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 26 | $3.07 | $3.08 | +0.3% | — | $645.1M | — |
| Q1 26 | $3.01 | $3.09 | +2.7% | — | $613.5M | — |
| Q4 25 | $2.73 | $2.64 | -3.3% | — | $575.2M | — |
| Q3 25 | $2.86 | $2.97 | +3.8% | — | $595.9M | — |
| Q2 25 | $2.78 | $2.91 | +4.7% | — | $596.1M | — |
| Q1 25 | $2.56 | $2.78 | +8.6% | — | $565.2M | — |
| Q4 24 | $2.44 | $2.43 | -0.4% | — | $541.1M | — |
| Q3 24 | $2.43 | $2.52 | +3.7% | — | $543.3M | — |
| Q2 24 | $2.31 | $2.4 | +3.9% | — | $541M | — |
| Q1 24 | $2 | $2.2 | +10.0% | — | $512.4M | — |
| Q4 23 | $1.86 | $1.89 | +1.6% | — | $480.9M | — |
| Q3 23 | $1.99 | $2.14 | +7.5% | — | $494.7M | — |
| Q2 23 | $1.89 | $2.01 | +6.3% | — | $504.3M | — |
| Q1 23 | $1.69 | $1.76 | +4.1% | — | $471.9M | — |
| Q4 22 | $1.75 | $1.66 | -5.1% | — | $452.2M | — |
| Q3 22 | $1.86 | $2.06 | +10.8% | — | $473.2M | — |
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 | — | $7.32 | — | — | $2.3B | — |
| FY24 | — | $6.17 | — | — | $2.1B | — |
| FY23 | — | $3.95 | — | — | $2B | — |
| FY22 | — | $3.95 | — | — | $1.9B |
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 | $759.9M | $840.9M | $935.3M | $1.1B | $1.1B | $1.6B | $1.9B | $2B | $2.1B | $2.3B |
| YoY change | +28.6% | +10.7% | +11.2% | +16.2% | +2.78% | +42.6% | +16.2% | +5.49% | +9.53% | +9.1% |
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 | 759.9M | 840.9M | 935.3M | 1.1B | 1.1B | 1.6B | 1.9B | 2B | 2.1B | 2.3B |
| Cost of revenue | 400.7M | 441.5M | 495.7M | 569.5M | 574.2M | 882.6M | 1.1B | 1.1B | 1.2B | 1.2B |
| Gross profit | 359.2M | 399.4M | 439.6M | 516.9M | 542.5M | 709.6M | 783.9M | 861.1M | 935.8M | 1.1B |
| Gross margin | 47.3% | 47.5% | 47% | 47.6% | 48.6% | 44.6% | 42.4% | 44.1% | 43.8% | 46.5% |
| Research & development | 43.2M | 47.3M | 63.3M | 81.3M | 88.4M | 93.5M | 105.2M | 109.6M | 117.9M | 204.6M |
| Selling, general & administrative | 165.2M | 175.9M | 207.6M | 257.7M | 259.6M | 390.6M | 403.1M | 458.3M | 458.7M | 465M |
| Operating expenses | 208.3M | 223.2M | 270.9M | 339.1M | 347.9M | 484.1M | 508.3M | 567.9M | 576.6M | 669.6M |
| Operating income | 137.7M | 162.8M | 152.5M | 156.4M | 172.9M | 180.7M | 214.2M | 218.5M | 299.5M | 357.7M |
| Operating margin | 18.1% | 19.4% | 16.3% | 14.4% | 15.5% | 11.4% | 11.6% | 11.2% | 14% | 15.3% |
| Non-operating income, net | -2M | 698K | 3.4M | 5.5M | 3.1M | 1.5M | 1.7M | 3.3M | 14.6M | 37.6M |
| Pretax income | 135.7M | 163.5M | 155.9M | 159.8M | 175M | 159M | 187.6M | 198.2M | 308.2M | 390.3M |
| Income tax | 22M | -6.1M | 8.4M | 13.3M | -19.8M | -2.5M | 23.4M | 32.3M | 45.1M | 74.7M |
| Net income | 113.7M | 169.6M | 147.5M | 146.5M | 194.8M | 161.5M | 164.2M | 165.9M | 263M | 315.6M |
| Net margin | 15% | 20.2% | 15.8% | 13.5% | 17.4% | 10.1% | 8.88% | 8.5% | 12.3% | 13.5% |
| EBITDA | 187.4M | 216.2M | 214.3M | 238.5M | 257.7M | 328.1M | 388M | 392.6M | 466.5M | 543.2M |
| EPS | 3.01 | 4.4 | 3.84 | 3.79 | 4.87 | 3.95 | 3.95 | 3.95 | 6.17 | 7.32 |
| Diluted EPS | 2.82 | 4.18 | 3.68 | 3.65 | 4.69 | 3.82 | 3.87 | 3.88 | 6.05 | 7.2 |
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 | 494.7M | 480.9M | 512.4M | 541M | 543.3M | 541.1M | 565.2M | 596.1M | 595.9M | 575.2M | 613.5M | 645.1M |
| Cost of revenue | 269.5M | 268M | 288.7M | 303.2M | 305.9M | 304.3M | 298.1M | 322.9M | 314.4M | 313.2M | 317.1M | 338M |
| Gross profit | 225.2M | 212.9M | 223.7M | 237.8M | 237.5M | 236.8M | 267.1M | 273.2M | 281.5M | 262M | 296.4M | 307.1M |
| Gross margin | 45.5% | 44.3% | 43.7% | 44% | 43.7% | 43.8% | 47.3% | 45.8% | 47.2% | 45.5% | 48.3% | 47.6% |
| Research & development | 28.3M | 26.2M | 29.4M | 29M | 30.1M | 29.4M | 47.8M | 50.8M | 51.8M | 54.1M | 59.7M | 62.8M |
| Selling, general & administrative | 114.4M | 119.7M | 109.1M | 117M | 110.7M | 121.9M | 115.9M | 112.9M | 117.5M | 118.6M | 122.8M | 133.6M |
| Operating expenses | 142.7M | 145.8M | 138.6M | 145.9M | 140.8M | 151.3M | 163.8M | 163.8M | 169.3M | 172.8M | 182.5M | 196.4M |
| Operating income | 63.9M | 47.7M | 67M | 78M | 82.8M | 71.7M | 89.2M | 95.6M | 97.9M | 75M | 99.8M | 95.1M |
| Operating margin | 12.9% | 9.93% | 13.1% | 14.4% | 15.2% | 13.2% | 15.8% | 16% | 16.4% | 13% | 16.3% | 14.7% |
| Non-operating income, net | 787K | 652K | 1.8M | 1.9M | 4.5M | 6.3M | 7.4M | 8.2M | 10.9M | 11.2M | 7.7M | 28.5M |
| Pretax income | 58.9M | 44.6M | 66.6M | 78.7M | 86.1M | 76.8M | 95.3M | 102.5M | 107.6M | 85M | 106.4M | 120.6M |
| Income tax | 11.9M | 5.7M | 12.5M | 10.9M | 10.2M | 11.5M | 14.2M | 17.9M | 23.2M | 19.4M | 25.2M | 27.1M |
| Net income | 47M | 38.9M | 54.2M | 67.7M | 75.9M | 65.2M | 81.1M | 84.6M | 84.4M | 65.5M | 81.2M | 93.5M |
| Net margin | 9.5% | 8.09% | 10.6% | 12.5% | 14% | 12.1% | 14.3% | 14.2% | 14.2% | 11.4% | 13.2% | 14.5% |
| EBITDA | 108.9M | 92.7M | 111.4M | 116.4M | 124.3M | 114.4M | 133.4M | 140.7M | 146.1M | 123M | 148.8M | 137.9M |
| EPS | 1.12 | 0.92 | 1.28 | 1.59 | 1.78 | 1.52 | 1.88 | 1.96 | 1.96 | 1.52 | 1.9 | 2.25 |
| Diluted EPS | 1.1 | 0.91 | 1.26 | 1.57 | 1.74 | 1.49 | 1.84 | 1.93 | 1.93 | 1.5 | 1.88 | 2.23 |
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 | 6.6B | 7.1B | 11.6B | 17.5B | 22B | 13.4B | 17.6B | 24.6B | 19.6B | 13.3B |
| Enterprise value | 5.2B | 6.4B | 7B | 11.3B | 16.8B | 23B | 14.2B | 18.1B | 24.4B | 19.1B | 13.8B |
| Shares outstanding | 36.4M | 37.3M | 38.4M | 38.6M | 40M | 40.8M | 41.5M | 42M | 42.6M | 43.1M | 43.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 45.8 | 38.9 | 48.4 | 79.1 | 89.7 | 136.1 | 81.6 | 105.9 | 93.4 | 62 | 42.4 |
| P/S | 6.85 | 7.85 | 7.64 | 10.7 | 15.7 | 13.8 | 7.24 | 9 | 11.5 | 8.39 | 5.45 |
| P/B | 5.68 | 5.54 | 5.39 | 7.17 | 8.8 | 9.46 | 5.1 | 5.98 | 7.25 | 5.28 | 4.36 |
| EV/EBITDA | 27.5 | 29.5 | 32.5 | 47.6 | 65.3 | 70.1 | 36.7 | 46.1 | 52.4 | 35.2 | 30.1 |
| EV/Sales | 6.79 | 7.58 | 7.45 | 10.4 | 15.1 | 14.4 | 7.69 | 9.27 | 11.4 | 8.19 | 5.69 |
| Earnings yield | 2.19% | 2.57% | 2.06% | 1.26% | 1.11% | 0.73% | 1.23% | 0.94% | 1.07% | 1.61% | 2.36% |
| FCF yield | 2.96% | 2.31% | 3.12% | 1.83% | 1.87% | 1.44% | 2.47% | 1.86% | 2.34% | 3.17% | 4.48% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.87 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.3% | 47.5% | 47% | 47.6% | 48.6% | 44.6% | 42.4% | 44.1% | 43.8% | 46.5% | 47.6% |
| Operating margin | 18.1% | 19.4% | 16.3% | 14.4% | 15.5% | 11.4% | 11.6% | 11.2% | 14% | 15.3% | 14.7% |
| Net margin | 15% | 20.2% | 15.8% | 13.5% | 17.4% | 10.1% | 8.88% | 8.5% | 12.3% | 13.5% | 13.4% |
| ROE | 12.4% | 14.2% | 11.1% | 9.06% | 9.81% | 6.95% | 6.26% | 5.65% | 7.76% | 8.52% | 9.73% |
| ROA | 8.37% | 10.5% | 8.23% | 6.69% | 7.47% | 3.41% | 3.5% | 3.55% | 5.08% | 5.6% | 4.18% |
| ROIC | 13.3% | 16.9% | 12.6% | 10.5% | 13% | 5.39% | 5.42% | 5.29% | 7.84% | 8.9% | 8.08% |
| Return on tangible assets | -23.8% | -103.5% | -54.6% | -59.5% | 72.7% | -7.51% | -6.87% | -6.97% | -15.5% | -25.5% | -21.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.78 | 1.4 | 1.22 | 1.34 | 1.97 | 1.16 | 0.95 | 0.86 | 1.35 | 1.05 | 1.55 |
| Quick ratio | 0.78 | 1.4 | 1.22 | 1.34 | 1.97 | 1.16 | 0.95 | 0.86 | 1.35 | 1.05 | 1.55 |
| Debt / equity | 0.01 | — | 0 | 0.01 | 0.01 | 0.6 | 0.4 | 0.24 | 0.19 | 0.17 | 0.48 |
| Debt / assets | 0.01 | — | 0 | 0.01 | 0.01 | 0.29 | 0.22 | 0.15 | 0.12 | 0.11 | 0.25 |
| Net debt / EBITDA | -0.25 | — | -0.83 | -1.04 | -2.54 | 3.13 | 2.15 | 1.33 | -0.28 | -0.84 | 0.87 |
| Interest coverage | — | — | — | 79.9 | 173.8 | 7.82 | 7.61 | 9.39 | 53 | 79.1 | 65.3 |
| Effective tax rate | 16.2% | 0% | 5.39% | 8.33% | 0% | 0% | 12.4% | 16.3% | 14.6% | 19.1% | 22.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 20.8 | 22.6 | 24.3 | 28.1 | 27.9 | 39 | 44.5 | 46.4 | 50.2 | 54.1 | 57.5 |
| EPS (basic) | 3.01 | 4.4 | 3.84 | 3.79 | 4.87 | 3.95 | 3.95 | 3.95 | 6.17 | 7.32 | 7.32 |
| EPS (diluted) | 2.82 | 4.18 | 3.68 | 3.65 | 4.69 | 3.82 | 3.87 | 3.88 | 6.05 | 7.2 | 7.62 |
| Book value per share | 25.1 | 32 | 34.5 | 41.8 | 49.6 | 56.9 | 63.2 | 69.9 | 79.5 | 85.9 | 74.2 |
| FCF per share | 4.23 | 4.1 | 5.79 | 5.5 | 8.16 | 7.74 | 7.97 | 7.79 | 13.5 | 14.4 | 16.9 |
| Cash per share | 1.55 | 6.15 | 4.65 | 7.04 | 16.9 | 8.85 | 5.08 | 4.19 | 18 | 25.5 | 23.7 |
| Capex per share | 1.04 | 1.16 | 0.71 | 0.96 | 0.57 | 0.83 | 0.54 | 0.49 | 0.48 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.96% | 5.12% | 2.93% | 3.43% | 2.03% | 2.13% | 1.22% | 1.05% | 0.96% | — | — |
| Capex / operating cash flow | 21.4% | 22.1% | 10.8% | 14.3% | 6.36% | 8.12% | 6.62% | 4.89% | 3.33% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 0% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 0.01% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jan 31, 1990 | $0.0022 |
| Nov 2, 1989 | $0.0022 |
| Apr 26, 1989 | $0.0017 |
| Feb 1, 1989 | $0.0017 |
| Nov 3, 1988 | $0.0017 |
| Aug 22, 1988 | $1.1111 |
| Aug 9, 1988 | $0.0122 |
| Apr 27, 1988 | $0.0122 |
| Date | Ratio |
|---|---|
| May 15, 1990 | 3:1 |
| — |
| FY21 | — | $3.95 | — | — | $1.6B | — |
| FY20 | — | $4.87 | — | — | $1.1B | — |
| FY19 | — | $3.79 | — | — | $1.1B | — |
| FY18 | — | $3.84 | — | — | $935.3M | — |
| FY17 | — | $4.4 | — | — | $840.9M | — |
| FY16 | — | $3.01 | — | — | $759.9M | — |
| 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 | $494.7M | $480.9M | $512.4M | $541M | $543.3M | $541.1M | $565.2M | $596.1M | $595.9M | $575.2M | $613.5M | $645.1M |
| YoY change | +4.54% | +6.35% | +8.58% | +7.28% | +9.84% | +12.5% | +10.3% | +10.2% | +9.67% | +6.29% | +8.55% | +8.22% |
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 | 56.4M | 229.1M | 178.6M | 272.1M | 675.8M | 361.5M | 210.9M | 175.9M | 768M | 1.1B |
| Receivables | 200.3M | 246.2M | 298.9M | 374.1M | 382.3M | 521.1M | 577.3M | 619.7M | 587.6M | 638.8M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 283M | 520.8M | 518.9M | 679.7M | 1.1B | 964.3M | 847.2M | 860.6M | 1.4B | 1.8B |
| Property, plant & equipment | 29.3M | 36.1M | 32.9M | 53.4M | 39M | 66.7M | 64.7M | 36.7M | 14.1M | 17.4M |
| Goodwill & intangibles | 1.8B | 1.8B | 2.1B | 2.4B | 2.3B | 6.9B | 7.1B | 7.1B | 6.9B | 6.9B |
| Total assets | 1.4B | 1.6B | 1.8B | 2.2B | 2.6B | 4.7B | 4.7B | 4.7B | 5.2B | 5.6B |
| Accounts payable | 7.3M | 8.2M | 6.9M | 15M | 14M | 120M | 104.8M | 146.3M | 156.8M | 174.7M |
| Short-term debt | — | — | — | 6.4M | 5.9M | 40.6M | 40.7M | 60.9M | 9.6M | 609.3M |
| Total current liabilities | 361.5M | 371.5M | 423.9M | 509.1M | 564.3M | 829.5M | 889.7M | 1B | 1.1B | 1.8B |
| Long-term debt | 10M | — | 0 | 16.8M | 16.3M | 1.3B | 1B | 636M | 628.7M | 33.3M |
| Total liabilities | 442.4M | 419.6M | 466.1M | 574.6M | 621.2M | 2.4B | 2.1B | 1.7B | 1.8B | 1.9B |
| Shareholders' equity | 915.5M | 1.2B | 1.3B | 1.6B | 2B | 2.3B | 2.6B | 2.9B | 3.4B | 3.7B |
| Total debt | 10M | — | 0 | 23.2M | 22.2M | 1.4B | 1B | 696.9M | 638.4M | 642.6M |
| Net debt | -26.2M | — | -134.3M | -209.5M | -581.4M | 1.1B | 872.3M | 531.4M | -106.4M | -372.8M |
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 | 143.1M | 175.9M | 196.9M | 258M | 544.3M | 768M | 807.4M | 892.3M | 950.8M | 1.1B | 346.4M | 970M |
| Receivables | 623.6M | 619.7M | 542.4M | 700.8M | 619.5M | 587.6M | 559.9M | 714.4M | 662M | 638.8M | 573M | 724.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 842M | 860.6M | 824.4M | 1B | 1.2B | 1.4B | 1.5B | 1.7B | 1.7B | 1.8B | 1B | 1.8B |
| Property, plant & equipment | 208.3M | 36.7M | 205M | 204.3M | 200M | 14.1M | 194.3M | 196M | 197.2M | 17.4M | 199.3M | 197.8M |
| Goodwill & intangibles | 7B | 7.1B | 7B | 7B | 6.9B | 6.9B | 6.9B | 6.8B | 6.8B | 6.9B | 6.8B | 7.3B |
| Total assets | 4.6B | 4.7B | 4.6B | 4.8B | 5B | 5.2B | 5.2B | 5.4B | 5.5B | 5.6B | 4.8B | 5.8B |
| Accounts payable | 132.7M | 146.3M | 145.2M | 150.4M | 145.4M | 156.8M | 171.2M | 171.6M | 147.9M | 174.7M | 186.1M | 178.6M |
| Short-term debt | 41.5M | 60.9M | 11.1M | 11.2M | 10.7M | 9.6M | 607.6M | 607.8M | 608.9M | 609.3M | 10.6M | 11.2M |
| Total current liabilities | 909M | 1B | 872.9M | 987.3M | 1B | 1.1B | 1.6B | 1.7B | 1.7B | 1.8B | 1B | 1.2B |
| Long-term debt | 747.3M | 636M | 634.3M | 632.7M | 631.2M | 628.7M | 32.5M | 33.9M | 34.6M | 33.3M | 37.4M | 1.4B |
| Total liabilities | 1.8B | 1.7B | 1.6B | 1.7B | 1.7B | 1.8B | 1.7B | 1.8B | 1.9B | 1.9B | 1.2B | 2.8B |
| Shareholders' equity | 2.9B | 2.9B | 3B | 3.1B | 3.3B | 3.4B | 3.5B | 3.6B | 3.6B | 3.7B | 3.6B | 3B |
| Total debt | 788.8M | 696.9M | 645.4M | 643.9M | 641.8M | 638.4M | 640.1M | 641.7M | 643.4M | 642.6M | 48M | 1.5B |
| Net debt | 657.3M | 531.4M | 457.2M | 393.1M | 103.5M | -106.4M | -65.6M | -145.7M | -190.7M | -372.8M | -268.1M | 559.7M |
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 | 113.7M | 169.6M | 147.5M | 146.5M | 194.8M | 161.5M | 164.2M | 165.9M | 263M | 315.6M |
| Depreciation & amortization | 49.8M | 53.4M | 61.8M | 76.7M | 81.7M | 145.8M | 172M | 170.8M | 152.4M | 147.9M |
| Stock-based compensation | 29.7M | 37.3M | 52.7M | 60M | 67.4M | 104.7M | 103M | 108.3M | 122.8M | 151.3M |
| Change in working capital | 9.6M | -32M | -3.1M | -21.9M | 15.3M | 8.6M | -12M | 48.2M | 108.7M | 2.5M |
| Operating cash flow | 176.4M | 194.6M | 253.8M | 260.5M | 357M | 417.6M | 340.1M | 420M | 616.5M | 653.5M |
| Capital expenditure | -37.7M | -43.1M | -27.4M | -37.2M | -22.7M | -33.9M | -22.5M | -20.5M | -20.5M | — |
| Investing cash flow | -50.7M | -85.4M | -238.3M | -240.2M | -92.5M | -2.1B | -144.9M | -44.5M | -38.2M | -189.7M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -111.8M | -7.5M | -146.6M | -17.8M | -15.5M | -13M | 0 | 0 | — | -174.7M |
| Financing cash flow | -111.8M | -7.5M | -146.6M | -17.8M | -21.1M | 1.3B | -360M | -345M | -52.6M | -182.4M |
| Net change in cash | 13.9M | 101.8M | -131M | 2.5M | 243.4M | -336.8M | -164.8M | 30.5M | 525.7M | 281.5M |
| Free cash flow | 154.1M | 152.7M | 222.8M | 212.7M | 326.6M | 316.1M | 331.3M | 327.4M | 574.7M | 620.8M |
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 | — | — | — | — | — | — | — | 84.6M | 84.4M | 65.5M | 81.2M | 93.5M |
| Depreciation & amortization | — | — | — | — | — | — | — | 36.9M | 37.3M | 36.8M | 41.3M | 39.4M |
| Stock-based compensation | — | — | — | — | — | — | — | 38.3M | 36.7M | 38.6M | 37.2M | 43.7M |
| Change in working capital | — | — | — | — | — | — | — | -79.6M | 71.6M | 29.7M | 3.4M | -81.6M |
| Operating cash flow | — | — | — | — | — | — | — | 98.3M | 255.2M | 243.9M | 107.3M | 124.4M |
| Capital expenditure | -6.1M | -8M | -7.3M | -6.6M | -2.9M | -3.8M | -2.3M | — | — | — | — | — |
| Investing cash flow | -6.1M | -8M | -7.3M | -6.6M | -2.9M | -3.8M | -2.3M | -2.4M | -47.6M | -51.4M | 60.5M | -252.5M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | -1.6M | -173M | 0 | -250.1M | -504.9M |
| Financing cash flow | — | — | — | — | — | — | — | -4.5M | -173.4M | 0 | -850.1M | -504.9M |
| Net change in cash | -6.1M | -8M | -7.3M | -6.6M | -2.9M | -3.8M | -2.3M | 91.4M | 34.2M | 192.5M | -682.3M | -633M |
| Free cash flow | — | — | — | — | — | — | — | 88M | 247.6M | 236.9M | 102.8M | 118.5M |
| Aug 22, 1988 |
| 1:1 |
| Apr 12, 1985 | 2:1 |