Source: Stifel's 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 05, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$2.64B
$3.00B
$2.19B
$2.35B
$2.68B
$3.62B
$2.95B
$2.71B
$3.29B
$3.77B
Operating income
—
—
—
—
—
—
$885.12M
$706.69M
$928.44M
—
Interest expense
$66.87M
$70.03M
$170.08M
$177.93M
$65.78M
$46.00M
$201.39M
$810.34M
$981.37M
$817.80M
Pre-tax income
$142.58M
$269.54M
$534.36M
$599.14M
$651.16M
$1.07B
$885.12M
$706.69M
$928.44M
$871.14M
Income tax
$61.06M
$86.67M
$140.39M
$149.15M
$147.69M
$242.22M
$222.96M
$184.16M
$197.06M
$187.36M
Net income
$81.52M
$182.87M
$393.97M
$448.40M
$503.47M
$824.86M
$662.15M
$522.54M
$731.38M
$683.78M
EBITDA
—
—
—
—
—
—
$935.73M
$767.23M
$990.84M
—
EPS (basic)
$1.16
$2.53
$3.57
$3.99
$4.49
$7.34
$5.74
$4.55
$6.67
$6.25
EPS (diluted)
$1.00
$2.14
$3.15
$3.66
$4.16
$6.66
$5.32
$4.28
$6.25
$5.87
Diluted shares
77.56M
81.03M
121.98M
117.88M
114.57M
118.53M
117.54M
113.45M
110.97M
110.05M
Operating margin
—
—
—
—
—
—
30.0%
26.1%
28.2%
—
Net margin
3.1%
6.1%
18.0%
19.1%
18.8%
22.8%
22.4%
19.3%
22.2%
18.1%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$912.93M
$696.28M
$1.94B
$1.14B
$2.28B
$1.96B
$2.20B
$3.36B
$2.65B
$2.25B
Goodwill
$962.28M
$1.03B
$1.03B
$1.19B
$1.18B
$1.31B
$1.33B
$1.39B
$1.40B
$1.46B
Total assets
$19.13B
$21.38B
$24.52B
$24.61B
$26.60B
$34.05B
$37.20B
$37.73B
$39.90B
$41.27B
Short-term debt
$377.00M
$256.00M
$180.66M
—
—
—
—
—
—
—
Long-term debt
$795.89M
$1.01B
$1.02B
$1.02B
$1.11B
$1.11B
$1.11B
$1.12B
$616.62M
$617.44M
Total debt
$1.17B
$1.27B
$1.20B
$1.02B
$1.11B
$1.11B
$1.11B
$1.12B
$616.62M
$617.44M
Total liabilities
$16.39B
$18.52B
$21.32B
$20.94B
$22.37B
$29.01B
$31.87B
$32.43B
$34.21B
$35.29B
Shareholders' equity
$2.74B
$2.86B
$3.17B
$3.61B
$4.24B
$5.03B
$5.33B
$5.29B
$5.69B
$5.98B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
-$441.41M
$679.92M
$529.53M
$626.86M
$1.66B
$872.09M
$1.16B
$499.33M
$490.44M
$1.12B
Capital expenditures
$28.21M
$28.22M
$108.21M
$157.90M
$73.36M
$188.18M
$82.33M
$51.98M
$73.79M
$62.09M
Free cash flow
-$469.62M
$651.70M
$421.32M
$468.96M
$1.59B
$683.92M
$1.08B
$447.35M
$416.65M
$1.05B
Investing cash flow
-$5.25B
-$2.65B
-$989.24M
-$350.33M
-$1.69B
-$6.97B
-$4.32B
$1.04B
-$2.31B
-$1.61B
Financing cash flow
$5.66B
$1.76B
$1.75B
-$1.08B
$1.20B
$5.79B
$3.19B
-$254.58M
$980.10M
$91.25M
Share buybacks
$113.46M
$13.00M
$170.20M
$215.43M
$58.26M
$172.74M
$105.83M
$443.88M
$144.10M
$244.99M
Stock-based compensation
$186.30M
$140.46M
$100.79M
$102.19M
$108.22M
$119.38M
$135.50M
$140.26M
$153.76M
$164.00M
Depreciation & amortization
$43.15M
$32.49M
$27.90M
$38.37M
$40.86M
$45.57M
$50.62M
$60.53M
$62.40M
$61.09M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$711.11M
$768.14M
$798.92M
$810.89M
$916.03M
$842.49M
$838.92M
$962.63M
$1.13B
$1.01B
$1.01B
$1.00B
Interest expense
$243.71M
$254.66M
$247.33M
$251.19M
$228.19M
$213.56M
$206.80M
$205.17M
$192.28M
$187.49M
$187.97M
$208.96M
Pre-tax income
$206.00M
$218.69M
$226.89M
$216.66M
$266.20M
$63.36M
$213.82M
$286.05M
$307.91M
$326.07M
$299.44M
$309.62M
Income tax
$43.51M
$55.12M
$61.60M
$58.15M
$22.20M
$10.37M
$58.77M
$74.67M
$43.55M
$74.65M
$72.96M
$75.48M
Net income
$162.48M
$163.57M
$165.29M
$158.50M
$244.00M
$52.99M
$155.06M
$211.37M
$264.36M
$251.42M
$226.48M
$234.14M
EPS (basic)
$1.46
$1.48
$1.50
$1.43
$2.26
$0.28
$0.94
$1.31
$3.73
$1.56
$1.41
$1.48
EPS (diluted)
$1.37
$1.40
$1.41
$1.34
$2.09
$0.26
$0.89
$1.22
$3.50
$1.48
$1.34
$1.40
Diluted shares
-717.00K
109.98M
110.28M
110.99M
518.00K
165.95M
163.27M
165.09M
-54.83M
163.44M
161.63M
160.15M
Net margin
22.8%
21.3%
20.7%
19.5%
26.6%
6.3%
18.5%
22.0%
23.5%
24.9%
22.4%
23.4%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$3.36B
$3.41B
$2.62B
$1.92B
$2.65B
$2.73B
$1.86B
$3.18B
$2.25B
$2.90B
$2.19B
$1.63B
Goodwill
$1.39B
$1.39B
$1.39B
$1.39B
$1.40B
$1.40B
$1.48B
$1.48B
$1.46B
$1.46B
$1.46B
$1.46B
Total assets
$37.73B
$38.26B
$37.81B
$38.93B
$39.90B
$40.38B
$39.86B
$41.69B
$41.27B
$42.89B
$44.91B
$45.28B
Long-term debt
$1.12B
$1.12B
$1.12B
$616.41M
$616.62M
$616.82M
$617.03M
$617.24M
$617.44M
$617.65M
$617.86M
$618.06M
Total debt
$1.12B
$1.12B
$1.12B
$616.41M
$616.62M
$616.82M
$617.03M
$617.24M
$617.44M
$617.65M
$617.86M
$618.06M
Total liabilities
$32.43B
$32.98B
$32.41B
$33.38B
$34.21B
$34.85B
$34.26B
$35.93B
$35.29B
$36.91B
$38.89B
$39.24B
Shareholders' equity
$5.29B
$5.27B
$5.40B
$5.56B
$5.69B
$5.54B
$5.60B
$5.76B
$5.98B
$5.98B
$6.01B
$6.05B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$275.18M
-$609.72M
$476.91M
$199.42M
$423.83M
-$211.21M
$607.49M
$338.30M
$382.45M
-$342.57M
$76.12M
$800.99M
Capital expenditures
$12.95M
$9.64M
$33.95M
$12.77M
$17.43M
$16.57M
$14.83M
$17.20M
$13.48M
$47.85M
$14.79M
$48.06M
Free cash flow
$262.23M
-$619.36M
$442.95M
$186.65M
$406.40M
-$227.78M
$592.66M
$321.10M
$368.96M
-$390.42M
$61.33M
$752.92M
Investing cash flow
$865.96M
$476.78M
-$910.87M
-$1.38B
-$495.45M
-$172.52M
-$413.96M
-$354.48M
-$672.97M
-$256.18M
-$2.59B
-$1.03B
Financing cash flow
-$423.58M
$85.09M
-$382.86M
$464.55M
$813.32M
$456.51M
-$1.03B
$1.31B
-$645.69M
$1.25B
$1.81B
-$326.11M
Share buybacks
$143.72M
$60.71M
$17.60M
$20.22M
$45.57M
$93.17M
$83.04M
$31.24M
$37.54M
$96.41M
$172.08M
$121.98M
Stock-based compensation
$34.03M
$56.80M
$28.39M
$33.26M
$35.31M
$57.63M
$35.85M
$25.56M
$44.96M
$65.68M
$46.17M
$44.37M
Depreciation & amortization
$17.41M
$15.66M
$16.71M
$15.12M
$14.91M
$15.01M
$15.27M
$15.48M
$15.33M
$15.31M
$15.71M
$15.66M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.