | -186.5M | -164.3M | -308.8M | -242.2M | -197.1M | -289.7M |
| Net change in cash | 90.3M | -460.5M | 132.2M | -267.2M | 509.2M | -823.8M | 59.4M | 179M | 449.2M | -28.4M | -83M | -35.1M |
| Free cash flow | 572.5M | -320.6M | 442.9M | 149.9M | 664.3M | -438.1M | 347.3M | 344.9M | 772.2M | -11.6M | 110M | 219.6M |
| Date | Ratio |
|---|---|
| Jul 11, 2005 | 2:1 |
| Apr 1, 2002 | 2:1 |
| Apr 21, 1987 | 2:1 |
| Feb 27, 1987 | 3:2 |