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 | $0.72 | $0.92 | +27.8% | — | $461.1M | — |
| Q1 26 | $0.63 | $0.71 | +12.7% | — | $454.5M | — |
| Q4 25 | $0.67 | $0.66 | -1.5% | — | $444.5M | — |
| Q3 25 | $0.64 | $0.67 | +4.7% | — | $431.3M | — |
| Q2 25 | $0.64 | $0.8 | +25.0% | — | $430.8M | — |
| Q1 25 | $0.6 | $0.59 | -1.7% | — | $409.9M | — |
| Q4 24 | $0.54 | $0.6 | +11.1% | — | $406.2M | — |
| Q3 24 | $0.58 | $0.56 | -3.4% | — | $397.4M | — |
| Q2 24 | $0.57 | $0.54 | -5.3% | — | $389.7M | — |
| Q1 24 | $0.56 | $0.72 | +28.6% | — | $389.8M | — |
| Q4 23 | $0.53 | $0.66 | +24.5% | — | $412.4M | — |
| Q3 23 | $0.64 | $0.58 | -9.4% | — | $448.6M | — |
| Q2 23 | $0.58 | $0.67 | +15.5% | — | $452.6M | — |
| Q1 23 | $0.56 | $1.39 | +148.2% | — | $427.8M | — |
| Q4 22 | $0.45 | $1 | +122.2% | — | $402.6M | — |
| Q3 22 | $0.41 | $0.51 | +24.4% | — | $383.6M | — |
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 | — | $2.11 | — | — | $1.7B | — |
| FY24 | — | $2.09 | — | — | $1.6B | — |
| FY23 | — | $3.29 | — | — | $1.7B | — |
| FY22 | — | $3 | — | — | $1.5B |
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 | $941.5M | $848.3M | $885.7M | $1.2B | $1.2B | $1.3B | $1.5B | $1.7B | $1.6B | $1.7B |
| YoY change | +0.34% | -9.9% | +4.41% | +39.2% | -1.9% | +10.1% | +11.1% | +17.7% | -9.09% | +8.43% |
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 | 941.5M | 848.3M | 885.7M | 1.2B | 1.2B | 1.3B | 1.5B | 1.7B | 1.6B | 1.7B |
| Cost of revenue | 154.1M | 120.3M | 92.9M | 149.7M | 119.2M | 124.2M | 153.9M | 221.9M | 176.5M | 182.7M |
| Gross profit | 787.4M | 728M | 792.8M | 1.1B | 1.1B | 1.2B | 1.3B | 1.5B | 1.4B | 1.5B |
| Gross margin | 83.6% | 85.8% | 89.5% | 87.9% | 90.1% | 90.7% | 89.6% | 87.3% | 88.8% | 89.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 114.5M | 103.4M | 95.9M | 101.7M | 93.4M | 106.8M | 121.8M | 130.5M | 139.9M | 140.6M |
| Operating expenses | 114.5M | 104M | 95.9M | 101.7M | 93.4M | 106.8M | 121.8M | 130.5M | 139.9M | 140.6M |
| Operating income | 396.4M | 371.3M | 405.5M | 534.3M | 553.8M | 624.6M | 699.9M | 814.7M | 778.9M | 872M |
| Operating margin | 42.1% | 43.8% | 45.8% | 43.3% | 45.8% | 46.9% | 47.3% | 46.8% | 49.2% | 50.8% |
| Non-operating income, net | 65.1M | 82.3M | 211.6M | 31.8M | 101.5M | 10.9M | 145.4M | 229.5M | -9.2M | -76M |
| Pretax income | 278.1M | 287.8M | 438.8M | 332.8M | 445.2M | 438.6M | 626.2M | 752.3M | 492.3M | 504.8M |
| Income tax | 3.3M | 2.7M | 14.4M | 26.2M | -20.8M | 28.5M | 27.7M | 44.1M | 31.7M | 31.9M |
| Net income | 274.8M | 285.1M | 424.3M | 306.5M | 466M | 410.1M | 598.5M | 708.3M | 460.6M | 472.9M |
| Net margin | 29.2% | 33.6% | 47.9% | 24.9% | 38.5% | 30.8% | 40.5% | 40.7% | 29.1% | 27.6% |
| EBITDA | 749.8M | 748.9M | 846.2M | 1.1B | 1.1B | 1.2B | 1.4B | 1.4B | 1.2B | 1.2B |
| EPS | 2.5 | 2.56 | 3.5 | 1.78 | 2.61 | 2.25 | 3 | 3.29 | 2.09 | 2.11 |
| Diluted EPS | 2.49 | 2.56 | 3.49 | 1.78 | 2.6 | 2.24 | 2.99 | 3.28 | 2.09 | 2.11 |
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 | 448.6M | 412.4M | 389.8M | 389.7M | 397.4M | 406.2M | 409.9M | 430.8M | 431.3M | 444.5M | 454.5M | 461.1M |
| Cost of revenue | 60.1M | 52.7M | 43.1M | 46.5M | 42.1M | 44.8M | 45.3M | 48.1M | 44.2M | 45.1M | 42.9M | 43.3M |
| Gross profit | 388.5M | 359.8M | 346.7M | 343.2M | 355.3M | 361.3M | 364.5M | 382.7M | 387.1M | 399.5M | 411.6M | 417.8M |
| Gross margin | 86.6% | 87.2% | 88.9% | 88.1% | 89.4% | 89% | 88.9% | 88.8% | 89.7% | 89.9% | 90.6% | 90.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 32.4M | 30.2M | 36.7M | 33.1M | 36.1M | 33.9M | 36.1M | 35.1M | 34.8M | 34.5M | 34.8M | 39.8M |
| Operating expenses | 29.9M | 30.2M | 36.7M | 32M | 52M | 33.9M | 36.1M | 35.1M | 34.8M | 34.5M | 34.8M | 39.8M |
| Operating income | 213.8M | 200M | 191.2M | 173.7M | 187.5M | 222.4M | 186.5M | 217.2M | 221.9M | 246.5M | 241.3M | 237.2M |
| Operating margin | 47.7% | 48.5% | 49.1% | 44.6% | 47.2% | 54.8% | 45.5% | 50.4% | 51.4% | 55.5% | 53.1% | 51.4% |
| Non-operating income, net | -7.8M | 30.1M | 45.2M | 34.8M | -4.3M | -71.6M | 17.2M | -82M | 1.3M | -12.5M | 26.3M | 39.7M |
| Pretax income | 130.1M | 158M | 167.8M | 149.1M | 120.7M | 54.8M | 137.4M | 64.4M | 149.7M | 153.3M | 191.1M | 198.8M |
| Income tax | 5.1M | 13.7M | 8.7M | 6.2M | 9M | 7.8M | 11.6M | 13.1M | 8.5M | -1.3M | 14.6M | 13.1M |
| Net income | 125M | 144.2M | 159.1M | 142.9M | 111.7M | 47M | 125.8M | 51.3M | 141.2M | 154.6M | 176.5M | 185.7M |
| Net margin | 27.9% | 35% | 40.8% | 36.7% | 28.1% | 11.6% | 30.7% | 11.9% | 32.7% | 34.8% | 38.8% | 40.3% |
| EBITDA | 378.6M | 307.3M | 353M | 334M | 328.5M | 232.1M | 330M | 354.1M | 359.2M | 175.9M | 382.7M | 430.6M |
| EPS | 0.58 | 0.66 | 0.72 | 0.65 | 0.51 | 0.21 | 0.57 | 0.23 | 0.64 | 0.67 | 0.8 | 0.82 |
| Diluted EPS | 0.58 | 0.66 | 0.72 | 0.65 | 0.51 | 0.21 | 0.57 | 0.23 | 0.64 | 0.67 | 0.8 | 0.82 |
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 | 6.2B | 7.3B | 7.5B | — | 12.1B | 14.7B | 15.3B | 14B | 12B | 14.2B | 15B |
| Enterprise value | 10.5B | 11.4B | 13.7B | — | 18.5B | 21.3B | 23B | 21.5B | 19.4B | 22.8B | 23.8B |
| Shares outstanding | 106.7M | 107.8M | 117.5M | 171M | 174.5M | 182.5M | 199.6M | 215.4M | 220.2M | 220.5M | 220.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.5 | 25.5 | 17.7 | — | 25.9 | 35.8 | 25.5 | 19.7 | 26 | 30 | 22.5 |
| P/S | 6.56 | 8.58 | 8.49 | — | 9.98 | 11 | 10.3 | 8.02 | 7.58 | 8.27 | 8.23 |
| P/B | 1.8 | 2.13 | 1.1 | — | 1.75 | 1.93 | 1.7 | 1.6 | 1.42 | 1.74 | 1.73 |
| EV/EBITDA | 14 | 15.2 | 16.2 | — | 17 | 18.3 | 16.2 | 14.8 | 15.6 | 18.7 | 15.6 |
| EV/Sales | 11.1 | 13.4 | 15.4 | — | 15.3 | 16 | 15.5 | 12.3 | 12.3 | 13.3 | 13.1 |
| Earnings yield | 4.45% | 3.92% | 5.64% | — | 3.86% | 2.8% | 3.92% | 5.07% | 3.84% | 3.33% | 4.44% |
| FCF yield | 8.85% | 7.16% | 6.77% | — | 6.64% | 6.32% | 6.57% | 7.69% | 15.3% | 9.04% | 7.31% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 83.6% | 85.8% | 89.5% | 87.9% | 90.1% | 90.7% | 89.6% | 87.3% | 88.8% | 89.4% | 90.6% |
| Operating margin | 42.1% | 43.8% | 45.8% | 43.3% | 45.8% | 46.9% | 47.3% | 46.8% | 49.2% | 50.8% | 59.3% |
| Net margin | 29.2% | 33.6% | 47.9% | 24.9% | 38.5% | 30.8% | 40.5% | 40.7% | 29.1% | 27.6% | 35.8% |
| ROE | 8.02% | 8.36% | 6.21% | 4.41% | 6.77% | 5.41% | 6.64% | 8.13% | 5.46% | 5.81% | 7.78% |
| ROA | 3.25% | 3.46% | 2.99% | 2.18% | 3.17% | 2.65% | 3.31% | 3.94% | 2.63% | 2.63% | 3.4% |
| ROIC | 5.08% | 4.89% | 3.02% | 3.84% | 4.16% | 4.11% | 4% | 4.73% | 4.6% | 4.89% | 5.17% |
| Return on tangible assets | 3.84% | 5.6% | 4.51% | 3.37% | 4.8% | 3.93% | 4.77% | 5.45% | 2.95% | 2.95% | 3.95% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.28 | 0.72 | 0.51 | 0.54 | 0.37 | 0.23 | 0.27 | 0.83 | 0.81 | 0.18 | 1.16 |
| Quick ratio | 1.28 | 0.72 | 0.51 | 0.54 | 0.37 | 0.23 | 0.27 | 0.83 | 0.81 | 0.18 | 0.21 |
| Debt / equity | 1.3 | 1.25 | 0.93 | 0.87 | 0.97 | 0.9 | 0.87 | 0.94 | 0.95 | 1.07 | 1.02 |
| Debt / assets | 0.53 | 0.52 | 0.45 | 0.43 | 0.46 | 0.44 | 0.44 | 0.45 | 0.46 | 0.48 | 0.48 |
| Net debt / EBITDA | 5.72 | 5.48 | 7.28 | 5.17 | 5.91 | 5.7 | 5.43 | 5.19 | 5.95 | 7.03 | 6.44 |
| Interest coverage | 2.52 | 2.74 | 3.46 | 2.43 | 3.12 | 3.23 | 3.86 | 3.58 | 2.78 | 2.73 | 3.25 |
| Effective tax rate | 1.18% | 0.94% | 3.28% | 7.88% | 0% | 6.49% | 4.43% | 5.86% | 6.44% | 6.32% | 5.04% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.82 | 7.87 | 7.54 | 7.21 | 6.93 | 7.3 | 7.41 | 8.09 | 7.19 | 7.78 | 8.2 |
| EPS (basic) | 2.5 | 2.56 | 3.5 | 1.78 | 2.61 | 2.25 | 3 | 3.29 | 2.09 | 2.11 | 2.11 |
| EPS (diluted) | 2.49 | 2.56 | 3.49 | 1.78 | 2.6 | 2.24 | 2.99 | 3.28 | 2.09 | 2.11 | 2.92 |
| Book value per share | 32.1 | 31.6 | 58.1 | 40.6 | 39.4 | 41.6 | 45.1 | 40.4 | 38.3 | 36.9 | 38.1 |
| FCF per share | 5.12 | 4.83 | 4.33 | 4.75 | 4.59 | 5.08 | 5.03 | 4.98 | 8.33 | 5.82 | 5.44 |
| Cash per share | 1.46 | 1.51 | 1.85 | 1.15 | 1.42 | 0.91 | 0.84 | 2.94 | 2.91 | 0.7 | 0.73 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 151.6% | 151.2% | 103.8% | 229.8% | 156% | 186.4% | 139.6% | 129.4% | 166.1% | 167.1% | 126.7% |
| Dividend yield | 6.74% | 5.93% | 5.86% | — | 6.03% | 5.21% | 5.47% | 6.57% | 6.38% | 5.57% | 5.7% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.94 |
| Mar 31, 2026 | $0.93 |
| Dec 31, 2025 | $0.92 |
| — |
| FY21 | — | $2.25 | — | — | $1.3B | — |
| FY20 | — | $2.61 | — | — | $1.2B | — |
| FY19 | — | $1.78 | — | — | $1.2B | — |
| FY18 | — | $3.5 | — | — | $885.7M | — |
| FY17 | — | $2.56 | — | — | $848.3M | — |
| FY16 | — | $2.5 | — | — | $941.5M | — |
| 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 | $448.6M | $412.4M | $389.8M | $389.7M | $397.4M | $406.2M | $409.9M | $430.8M | $431.3M | $444.5M | $454.5M | $461.1M |
| YoY change | +16.9% | +2.44% | -8.88% | -13.9% | -11.4% | -1.52% | +5.15% | +10.5% | +8.54% | +9.45% | +10.9% | +7.03% |
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 | 155.5M | 162.3M | 217.6M | 196M | 248.7M | 165.4M | 168M | 633.9M | 640.4M | 155.3M |
| Receivables | 5M | 4.1M | 1.4M | 1.1M | 305K | 336K | 329K | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 480.6M | 267.5M | 292.5M | 357.9M | 293.5M | 175.5M | 225.9M | 671M | 640.4M | 158.7M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 1.3B | 3.1B | 4.8B | 5B | 5B | 5B | 5.6B | 5B | 1.9B | 2B |
| Total assets | 8.5B | 8.2B | 14.2B | 14.1B | 14.7B | 15.5B | 18.1B | 18B | 17.5B | 18B |
| Accounts payable | 266.9M | 263.1M | 403.9M | 487.4M | 603.7M | 572.8M | 623.8M | 615.8M | 597M | 670M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 374M | 372.8M | 576M | 668.8M | 790.2M | 776.7M | 852.1M | 808.1M | 794.6M | 877.5M |
| Long-term debt | 4.4B | 4.3B | 6.4B | 6.1B | 6.7B | 6.8B | 7.9B | 8.1B | 8B | 8.7B |
| Total liabilities | 5B | 4.8B | 7.4B | 7.1B | 7.8B | 7.9B | 9.1B | 9.3B | 9.1B | 9.9B |
| Shareholders' equity | 3.4B | 3.4B | 6.8B | 6.9B | 6.9B | 7.6B | 9B | 8.7B | 8.4B | 8.1B |
| Total debt | 4.4B | 4.3B | 6.4B | 6.1B | 6.7B | 6.8B | 7.9B | 8.1B | 8B | 8.7B |
| Net debt | 4.3B | 4.1B | 6.2B | 5.9B | 6.4B | 6.6B | 7.7B | 7.5B | 7.4B | 8.6B |
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 | 136.4M | 633.9M | 777M | 1.1B | 818.2M | 640.4M | 187.8M | 244.8M | 249M | 155.3M | 239.3M | 163.5M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 238.5M | 671M | 777M | 1.1B | 848M | 640.4M | 199.9M | 304.8M | 291.8M | 158.7M | 249.8M | 174M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 5.5B | 5B | 1.9B | 1.9B | 2B | 1.9B | 1.9B | 2B | 2B | 2B | 2B | 2B |
| Total assets | 18.6B | 18B | 17.6B | 17.8B | 17.6B | 17.5B | 17.3B | 18B | 18B | 18B | 18.2B | 18.6B |
| Accounts payable | 639M | 615.8M | 575.8M | 548.4M | 590.3M | 597M | 605.6M | 655M | 647.3M | 670M | 624.4M | 621.1M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 872.3M | 808.1M | 768.8M | 742.9M | 786.4M | 794.6M | 804.8M | 856.9M | 852.1M | 877.5M | 835.5M | 839.9M |
| Long-term debt | 8.3B | 8.1B | 7.9B | 8.1B | 8B | 8B | 7.9B | 8.6B | 8.7B | 8.7B | 8.8B | 8.9B |
| Total liabilities | 9.5B | 9.3B | 8.9B | 9.1B | 9B | 9.1B | 8.9B | 9.8B | 9.8B | 9.9B | 9.8B | 9.9B |
| Shareholders' equity | 9.1B | 8.7B | 8.7B | 8.6B | 8.6B | 8.4B | 8.4B | 8.2B | 8.2B | 8.1B | 8.4B | 8.7B |
| Total debt | 8.3B | 8.1B | 7.9B | 8.1B | 8B | 8B | 7.9B | 8.6B | 8.7B | 8.7B | 8.8B | 8.9B |
| Net debt | 8.2B | 7.5B | 7.1B | 7B | 7.2B | 7.4B | 7.7B | 8.4B | 8.4B | 8.6B | 8.5B | 8.7B |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 274.8M | 285.1M | 424.3M | 306.5M | 466M | 410.1M | 598.5M | 708.3M | 460.6M | 472.9M |
| Depreciation & amortization | 283M | 316.5M | 349.3M | 544.9M | 508.9M | 547.6M | 563M | 628.1M | 531.6M | 543.6M |
| Stock-based compensation | 21.2M | 18.9M | 18.3M | 18.8M | 15.9M | 24.9M | 32.8M | 34.5M | 40.9M | 39.9M |
| Change in working capital | 18.7M | 2.9M | -36.1M | -17.1M | 5.7M | -14.3M | -14.3M | — | — | — |
| Operating cash flow | 547.4M | 533.4M | 687.9M | 785.6M | 880.6M | 900.6M | 1.1B | 1.3B | 1.7B | 1.3B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -231M | 164.5M | 129.5M | 52.4M | -42.9M | -309.9M | -37M | -19.3M | -279.2M | -391.8M |
| Dividends paid | -416.7M | -431.2M | -440.4M | -704.4M | -727M | -764.3M | -835.3M | -916.5M | -765.1M | -790M |
| Share repurchases | 0 | 0 | -1.2M | 0 | — | — | — | — | — | — |
| Financing cash flow | -282M | -745.5M | -24.3M | 879M | -111.5M | 196.8M | -315.3M | -229.4M | -688.5M | -761.7M |
| Net change in cash | 34.3M | -47.6M | 793.1M | 1.7B | 726.2M | 787.5M | 760.6M | 1B | 774.2M | 128.8M |
| Free cash flow | 546.8M | 520.7M | 509.2M | 812.1M | 801.5M | 926.5M | 1B | 1.1B | 1.8B | 1.3B |
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 | 125M | 144.2M | 159.1M | 142.9M | 111.7M | 47M | 125.8M | 51.3M | 141.2M | 154.6M | 176.5M | 185.7M |
| Depreciation & amortization | 157.7M | 140.6M | 127.6M | 147.7M | 125.2M | 131M | 135.8M | 130M | 133.4M | 144.5M | 135.1M | 135.2M |
| Stock-based compensation | 9.1M | 8.7M | 8.9M | 8.9M | 13.5M | 9.7M | 9.1M | 10.9M | 11.2M | 8.7M | 7.4M | 13.9M |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 267.7M | 276.3M | 1.1B | 271.1M | 237.5M | 151.6M | 264.7M | 341.3M | 300.5M | 304.6M | 283.2M | 333.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 10.7M | -37.5M | -84.5M | -2.4M | 11M | -203.4M | -80.2M | -175.9M | -121.9M | -13.8M | -81.4M | 70.1M |
| Dividends paid | -230M | -230.4M | -190.3M | -190.5M | -191.6M | -192.7M | -195.1M | -196M | -198.3M | -200.6M | -205.3M | -208.5M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -717.8M | -190.6M | -379M | 61M | -596.5M | 226M | -581.2M | 160.9M | -162.1M | -179.4M | -36.1M | -157.8M |
| Net change in cash | -439.3M | 48.2M | 618.1M | 329.8M | -347.9M | 174.2M | -396.7M | 326.4M | 16.5M | 111.5M | 165.8M | 245.4M |
| Free cash flow | 282.4M | 260.7M | 1B | 221M | 280.2M | 296.3M | 273.2M | 404M | 300.5M | 304.6M | 283.2M | 333.1M |
| Sep 30, 2025 |
| $0.91 |
| Jun 30, 2025 | $0.90 |
| Mar 31, 2025 | $0.89 |
| Dec 31, 2024 | $0.88 |
| Sep 30, 2024 | $0.875 |
| Date | Ratio |
|---|---|
| Nov 2, 2023 | 1021:1000 |