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 | $0.8 | $0.89 | +11.2% | — | $756.7M | — |
| Q1 26 | $0.8 | $0.8 | 0.0% | — | $750.6M | — |
| Q4 25 | $0.85 | $0.86 | +1.2% | — | $808.5M | — |
| Q3 25 | $0.77 | $0.78 | +1.3% | — | $752.5M | — |
| Q2 25 | $0.72 | $0.79 | +9.7% | — | $773.5M | — |
| Q1 25 | $0.72 | $0.77 | +6.9% | — | $741.1M | — |
| Q4 24 | $0.79 | $0.8 | +1.3% | — | $776.8M | — |
| Q3 24 | $0.69 | $0.73 | +5.8% | — | $750M | — |
| Q2 24 | $0.7 | $0.63 | -10.0% | — | $696.4M | — |
| Q1 24 | $0.7 | $0.74 | +5.7% | — | $755.8M | — |
| Q4 23 | $0.78 | $0.8 | +2.6% | — | $789M | — |
| Q3 23 | $0.68 | $0.73 | +7.4% | — | $765.4M | — |
| Q2 23 | $0.65 | $0.67 | +3.1% | — | $764.4M | — |
| Q1 23 | $0.61 | $0.68 | +11.5% | — | $776.4M | — |
| Q4 22 | $0.78 | $0.81 | +3.8% | — | $871.9M | — |
| Q3 22 | $0.86 | $0.86 | 0.0% | — | $788M | — |
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 | — | $2.77 | — | — | $3.1B | — |
| FY24 | — | $2.76 | — | — | $3B | — |
| FY23 | — | $2.43 | — | — | $3.1B | — |
| FY22 | — | $2.5 | — | — | $3.2B | — |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B | $2.7B | $2.8B | $2.7B | $3B | $3.2B | $3.1B | $3B | $3.1B |
| YoY change | — | +6.71% | +3.98% | -2.43% | +10.6% | +6.48% | -2.8% | -3.75% | +3.24% |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.5B | 2.7B | 2.8B | 2.7B | 3B | 3.2B | 3.1B | 3B | 3.1B |
| Cost of revenue | 1.4B | 1.5B | 1.6B | 1.5B | 1.7B | 1.8B | 1.7B | 1.6B | 1.6B |
| Gross profit | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B | 1.4B | 1.5B |
| Gross margin | 42.9% | 42.6% | 43% | 43.9% | 44.6% | 44.9% | 46.2% | 47.8% | 47.2% |
| Research & development | 126.2M | 136.2M | 136.4M | 126.2M | 129.3M | 144.6M | 163.5M | 177.7M | 175.7M |
| Selling, general & administrative | 445.8M | 499.3M | 491.3M | 508.4M | 579.2M | 627.8M | 643.1M | 629.7M | 639.4M |
| Operating expenses | 572M | 635.5M | 627.7M | 634.6M | 708.5M | 772.4M | 806.6M | 807.4M | 815.1M |
| Operating income | 500.8M | 499.6M | 563.1M | 553.5M | 582.2M | 577.9M | 543.4M | 537M | 561.6M |
| Operating margin | 20% | 18.7% | 20.3% | 20.5% | 19.5% | 18.1% | 17.6% | 18% | 18.3% |
| Non-operating income, net | 14.7M | -700K | -600K | -83.2M | -400K | 19.1M | 33.8M | 35.3M | 6.4M |
| Pretax income | 523.9M | 507.3M | 565.8M | 460.3M | 534M | 527.4M | 483.5M | 497.6M | 508.2M |
| Income tax | 150.6M | 121.8M | 129.3M | 118.3M | 121M | 126.1M | 106.6M | 75.4M | 102.1M |
| Net income | 373.3M | 385.5M | 436.5M | 342M | 413M | 401.3M | 376.9M | 422.2M | 406.1M |
| Net margin | 14.9% | 14.5% | 15.7% | 12.6% | 13.8% | 12.6% | 12.2% | 14.2% | 13.2% |
| EBITDA | 551.6M | 586M | 647.6M | 633.9M | 670.1M | 724.6M | 667.8M | 662.2M | 689.7M |
| EPS | 2.23 | 2.29 | 2.59 | 2.03 | 2.44 | 2.5 | 2.43 | 2.76 | 2.77 |
| Diluted EPS | 2.2 | 2.27 | 2.57 | 2.02 | 2.43 | 2.49 | 2.42 | 2.75 | 2.76 |
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 | 765.4M | 789M | 755.8M | 696.4M | 750M | 776.8M | 741.1M | 773.5M | 752.5M | 808.5M | 750.6M | 756.7M |
| Cost of revenue | 406.4M | 417.9M | 383.8M | 360.9M | 395.8M | 414.4M | 390.9M | 403.1M | 396.4M | 434.4M | 398.3M | 391.7M |
| Gross profit | 359M | 371.1M | 372M | 335.5M | 354.2M | 362.4M | 350.2M | 370.4M | 356.1M | 374.1M | 352.3M | 365M |
| Gross margin | 46.9% | 47% | 49.2% | 48.2% | 47.2% | 46.7% | 47.3% | 47.9% | 47.3% | 46.3% | 46.9% | 48.2% |
| Research & development | 39.1M | 43.1M | 44.5M | 45.1M | 45.7M | 42.4M | 40.2M | 47.5M | 44.4M | 43.6M | 41.4M | 35.1M |
| Selling, general & administrative | 157.2M | 100.4M | 165.4M | 156.3M | 157M | 151M | 160.3M | 167.3M | 151M | 160.8M | 159M | 167.6M |
| Operating expenses | 196.3M | 143.5M | 209.9M | 201.4M | 202.7M | 193.4M | 200.5M | 214.8M | 195.4M | 204.4M | 200.4M | 202.7M |
| Operating income | 142.6M | 146.4M | 142.1M | 114.1M | 131.5M | 149.3M | 130.1M | 136.4M | 142.4M | 152.7M | 134.8M | 146.7M |
| Operating margin | 18.6% | 18.6% | 18.8% | 16.4% | 17.5% | 19.2% | 17.6% | 17.6% | 18.9% | 18.9% | 18% | 19.4% |
| Non-operating income, net | 100K | 1M | 39.6M | -3.7M | -300K | -300K | -3.9M | -100K | 8.4M | 2M | — | -86.3M |
| Pretax income | 119.9M | 124.4M | 162.8M | 92M | 112.3M | 130.5M | 111.1M | 120.7M | 136M | 140.4M | 121.1M | 43.8M |
| Income tax | 29.3M | 18.2M | 26M | 21.9M | 20.5M | 7M | 23.2M | 28.8M | 33.2M | 16.9M | 26.8M | 16.4M |
| Net income | 90.6M | 106.2M | 136.8M | 70.1M | 91.8M | 123.5M | 87.9M | 91.9M | 102.8M | 123.5M | 94.3M | 27.4M |
| Net margin | 11.8% | 13.5% | 18.1% | 10.1% | 12.2% | 15.9% | 11.9% | 11.9% | 13.7% | 15.3% | 12.6% | 3.62% |
| EBITDA | 173.5M | 178.6M | 173.3M | 144.1M | 163.2M | 181.6M | 158.7M | 168.3M | 178.5M | 184.2M | 166.7M | 172.9M |
| EPS | 0.59 | 0.69 | 0.89 | 0.45 | 0.6 | 0.82 | 0.59 | 0.62 | 0.7 | 0.86 | 0.67 | 0.2 |
| Diluted EPS | 0.58 | 0.68 | 0.88 | 0.45 | 0.6 | 0.82 | 0.59 | 0.62 | 0.7 | 0.85 | 0.66 | 0.2 |
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 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | 5.6B | 5.2B | 3.1B | 5.4B | 5.6B | 5.5B | 4.2B |
| Enterprise value | — | — | — | 7.1B | 7.3B | 5.5B | 7.4B | 7.4B | 7.1B | 5.9B |
| Shares outstanding | 167.7M | 168.3M | 168.3M | 168.4M | 169M | 160.5M | 155.1M | 152.8M | 146.7M | 146.7M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 16.4 | 12.6 | 7.73 | 14.2 | 13.2 | 13.4 | 13 |
| P/S | — | — | — | 2.08 | 1.74 | 0.97 | 1.73 | 1.87 | 1.77 | 1.38 |
| P/B | — | — | — | 29.3 | 9.05 | 5.35 | 5.98 | 5.26 | 4.36 | 3.52 |
| EV/EBITDA | — | — | — | 11.2 | 10.8 | 7.61 | 11 | 11.2 | 10.3 | 8.48 |
| EV/Sales | — | — | — | 2.62 | 2.43 | 1.73 | 2.38 | 2.49 | 2.31 | 1.93 |
| Earnings yield | — | — | — | 6.08% | 7.95% | 12.9% | 7.03% | 7.58% | 7.45% | 7.67% |
| FCF yield | — | — | — | 11.7% | 8.34% | 8.42% | 7.37% | 6.19% | 8.09% | 8.3% |
| PEG | — | — | — | — | — | — | — | — | — | -0.19 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.9% | 42.6% | 43% | 43.9% | 44.6% | 44.9% | 46.2% | 47.8% | 47.2% | 48.2% |
| Operating margin | 20% | 18.7% | 20.3% | 20.5% | 19.5% | 18.1% | 17.6% | 18% | 18.3% | 19.4% |
| Net margin | 14.9% | 14.5% | 15.7% | 12.6% | 13.8% | 12.6% | 12.2% | 14.2% | 13.2% | 11.3% |
| ROE | — | 21.5% | 24% | 178.4% | 72% | 69.2% | 42.1% | 39.8% | 32.5% | 28.9% |
| ROA | — | 12.9% | 15.4% | 11.1% | 9.49% | 9.24% | 8.78% | 9.79% | 9.3% | 8.63% |
| ROIC | — | 18.7% | 22.9% | 24.8% | 17.1% | 14.7% | 14.6% | 15.7% | 15.5% | 15.9% |
| Return on tangible assets | — | 297.9% | -1.2K% | 88.2% | -190.9% | -92.6% | -115.1% | -368.7% | 1.4K% | 487.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 1.24 | 1.24 | 1.41 | 1.58 | 1.49 | 1.39 | 1.51 | 1.16 | 1.25 |
| Quick ratio | — | 0.88 | 0.9 | 1.13 | 1.28 | 1.12 | 1.08 | 1.14 | 0.9 | 0.94 |
| Debt / equity | — | 0.13 | 0.04 | 9.64 | 4.59 | 4.55 | 2.62 | 2.07 | 1.71 | 1.61 |
| Debt / assets | — | 0.08 | 0.03 | 0.6 | 0.61 | 0.61 | 0.55 | 0.51 | 0.49 | 0.48 |
| Net debt / EBITDA | — | — | 0.12 | 2.32 | 3.08 | 3.33 | 3 | 2.78 | 2.38 | 2.37 |
| Interest coverage | — | — | — | 47 | 12.2 | 8.58 | 6.16 | 7.66 | 9.5 | 8.43 |
| Effective tax rate | 28.7% | 24% | 22.9% | 25.7% | 22.7% | 23.9% | 22% | 15.2% | 20.1% | 21.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.9 | 15.8 | 16.5 | 16.1 | 17.7 | 19.8 | 20 | 19.5 | 21 | 21.5 |
| EPS (basic) | 2.23 | 2.29 | 2.59 | 2.03 | 2.44 | 2.5 | 2.43 | 2.76 | 2.77 | 2.77 |
| EPS (diluted) | 2.2 | 2.27 | 2.57 | 2.02 | 2.43 | 2.49 | 2.42 | 2.75 | 2.76 | 2.41 |
| Book value per share | — | 10.7 | 10.8 | 1.14 | 3.39 | 3.61 | 5.77 | 6.94 | 8.53 | 8.93 |
| FCF per share | 1.76 | 2.25 | 3.01 | 3.89 | 2.56 | 1.63 | 2.55 | 2.26 | 3.01 | 2.75 |
| Cash per share | — | — | 0 | 2.26 | 3.39 | 1.41 | 2.2 | 2.33 | 3.36 | 1.97 |
| Capex per share | 0.4 | 0.25 | 0.23 | 0.19 | 0.28 | 0.37 | 0.36 | 0.5 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.72% | 1.57% | 1.37% | 1.19% | 1.6% | 1.87% | 1.8% | 2.59% | — | — |
| Capex / operating cash flow | 17.3% | 10.9% | 6.35% | 6.61% | 9.52% | 15.8% | 11.9% | 16.6% | — | — |
| Payout ratio | — | — | 0% | 0% | 3.08% | 3.96% | 4.11% | 3.6% | 3.62% | 4.15% |
| Dividend yield | — | — | — | 0% | 0.24% | 0.51% | 0.29% | 0.27% | 0.27% | 0.32% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 3, 2026 | $0.025 |
| Jun 4, 2026 | $0.025 |
| Mar 5, 2026 | $0.025 |
| Nov 20, 2025 | $0.025 |
| Sep 4, 2025 | $0.025 |
| Jun 5, 2025 | $0.025 |
| Mar 6, 2025 | $0.025 |
| Nov 21, 2024 | $0.025 |
| FY21 |
| — |
| $2.44 |
| — |
| — |
| $3B |
| — |
| FY20 | — | $2.03 | — | — | $2.7B | — |
| FY19 | — | $2.59 | — | — | $2.8B | — |
| FY18 | — | $2.29 | — | — | $2.7B | — |
| FY17 | — | $2.23 | — | — | $2.5B | — |
| 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 | $765.4M | $789M | $755.8M | $696.4M | $750M | $776.8M | $741.1M | $773.5M | $752.5M | $808.5M | $750.6M | $756.7M |
| YoY change | -2.87% | -9.51% | -2.65% | -8.9% | -2.01% | -1.55% | -1.94% | +11.1% | +0.33% | +4.08% | +1.28% | -2.17% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | — | 0 | 380.5M | 572.6M | 225.8M | 340.9M | 356.4M | 492.2M |
| Receivables | 531M | 490.6M | 447.1M | 481.3M | 514.8M | 497.5M | 526.1M | 527.4M |
| Inventory | 250.4M | 224.1M | 233.7M | 287M | 346M | 296.6M | 337.8M | 326.5M |
| Total current assets | 861.6M | 825.2M | 1.2B | 1.5B | 1.4B | 1.3B | 1.4B | 1.5B |
| Property, plant & equipment | 122M | 82.4M | 71.4M | 77.8M | 70.5M | 81.3M | 99M | 89.6M |
| Goodwill & intangibles | 2.9B | 2.9B | 2.7B | 4.6B | 4.8B | 4.6B | 4.4B | 4.3B |
| Total assets | 3B | 2.8B | 3.1B | 4.3B | 4.3B | 4.3B | 4.3B | 4.4B |
| Accounts payable | 317.8M | 318.6M | 367.4M | 424.9M | 430.9M | 366.8M | 378.1M | 361.6M |
| Short-term debt | 18.5M | 29.6M | 22.8M | 16.5M | 18.4M | 120.6M | 68.6M | 516.5M |
| Total current liabilities | 693.5M | 667.5M | 838.3M | 933.4M | 929.9M | 955.3M | 909.2M | 1.3B |
| Long-term debt | 222.5M | 49.8M | 1.8B | 2.6B | 2.6B | 2.2B | 2.1B | 1.6B |
| Total liabilities | 1.2B | 1B | 2.9B | 3.8B | 3.8B | 3.4B | 3.3B | 3.1B |
| Shareholders' equity | 1.8B | 1.8B | 191.7M | 573.7M | 579.5M | 895.6M | 1.1B | 1.3B |
| Total debt | 241M | 79.4M | 1.8B | 2.6B | 2.6B | 2.3B | 2.2B | 2.1B |
| Net debt | — | 79.4M | 1.5B | 2.1B | 2.4B | 2B | 1.8B | 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 | 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 | 263.6M | 340.9M | 406M | 331.3M | 330.9M | 356.4M | 333.6M | 364.2M | 433.8M | 492.2M | 233.8M | 265.8M |
| Receivables | 523.9M | 497.5M | 519M | 496.8M | 531.4M | 526.1M | 533.6M | 532.7M | 568.3M | 527.4M | 529.6M | 559.7M |
| Inventory | 314.3M | 296.6M | 294.8M | 323.1M | 333M | 337.8M | 356.1M | 368.5M | 358.8M | 326.5M | 341.5M | 323M |
| Total current assets | 1.3B | 1.3B | 1.4B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B | 1.3B | 1.3B |
| Property, plant & equipment | 135.7M | 81.3M | 155.1M | 161.6M | 173.7M | 99M | 164.9M | 167.4M | 154.4M | 89.6M | 168.7M | 171.5M |
| Goodwill & intangibles | 4.6B | 4.6B | 4.6B | 4.5B | 4.5B | 4.4B | 4.4B | 4.4B | 4.3B | 4.3B | 4.3B | 4B |
| Total assets | 4.2B | 4.3B | 4.3B | 4.2B | 4.3B | 4.3B | 4.3B | 4.4B | 4.4B | 4.4B | 4.1B | 4B |
| Accounts payable | 352.1M | 366.8M | 384.9M | 367.7M | 370.2M | 378.1M | 372.6M | 342.8M | 345.7M | 361.6M | 366.8M | 356.4M |
| Short-term debt | 18.7M | 120.6M | 70.2M | 20.6M | 21.5M | 68.6M | 19M | 517.5M | 514.9M | 516.5M | 319.4M | 316.6M |
| Total current liabilities | 867.7M | 955.3M | 865.1M | 766.6M | 818.2M | 909.2M | 843.1M | 1.3B | 1.3B | 1.3B | 1B | 1B |
| Long-term debt | 2.4B | 2.2B | 2.2B | 2.2B | 2.2B | 2.1B | 2.1B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B |
| Total liabilities | 3.5B | 3.4B | 3.3B | 3.2B | 3.3B | 3.3B | 3.2B | 3.2B | 3.1B | 3.1B | 2.9B | 2.8B |
| Shareholders' equity | 765M | 895.6M | 992.6M | 1B | 1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.2B |
| Total debt | 2.4B | 2.3B | 2.3B | 2.2B | 2.3B | 2.2B | 2.1B | 2.1B | 2.1B | 2.1B | 1.9B | 1.9B |
| Net debt | 2.1B | 2B | 1.9B | 1.9B | 1.9B | 1.8B | 1.8B | 1.8B | 1.7B | 1.6B | 1.7B | 1.7B |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 373.3M | 385.5M | 436.5M | 342M | 413M | 401.3M | 376.9M | 422.2M | 406.1M |
| Depreciation & amortization | 66.1M | 86.4M | 84.5M | 78.3M | 88.3M | 118.9M | 125M | 127.1M | 125.2M |
| Stock-based compensation | 11.8M | 13.8M | 13.1M | 22.5M | 25.5M | 24.3M | 31.5M | 31.6M | 30.1M |
| Change in working capital | -44.3M | -100.5M | 62.8M | 43.6M | -38.4M | -171.1M | -72.1M | -119.5M | -53.7M |
| Operating cash flow | 391.6M | 385.2M | 597M | 487.2M | 502M | 377.9M | 466.4M | 464.7M | 511M |
| Capital expenditure | -67.9M | -41.8M | -37.9M | -32.2M | -47.8M | -59.6M | -55.6M | -77.1M | — |
| Investing cash flow | -258.3M | -122.6M | -40.3M | -41.7M | -1B | -329.9M | 69.3M | -11.4M | 48.8M |
| Dividends paid | — | — | 0 | 0 | -12.7M | -15.9M | -15.5M | -15.2M | -14.7M |
| Share repurchases | — | — | — | 0 | 0 | -328M | -74.7M | -224.7M | -300.2M |
| Financing cash flow | -109.5M | -290.5M | -502.3M | -314.2M | 718M | -350.4M | -398.2M | -409.3M | -381.3M |
| Net change in cash | 23.8M | -27.9M | 54.4M | 131.3M | 212.3M | -302.4M | 137.5M | 44M | 178.5M |
| Free cash flow | 295.4M | 378.6M | 507.2M | 655.6M | 433.3M | 261.2M | 394.9M | 344.8M | 441.1M |
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 | 90.6M | 106.2M | 136.8M | 70.1M | 91.8M | 123.5M | 87.9M | 91.9M | 102.8M | 123.5M | 94.3M | 27.4M |
| Depreciation & amortization | 31.1M | 31.2M | 31.4M | 31.1M | 32M | 32.6M | 32.5M | 32M | 31.1M | 29.6M | 31.9M | 26.3M |
| Stock-based compensation | 8.8M | 7.4M | 9.5M | 7.9M | 7.9M | 6.3M | 7.5M | 8.6M | 7.2M | 6.8M | 7.7M | 8.7M |
| Change in working capital | 300K | 12.3M | -47.6M | -68.5M | -10.8M | 41M | -28.5M | -33.1M | -22.8M | 44.1M | -87.8M | -33.8M |
| Operating cash flow | 131.9M | 158M | 131.3M | 43.5M | 121.8M | 201.7M | 110.4M | 100M | 110.5M | 190.1M | 46.5M | 116.3M |
| Capital expenditure | -17.4M | -16.4M | -19.3M | -23.7M | -18.3M | -15.8M | -17.7M | — | — | — | — | — |
| Investing cash flow | -14.8M | -19.4M | 51M | -27.1M | -16.6M | -18.7M | -17.7M | -10.4M | 51.7M | 7.5M | 700K | 76M |
| Dividends paid | -3.9M | -3.8M | -3.9M | -3.8M | -3.8M | -3.7M | -3.7M | -3.7M | -3.7M | -3.6M | -3.5M | -3.6M |
| Share repurchases | -11.6M | -13.1M | -21.6M | -38.1M | -104.9M | -60.1M | -55M | -50.1M | -70M | -125.1M | -70M | -130M |
| Financing cash flow | -93.6M | -78.9M | -87.2M | -93M | -108.9M | -118.1M | -121.6M | -57.5M | -76.6M | -127M | -283.4M | -137.9M |
| Net change in cash | 23.5M | 59.7M | 95.1M | -76.6M | -3.7M | 64.9M | -28.9M | 32.1M | 85.6M | 70.6M | -236.2M | 54.4M |
| Free cash flow | 114.2M | 148.3M | 71.3M | 22.3M | 103.2M | 148M | 92.7M | 83.3M | 90.3M | 174.8M | 24.8M | 94.9M |