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 % |
|---|---|---|---|---|---|---|
| Q1 27 | $0.41 | $0.57 | +39.0% | — | $342.7M | — |
| Q3 26 | $1.01 | $1.02 | +1.0% | — | $348.6M | — |
| Q2 26 | $0.84 | $0.98 | +16.7% | — | $358.2M | — |
| Q1 26 | $0.45 | $0.56 | +24.4% | — | $346.6M | — |
| Q4 25 | $0.87 | $0.89 | +2.3% | — | $345.7M | — |
| Q3 25 | $1.11 | $1.19 | +7.2% | — | $341.3M | — |
| Q2 25 | $1.23 | $1.44 | +17.1% | — | $342.4M | — |
| Q1 25 | $0.99 | $1.44 | +45.5% | — | $331.5M | — |
| Q4 24 | $1.01 | $1.14 | +12.9% | — | $361.8M | — |
| Q3 24 | $1.11 | $1.23 | +10.8% | — | $339.7M | — |
| Q2 24 | $1.14 | $1.36 | +19.3% | — | $353.7M | — |
| Q1 24 | $0.9 | $1.05 | +16.7% | — | $361.7M | — |
| Q4 23 | $0.85 | $0.86 | +1.2% | — | $344.1M | — |
| Q3 23 | $0.97 | $1.07 | +10.3% | — | $367.8M | — |
| Q2 23 | $0.83 | $1.06 | +27.7% | — | $372.1M | — |
| Q1 23 | $0.56 | $1 | +78.6% | — | $356.6M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $2.54 | — | — | $1.4B | — |
| FY25 | — | $3.91 | — | — | $1.4B | — |
| FY24 | — | $4.55 | — | — | $1.4B | — |
| FY23 | — | $4.73 | — | — | $1.4B |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1B | $1.3B | $1.4B | $1.4B | $1.2B | $1.3B | $1.4B | $1.4B | $1.4B | $1.4B |
| YoY change | +13.6% | +19% | +5.77% | -1.08% | -11.3% | +6.76% | +9.64% | -1.65% | -3.95% | +3.21% |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.1B | 1.3B | 1.4B | 1.4B | 1.2B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B |
| Cost of revenue | 822.5M | 992.7M | 1.1B | 1.1B | 955.1M | 1B | 1.1B | 1B | 1B | 1.1B |
| Gross profit | 292M | 333.5M | 293.6M | 319M | 275.7M | 274.2M | 335.3M | 367.1M | 359.9M | 319.5M |
| Gross margin | 26.2% | 25.1% | 20.9% | 23% | 22.4% | 20.9% | 23.3% | 25.9% | 26.4% | 22.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 169.8M | 219.2M | 223.1M | 231.1M | 180.1M | 202.6M | 209.5M | 233.3M | 241.8M | 235M |
| Operating expenses | 169.8M | 219.2M | 223.1M | 231.1M | 180.1M | 202.6M | 209.5M | 233.3M | 241.8M | 235M |
| Operating income | 122.2M | 114.3M | 70.4M | 87.8M | 95.6M | 71.5M | 125.8M | 133.8M | 118.1M | 84.5M |
| Operating margin | 11% | 8.62% | 5.02% | 6.33% | 7.77% | 5.44% | 8.73% | 9.45% | 8.68% | 6.01% |
| Non-operating income, net | 543K | 566K | -3.7M | 716K | -68.6M | -53.9M | -1.5M | 2.1M | 623K | 7M |
| Pretax income | 122.8M | 109.9M | 58.7M | 79.8M | 22.6M | 13.9M | 116.6M | 129.3M | 112.6M | 77.5M |
| Income tax | 37M | 30.4M | 13M | 17.8M | 7.2M | 10.4M | 12.5M | 29.6M | 27.5M | 23.3M |
| Net income | 85.8M | 79.5M | 45.7M | 61.9M | 15.4M | 3.5M | 104.1M | 99.6M | 85.1M | 54.1M |
| Net margin | 7.7% | 5.99% | 3.26% | 4.46% | 1.25% | 0.27% | 7.23% | 7.03% | 6.25% | 3.85% |
| EBITDA | 159.4M | 169.1M | 119.7M | 135.4M | 148.5M | 117.1M | 166.7M | 177.5M | 163.3M | 141.4M |
| EPS | 2.98 | 2.79 | 1.64 | 2.34 | 0.59 | 0.14 | 4.73 | 4.55 | 3.91 | 2.54 |
| Diluted EPS | 2.97 | 2.76 | 1.63 | 2.32 | 0.59 | 0.14 | 4.64 | 4.51 | 3.89 | 2.52 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 353.7M | 339.7M | 361.8M | 331.5M | 342.4M | 341.3M | 345.7M | 346.6M | 358.2M | 348.6M | 351.4M | 342.7M |
| Cost of revenue | 258.3M | 249.4M | 273.4M | 232.7M | 245.1M | 252.2M | 271.1M | 271.5M | 275.6M | 265.6M | 272.6M | 267.7M |
| Gross profit | 95.4M | 90.3M | 88.5M | 98.9M | 97.3M | 89.1M | 74.6M | 75.1M | 82.6M | 83M | 78.7M | 75M |
| Gross margin | 27% | 26.6% | 24.4% | 29.8% | 28.4% | 26.1% | 21.6% | 21.7% | 23.1% | 23.8% | 22.4% | 21.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 54.8M | 52.7M | 66.6M | 57.5M | 55.4M | 60.5M | 68.4M | 68.2M | 55.7M | 58.1M | 53M | 56.2M |
| Operating expenses | 54.8M | 52.7M | 66.6M | 57.5M | 55.4M | 60.5M | 68.4M | 68.2M | 55.7M | 58.1M | 53M | 56.2M |
| Operating income | 40.6M | 37.6M | 21.9M | 41.4M | 42M | 28.6M | 6.1M | 6.9M | 26.9M | 24.9M | 25.8M | 18.8M |
| Operating margin | 11.5% | 11.1% | 6.04% | 12.5% | 12.3% | 8.39% | 1.77% | 2% | 7.51% | 7.14% | 7.34% | 5.5% |
| Non-operating income, net | 4.9M | -890K | -1.6M | 143K | 290K | 60K | 130K | -682K | 5.1M | 2.5M | 42K | -73K |
| Pretax income | 43.2M | 35.3M | 19.3M | 41.1M | 41.1M | 27.6M | 2.7M | 2.4M | 28M | 24.1M | 23M | 15.9M |
| Income tax | 9.9M | 8.3M | 3.5M | 10.1M | 10.5M | 6.7M | 254K | 5.1M | 4.3M | 7.6M | 6.4M | 4.4M |
| Net income | 33.3M | 27M | 15.7M | 31M | 30.6M | 21M | 2.5M | -2.7M | 23.6M | 16.5M | 16.6M | 11.5M |
| Net margin | 9.42% | 7.94% | 4.35% | 9.35% | 8.93% | 6.15% | 0.72% | -0.78% | 6.6% | 4.75% | 4.73% | 3.37% |
| EBITDA | 55.8M | 47.3M | 30.6M | 51.5M | 51.9M | 39.8M | 20.1M | 18.7M | 44.5M | 39.9M | 38.4M | 31.3M |
| EPS | 1.54 | 1.24 | 0.72 | 1.42 | 1.4 | 0.96 | 0.12 | -0.13 | 1.1 | 0.78 | 0.79 | 0.55 |
| Diluted EPS | 1.52 | 1.23 | 0.71 | 1.41 | 1.4 | 0.96 | 0.11 | -0.13 | 1.1 | 0.77 | 0.78 | 0.54 |
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 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 1.6B | 1.2B | 992.3M | 799.3M | 970.7M | 1.1B | — | 1.3B | 1B | 848M | 759.8M |
| Enterprise value | 1.7B | 1.4B | 1.2B | 1.1B | 1.2B | 1.3B | — | 1.3B | 1.4B | 1.1B | 1B |
| Shares outstanding | 28.8M | 28.5M | 27.8M | 26.5M | 26M | 24.9M | 22M | 21.9M | 21.7M | 21.3M | 21.3M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.2 | 15.5 | 21.7 | 12.9 | 62.9 | 322.2 | — | 12.6 | 12.2 | 15.7 | 11.6 |
| P/S | 1.48 | 0.93 | 0.71 | 0.58 | 0.79 | 0.85 | — | 0.88 | 0.77 | 0.6 | 0.55 |
| P/B | 3.5 | 2.41 | 2 | 1.55 | 1.97 | 2.91 | — | 2.66 | 2.13 | 1.66 | 1.53 |
| EV/EBITDA | 10.6 | 8.44 | 10.2 | 7.81 | 7.74 | 11.1 | — | 7.44 | 8.28 | 7.74 | 6.33 |
| EV/Sales | 1.52 | 1.08 | 0.87 | 0.76 | 0.93 | 0.99 | — | 0.93 | 0.99 | 0.78 | 0.74 |
| Earnings yield | 5.21% | 6.46% | 4.61% | 7.75% | 1.59% | 0.31% | — | 7.96% | 8.17% | 6.38% | 8.59% |
| FCF yield | 3.4% | 6.03% | 3.6% | 6.99% | 11.9% | 7% | — | 12.9% | 8.6% | 11.2% | 13.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.02 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.2% | 25.1% | 20.9% | 23% | 22.4% | 20.9% | 23.3% | 25.9% | 26.4% | 22.7% | 21.9% |
| Operating margin | 11% | 8.62% | 5.02% | 6.33% | 7.77% | 5.44% | 8.73% | 9.45% | 8.68% | 6.01% | 5.5% |
| Net margin | 7.7% | 5.99% | 3.26% | 4.46% | 1.25% | 0.27% | 7.23% | 7.03% | 6.25% | 3.85% | 4.88% |
| ROE | 18.2% | 15.5% | 9.21% | 12% | 3.13% | 0.9% | 26.3% | 21.1% | 17.4% | 10.6% | 13.8% |
| ROA | 10.9% | 7.78% | 4.28% | 5.48% | 1.52% | 0.38% | 11.4% | 11.3% | 7.24% | 4.82% | 6.24% |
| ROIC | 16.5% | 11.7% | 7.57% | 8.81% | 9.71% | 3.19% | 19% | 19.1% | 11.2% | 7.78% | 9.36% |
| Return on tangible assets | 23.3% | 24.4% | 11.4% | 13% | 3.12% | 0.76% | 19.9% | 20.2% | 19% | 12.7% | 16.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.6 | 1.62 | 1.63 | 1.38 | 1.61 | 1.45 | 1.58 | 1.47 | 1.55 | 1.65 | 1.76 |
| Quick ratio | 1.23 | 1.23 | 1.29 | 1.12 | 1.28 | 1.1 | 1.26 | 1.18 | 1.23 | 1.28 | 1.34 |
| Debt / equity | 0.14 | 0.42 | 0.5 | 0.53 | 0.46 | 0.56 | 0.54 | 0.23 | 0.72 | 0.56 | 0.56 |
| Debt / assets | 0.08 | 0.21 | 0.23 | 0.24 | 0.22 | 0.24 | 0.23 | 0.12 | 0.3 | 0.26 | 0.26 |
| Net debt / EBITDA | 0.28 | 1.16 | 1.91 | 1.9 | 1.21 | 1.52 | 1.17 | 0.39 | 1.9 | 1.75 | 1.7 |
| Interest coverage | 127.5 | 26 | 8.25 | 10 | 6.13 | 4.68 | 16.2 | 20.4 | 19.3 | 6.54 | 8.02 |
| Effective tax rate | 30.1% | 27.7% | 22.1% | 22.4% | 31.7% | 74.9% | 10.7% | 22.9% | 24.4% | 30.1% | 24.9% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 38.7 | 46.5 | 50.5 | 52.4 | 47.4 | 52.7 | 65.5 | 64.8 | 62.6 | 66 | 66 |
| EPS (basic) | 2.98 | 2.79 | 1.64 | 2.34 | 0.59 | 0.14 | 4.73 | 4.55 | 3.91 | 2.54 | 2.54 |
| EPS (diluted) | 2.97 | 2.76 | 1.63 | 2.32 | 0.59 | 0.14 | 4.64 | 4.51 | 3.89 | 2.52 | 3.19 |
| Book value per share | 16.4 | 17.9 | 17.9 | 19.5 | 19 | 15.5 | 18 | 21.5 | 22.5 | 24 | 24.3 |
| FCF per share | 1.94 | 2.6 | 1.28 | 2.11 | 4.46 | 3.16 | 2.61 | 7.36 | 4.12 | 4.47 | 5.78 |
| Cash per share | 0.7 | 0.69 | 0.61 | 0.56 | 1.82 | 1.51 | 0.91 | 1.7 | 1.91 | 1.86 | 1.57 |
| Capex per share | 0.06 | 0.05 | 0.44 | 0.2 | 0.97 | 1.23 | 0.35 | 0.01 | 0.03 | 1.28 | 1.24 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.16% | 0.11% | 0.88% | 0.38% | 2.04% | 2.33% | 0.54% | 0.02% | 0.05% | 1.94% | 1.89% |
| Capex / operating cash flow | 1.62% | 0.92% | 14% | 4.83% | 20.4% | 61.7% | 7.16% | 0.15% | 0.54% | 22.3% | 17.7% |
| Payout ratio | 17.1% | 20.6% | 39.1% | 30.2% | 127% | 581.4% | 18.9% | 21.2% | 25.6% | 41% | 33.2% |
| Dividend yield | 0.89% | 1.33% | 1.8% | 2.34% | 2.02% | 1.8% | — | 1.69% | 2.09% | 2.62% | 2.97% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 14, 2026 | $0.27 |
| May 13, 2026 | $0.27 |
| Feb 3, 2026 | $0.27 |
| — |
| FY22 | — | $0.14 | — | — | $1.3B | — |
| FY21 | — | $0.59 | — | — | $1.2B | — |
| FY20 | — | $2.34 | — | — | $1.4B | — |
| FY19 | — | $1.64 | — | — | $1.4B | — |
| FY18 | — | $2.79 | — | — | $1.3B | — |
| FY17 | — | $2.98 | — | — | $1.1B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $353.7M | $339.7M | $361.8M | $331.5M | $342.4M | $341.3M | $345.7M | $346.6M | $358.2M | $348.6M | $351.4M | $342.7M |
| YoY change | -4.95% | -7.65% | +5.15% | -8.35% | -3.18% | +0.48% | -4.46% | +4.56% | +4.6% | +2.11% | +1.64% | -1.14% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 20M | 19.8M | 17.1M | 15M | 47.3M | 37.6M | 19.9M | 37.2M | 41.4M | 39.5M |
| Receivables | 151.3M | 183.9M | 178.1M | 178.5M | 165.7M | 157.9M | 140.7M | 115.1M | 117.5M | 198.5M |
| Inventory | 68.3M | 80.9M | 78.3M | 71.1M | 72.8M | 80.5M | 78.4M | 69.2M | 92.3M | 98.1M |
| Total current assets | 297.5M | 336.3M | 371.9M | 381.9M | 350.7M | 337.9M | 383.1M | 358.6M | 442.1M | 439.4M |
| Property, plant & equipment | 84.6M | 131.6M | 119.8M | 167.1M | 152.6M | 112.1M | 101.3M | 94.8M | 135.2M | 97.5M |
| Goodwill & intangibles | 416M | 696.6M | 668.1M | 651.4M | 520.3M | 456.1M | 392.8M | 390.6M | 728.4M | 696M |
| Total assets | 784.7M | 1B | 1.1B | 1.1B | 1B | 913.3M | 915.4M | 884.1M | 1.2B | 1.1B |
| Accounts payable | 63.2M | 68.4M | 72.2M | 69.1M | 76.2M | 92.1M | 86.5M | 84.8M | 98.8M | 105.5M |
| Short-term debt | — | — | — | 16.7M | 15.3M | 13.7M | 11.8M | 12.3M | 15.3M | 14.7M |
| Total current liabilities | 186.1M | 208.2M | 227.5M | 276.9M | 217.6M | 232.9M | 242.5M | 244.7M | 285.5M | 266.9M |
| Long-term debt | 65.4M | 215.9M | 245.7M | 255.7M | 211.4M | 201.6M | 202.9M | 93.9M | 336.6M | 271.7M |
| Total liabilities | 314.1M | 511M | 571.9M | 612.2M | 522.4M | 501.7M | 519M | 413M | 687.4M | 610.6M |
| Shareholders' equity | 470.6M | 511.4M | 496.3M | 516.8M | 492.7M | 386.2M | 396.4M | 471M | 487.9M | 511.8M |
| Total debt | 65.4M | 215.9M | 245.7M | 272.3M | 226.7M | 215.3M | 214.7M | 106.2M | 351.9M | 286.4M |
| Net debt | 45.9M | 196.5M | 228.6M | 257.4M | 179.4M | 177.8M | 194.8M | 69M | 310.5M | 246.9M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 18.4M | 23.4M | 37.2M | 30.4M | 51M | 43.9M | 41.4M | 32.8M | 39.5M | 41.3M | 39.5M | 26.4M |
| Receivables | 138.3M | 113M | 115.1M | 112.3M | 108.4M | 121.3M | 117.5M | 126.9M | 195.3M | 176.6M | 198.5M | 192.2M |
| Inventory | 72.8M | 70.3M | 69.2M | 80.5M | 79.6M | 97M | 92.3M | 103.9M | 102.5M | 102.5M | 98.1M | 101.8M |
| Total current assets | 376.3M | 372.5M | 358.6M | 372.5M | 393.8M | 431.3M | 442.1M | 448M | 460.1M | 436M | 439.4M | 430.4M |
| Property, plant & equipment | 286.6M | 285.1M | 94.8M | 281M | 282.5M | 332.7M | 135.2M | 322.2M | 315.2M | 304M | 97.5M | 293.4M |
| Goodwill & intangibles | 388.9M | 386.5M | 390.6M | 388M | 387.3M | 750.4M | 728.4M | 711.4M | 706.3M | 700.1M | 696M | 690.5M |
| Total assets | 908.6M | 894.9M | 884.1M | 889M | 917.1M | 1.2B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B |
| Accounts payable | 78.3M | 83.1M | 84.8M | 82.8M | 86M | 96.4M | 98.8M | 97.8M | 95.4M | 92.8M | 105.5M | 86.2M |
| Short-term debt | 12.2M | 12.4M | 12.3M | 12.1M | 12.7M | 15M | 15.3M | 15.7M | 16.2M | 14.5M | 14.7M | 14.7M |
| Total current liabilities | 224.3M | 236.6M | 244.7M | 227.1M | 238.8M | 263.9M | 285.5M | 253.2M | 261.9M | 229.7M | 266.9M | 244.6M |
| Long-term debt | 177.6M | 130.2M | 93.9M | 107.5M | 95.3M | 326.2M | 336.6M | 359.7M | 316.1M | 297M | 271.7M | 273.2M |
| Total liabilities | 476.3M | 439.1M | 413M | 409M | 410.7M | 658.5M | 687.4M | 675M | 654.5M | 603.7M | 610.6M | 589.4M |
| Shareholders' equity | 432.3M | 455.7M | 471M | 480M | 506.4M | 522.1M | 487.9M | 481.8M | 500.2M | 512.3M | 511.8M | 512M |
| Total debt | 189.8M | 142.6M | 106.2M | 119.6M | 108M | 341.1M | 351.9M | 375.3M | 332.3M | 311.5M | 286.4M | 287.9M |
| Net debt | 171.4M | 119.2M | 69M | 89.2M | 57M | 297.3M | 310.5M | 342.5M | 292.8M | 270.2M | 246.9M | 261.5M |
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 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 85.8M | 79.5M | 45.7M | 61.9M | 15.4M | 3.5M | 104.1M | 99.6M | 85.1M | 54.1M |
| Depreciation & amortization | 35.6M | 54.8M | 49.8M | 46.8M | 51.4M | 50M | 42.4M | 41.6M | 44.6M | 50M |
| Stock-based compensation | 6M | 6.2M | 6.3M | 6.6M | 8.6M | 6.3M | 8.7M | 9.7M | 10.7M | 8.2M |
| Change in working capital | -22.2M | 9.8M | -14.8M | -26.8M | 43.9M | -13.4M | -55.8M | 42.2M | -27.8M | -5.9M |
| Operating cash flow | 106.9M | 152.1M | 88.2M | 109.8M | 123M | 49.6M | 108.3M | 195M | 128.9M | 122.5M |
| Capital expenditure | 1.7M | 1.4M | 12.3M | 5.3M | 25.1M | 30.6M | 7.8M | 293K | 693K | -27.3M |
| Investing cash flow | -107.9M | -180.4M | 7M | 4.4M | 23.9M | 31.1M | 17.5M | -495K | -230.3M | -32.2M |
| Dividends paid | -14.7M | -16.4M | -17.9M | -18.7M | -19.6M | -20.3M | -19.7M | -21.1M | -21.7M | -22.2M |
| Share repurchases | -10.8M | -33.7M | -43.3M | -25.1M | -32.9M | -100.4M | -74.3M | -11.8M | -45.4M | -15M |
| Financing cash flow | 63.6M | -137.4M | -365.3M | -481M | -355.7M | -124.7M | 67M | -144.6M | 146M | -96.2M |
| Net change in cash | 62.7M | -165.7M | -270.1M | -366.8M | -208.8M | -44M | 192.8M | 49.9M | 44.7M | -5.9M |
| Free cash flow | 55.9M | 74.3M | 35.7M | 55.8M | 115.7M | 78.6M | 57.5M | 161M | 89.6M | 95.2M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 33.3M | 27M | 15.7M | 31M | 30.6M | 21M | 2.5M | -2.7M | 23.6M | 16.5M | 16.6M | 11.5M |
| Depreciation & amortization | 10.4M | 10.5M | 10.4M | 10M | 9.7M | 11.1M | 13.8M | 12.4M | 12.5M | 12.5M | 12.5M | 12.6M |
| Stock-based compensation | 2.3M | 2.2M | 3.1M | 2.7M | 2.9M | 2.4M | 2.7M | 2.3M | 473K | 3.8M | 1.7M | 2.3M |
| Change in working capital | 5.6M | 7.2M | 34.7M | -18.8M | -235K | -3.3M | -5.5M | -30.5M | -890K | -2.1M | 27.6M | -14M |
| Operating cash flow | 45.6M | 56.1M | 60.4M | 30.3M | 46.4M | 39.3M | 13M | -10.9M | 57.1M | 29.3M | 55.8M | 7.4M |
| Capital expenditure | 77K | 104K | 46K | 40K | 568K | 136K | -51K | 10K | -4.7M | -6.5M | -9M | -6.3M |
| Investing cash flow | -517K | 699K | -1.1M | -100K | 312K | 508K | 2.1M | 185K | -4M | -6.4M | -14.8M | -9.8M |
| Dividends paid | -5.2M | -5.2M | -5.4M | 0 | -10.8M | -5.4M | -5.5M | -5.5M | -5.5M | -5.5M | -5.6M | -5.6M |
| Share repurchases | -6.6M | 0 | 0 | -15.1M | 0 | 0 | -30.3M | 0 | 0 | 0 | -15M | -9.7M |
| Financing cash flow | -63.9M | -95.3M | -45.3M | -4.9M | -29.7M | 203.7M | -23M | 17.6M | -46.8M | -22.8M | -44.3M | -11.1M |
| Net change in cash | -18.8M | -38.5M | 14M | 25.3M | 17M | 243.4M | -7.9M | 6.9M | 6.3M | 125K | -3.2M | -13.5M |
| Free cash flow | 33.7M | 54.8M | 58.7M | -1.8M | 50.2M | 22M | 19.1M | -26.9M | 52.4M | 22.9M | 46.9M | 1.1M |
| Oct 29, 2025 |
| $0.26 |
| Jul 16, 2025 | $0.26 |
| May 13, 2025 | $0.26 |
| Jan 28, 2025 | $0.26 |
| Oct 22, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Feb 18, 1997 | 2:1 |
| Sep 15, 1986 | 4:3 |
| Nov 21, 1983 | 5:4 |
| Nov 29, 1982 | 5:4 |
| Nov 24, 1981 | 4:3 |
| Nov 25, 1980 | 5:4 |
| Oct 30, 1979 | 5:4 |
| Oct 31, 1978 | 3:2 |
| Nov 3, 1977 | 3:2 |