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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $2.26 | $2.38 | +5.3% | — | — | — |
| Q2 26 | $0.29 | $0.32 | +10.3% | — | — | — |
| Q1 26 | $1.37 | $1.46 | +6.6% | — | — | — |
| Q4 25 | $1.46 | $1.36 | -6.8% | — | — | — |
| Q3 25 | $0.52 | $0.51 | -1.9% | — | — | — |
| Q2 25 | $1.05 | $1.33 | +26.7% | — | — | — |
| Q1 25 | $1.85 | $1.64 | -11.4% | — | — | — |
| Q4 24 | $2.06 | $1.98 | -3.9% | — | — | — |
| Q3 24 | $1.53 | $1.34 | -12.4% | — | — | — |
| Q2 24 | $2.23 | $2.47 | +10.8% | — | — | — |
| Q1 24 | $1.5 | $2.31 | +54.0% | — | — | — |
| Q4 23 | $2.02 | $1.54 | -23.8% | — | — | — |
| Q3 23 | $1.96 | $1.58 | -19.4% | — | — | — |
| Q2 23 | $2.53 | $2.45 | -3.2% | — | — | — |
| Q1 23 | $3.72 | $3.8 | +2.2% | — | — | — |
| Q4 22 | $3.95 | $4.3 | +8.9% | — | — | — |
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 | — | $2.63 | — | — | $4B | — |
| FY24 | — | $7.3 | — | — | $4.2B | — |
| FY23 | — | $8.14 | — | — | $4.4B | — |
| FY22 | — | $12.1 | — | — | $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 | $2.7B | $2.8B | $3.1B | $3B | $2.9B | $3.8B | $5B | $4.4B | $4.2B | $4B |
| YoY change | +1.25% | +4.68% | +9.46% | -3.41% | -1.61% | +28.1% | +33.5% | -12% | -5.61% | -4.04% |
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 | 2.7B | 2.8B | 3.1B | 3B | 2.9B | 3.8B | 5B | 4.4B | 4.2B | 4B |
| Cost of revenue | 2.5B | 2.6B | 2.8B | 2.8B | 2.7B | 3.4B | 4.5B | 4B | 3.8B | 3.7B |
| Gross profit | 162.8M | 188.5M | 272.7M | 216.4M | 228.1M | 406.3M | 573.5M | 378.4M | 350M | 275.3M |
| Gross margin | 6.03% | 6.67% | 8.81% | 7.24% | 7.76% | 10.8% | 11.4% | 8.55% | 8.38% | 6.86% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | 357.9M | 359.7M | 452.2M | — | — | — | — |
| Operating expenses | 118.4M | 124.1M | 124M | 484M | 489.6M | 581.6M | 160.7M | 194.8M | 194.1M | 175.6M |
| Operating income | 44.4M | 64.3M | 148.7M | 90.3M | 98.3M | 277M | 412.8M | 183.7M | 155.9M | 99.7M |
| Operating margin | 1.64% | 2.28% | 4.81% | 3.02% | 3.34% | 7.35% | 8.21% | 4.15% | 3.73% | 2.49% |
| Non-operating income, net | -12.5M | -7.7M | -58.7M | -33.8M | 2.3M | 3.8M | -20.7M | -2.4M | 60.2M | -9M |
| Pretax income | 28.3M | 51.6M | 84.4M | 51.5M | 92.5M | 273.1M | 388.3M | 186.9M | 218.7M | 83.1M |
| Income tax | 9.6M | -8.2M | 17.1M | 11.5M | 21.4M | 62.6M | 93.7M | 44.8M | 45.4M | 23M |
| Net income | 18.7M | 59.7M | 67.3M | 40M | 71.1M | 213.5M | 298.2M | 195.4M | 174M | 60.1M |
| Net margin | 0.69% | 2.11% | 2.17% | 1.34% | 2.42% | 5.67% | 5.93% | 4.41% | 4.16% | 1.5% |
| EBITDA | 146.8M | 163.9M | 242.1M | 201.9M | 222.6M | 406.2M | 554.4M | 352.8M | 288.2M | 275.2M |
| EPS | 0.72 | 2.32 | 2.61 | 1.56 | 2.8 | 8.38 | 12.1 | 8.14 | 7.3 | 2.63 |
| Diluted EPS | 0.71 | 2.25 | 2.51 | 1.51 | 2.69 | 7.98 | 11.7 | 7.93 | 7.3 | 2.63 |
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 | 1.1B | 1.1B | 1B | 1.1B | 1.1B | 1B | 967.1M | 1B | 1B | 972.7M | 998.8M | 1.2B |
| Cost of revenue | 1B | 973.8M | 961.2M | 977.8M | 971.1M | 918.9M | 911.6M | 938.1M | 962M | 923.2M | 948.5M | 1.1B |
| Gross profit | 102.1M | 115.7M | 75.2M | 100M | 92M | 82.8M | 55.5M | 84.1M | 86.1M | 49.5M | 50.3M | 115M |
| Gross margin | 9.04% | 10.6% | 7.26% | 9.28% | 8.66% | 8.26% | 5.74% | 8.23% | 8.22% | 5.09% | 5.04% | 9.71% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating expenses | 44.6M | 57.8M | 45.5M | 47.3M | 48.9M | 52.4M | 48.9M | 49.5M | 47.2M | 30M | 46.9M | 48.2M |
| Operating income | 57.4M | 58M | 29.8M | 52.7M | 43.1M | 30.4M | 6.6M | 34.7M | 38.9M | 19.5M | 3.4M | 66.8M |
| Operating margin | 5.09% | 5.32% | 2.87% | 4.89% | 4.05% | 3.03% | 0.69% | 3.39% | 3.71% | 2% | 0.34% | 5.64% |
| Non-operating income, net | -12.2M | 8.1M | -35.5M | -4.6M | 92.8M | 7.6M | -851K | 3.2M | 16.5M | -27.9M | -1.2M | -85.3M |
| Pretax income | 46.9M | 67.8M | -4.7M | 49.2M | 136.7M | 37.5M | 4.2M | 36M | 53.5M | -10.6M | -1.3M | -21M |
| Income tax | 12M | 19M | -1.8M | 2.3M | 36.4M | 8.4M | 1M | 10.2M | 14.2M | -2.4M | -297K | -7.1M |
| Net income | 34.9M | 48.8M | -2.3M | 46.9M | 100.3M | 29M | 3.1M | 25.8M | 39.3M | -8.1M | -1M | -13.8M |
| Net margin | 3.09% | 4.48% | -0.22% | 4.35% | 9.44% | 2.9% | 0.32% | 2.52% | 3.75% | -0.83% | -0.1% | -1.17% |
| EBITDA | 98.6M | 101.2M | 41.7M | 91.4M | 83.7M | 71.4M | 46.9M | 77.2M | 85.5M | 65.5M | 47.3M | 114.6M |
| EPS | 1.45 | 2.06 | -0.1 | 1.96 | 4.25 | 1.24 | 0.13 | 1.12 | 1.73 | -0.36 | -0.05 | -0.62 |
| Diluted EPS | 1.42 | 2.01 | -0.1 | 1.96 | 4.23 | 1.24 | 0.13 | 1.12 | 1.72 | -0.36 | -0.05 | -0.62 |
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 | 712M | 918.2M | 879.8M | 704.8M | 1.1B | 3.1B | 1.7B | 2.9B | 2.2B | 1.7B | 2.8B |
| Enterprise value | 784.6M | 1B | 874.5M | 782.4M | 1.1B | 3.3B | 1.8B | 3B | 2.5B | 2B | 3.1B |
| Shares outstanding | 25.8M | 25.7M | 25.7M | 25.5M | 25.4M | 25.5M | 24.6M | 24M | 23.6M | 22.8M | 22.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 38.2 | 15.4 | 13.1 | 17.6 | 15.2 | 14.3 | 5.77 | 14.8 | 12.6 | 28.2 | 181.5 |
| P/S | 0.26 | 0.32 | 0.28 | 0.24 | 0.37 | 0.81 | 0.34 | 0.65 | 0.53 | 0.42 | 0.68 |
| P/B | 1.19 | 1.41 | 1.23 | 0.92 | 1.31 | 3.29 | 1.5 | 2.32 | 1.67 | 1.31 | 2.24 |
| EV/EBITDA | 5.34 | 6.16 | 3.61 | 3.87 | 5.02 | 8.04 | 3.31 | 8.49 | 8.51 | 7.39 | 10.7 |
| EV/Sales | 0.29 | 0.36 | 0.28 | 0.26 | 0.38 | 0.87 | 0.36 | 0.68 | 0.59 | 0.51 | 0.73 |
| Earnings yield | 2.62% | 6.5% | 7.65% | 5.67% | 6.56% | 6.99% | 17.3% | 6.77% | 7.91% | 3.55% | 0.55% |
| FCF yield | 4.66% | 8.31% | 22.9% | 9.64% | 13.7% | 8.03% | 17.7% | 3.12% | 2.09% | 5.95% | 5.22% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.17 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 6.03% | 6.67% | 8.81% | 7.24% | 7.76% | 10.8% | 11.4% | 8.55% | 8.38% | 6.86% | 9.71% |
| Operating margin | 1.64% | 2.28% | 4.81% | 3.02% | 3.34% | 7.35% | 8.21% | 4.15% | 3.73% | 2.49% | 5.43% |
| Net margin | 0.69% | 2.11% | 2.17% | 1.34% | 2.42% | 5.67% | 5.93% | 4.41% | 4.16% | 1.5% | 0.39% |
| ROE | 3.11% | 9.17% | 9.37% | 5.24% | 8.58% | 23% | 25.9% | 15.7% | 13.2% | 4.64% | 1.27% |
| ROA | 1.45% | 4.37% | 4.37% | 2.42% | 4% | 10.1% | 12% | 7.86% | 7.16% | 2.45% | 2.81% |
| ROIC | 4.36% | 8.65% | 16.6% | 8.34% | 8.76% | 18.7% | 24.8% | 10.3% | 7.87% | 4.41% | 6.51% |
| Return on tangible assets | 2.06% | 5.96% | 5.68% | 2.95% | 4.76% | 17% | 18% | 11.7% | 10.6% | 3.53% | 0.92% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.24 | 1.3 | 1.44 | 1.5 | 1.5 | 1.1 | 1.29 | 1.26 | 1.01 | — | 0.97 |
| Quick ratio | 1.24 | 1.3 | 1.44 | 1.5 | 1.5 | 1.1 | 1.29 | 1.26 | 1.01 | — | 0.97 |
| Debt / equity | 0.41 | 0.41 | 0.41 | 0.52 | 0.49 | 0.36 | 0.38 | 0.35 | 0.31 | 0.36 | 0.36 |
| Debt / assets | 0.19 | 0.2 | 0.19 | 0.24 | 0.23 | 0.16 | 0.18 | 0.18 | 0.17 | 0.19 | 0.19 |
| Net debt / EBITDA | 0.49 | 0.56 | -0.02 | 0.38 | 0.15 | 0.52 | 0.2 | 0.31 | 0.89 | 1.24 | 0.93 |
| Interest coverage | 6.49 | 9.13 | 9.91 | 5.49 | 8.91 | 31.6 | 51.3 | 21.6 | 25.4 | 7.72 | 2.44 |
| Effective tax rate | 34.1% | 0% | 20.3% | 22.3% | 23.1% | 22.9% | 24.1% | 23.9% | 20.7% | 27.7% | 21.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 104.9 | 110 | 120.5 | 117 | 115.7 | 147.9 | 204.6 | 184.3 | 177.4 | 175.6 | 187.1 |
| EPS (basic) | 0.72 | 2.32 | 2.61 | 1.56 | 2.8 | 8.38 | 12.1 | 8.14 | 7.3 | 2.63 | 2.63 |
| EPS (diluted) | 0.71 | 2.25 | 2.51 | 1.51 | 2.69 | 7.98 | 11.7 | 7.93 | 7.3 | 2.63 | 0.7 |
| Book value per share | 23.3 | 25.4 | 27.9 | 29.9 | 32.6 | 36.5 | 46.8 | 51.7 | 55.8 | 56.7 | 56.7 |
| FCF per share | 1.29 | 2.97 | 7.84 | 2.66 | 5.84 | 9.62 | 12.4 | 3.75 | 1.95 | 4.41 | 7.72 |
| Cash per share | 6.64 | 6.9 | 11.6 | 12.5 | 14.5 | 4.91 | 13.3 | 13.7 | 6.67 | 5.44 | 7.54 |
| Capex per share | 2.31 | 2.39 | 1.55 | 3.03 | 1.18 | 1.75 | 5.23 | 8.8 | 8.82 | 0.59 | 0.64 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.2% | 2.18% | 1.28% | 2.59% | 1.02% | 1.18% | 2.56% | 4.77% | 4.97% | 0.33% | 0.34% |
| Capex / operating cash flow | 56.3% | 42.7% | 16.2% | 53.7% | 14.1% | 13.2% | 27% | 74.2% | 78.7% | 5.85% | 5.1% |
| Payout ratio | 44.6% | 13.8% | 12.3% | 20.5% | 11.5% | 3.81% | 3.63% | 5.91% | 6.49% | 18.3% | 68.6% |
| Dividend yield | 1.17% | 0.9% | 0.94% | 1.16% | 0.75% | 0.27% | 0.63% | 0.4% | 0.51% | 0.65% | 0.38% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 7, 2026 | $0.12 |
| May 8, 2026 | $0.12 |
| Feb 10, 2026 | $0.12 |
| — |
| FY21 | — | $8.38 | — | — | $3.8B | — |
| FY20 | — | $2.8 | — | — | $2.9B | — |
| FY19 | — | $1.56 | — | — | $3B | — |
| FY18 | — | $2.61 | — | — | $3.1B | — |
| FY17 | — | $2.32 | — | — | $2.8B | — |
| FY16 | — | $0.72 | — | — | $2.7B | — |
| 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 | $1.1B | $1.1B | $1B | $1.1B | $1.1B | $1B | $967.1M | $1B | $1B | $972.7M | $998.8M | $1.2B |
| YoY change | -11.6% | -12.4% | -6.3% | -2.32% | -5.78% | -8.07% | -6.69% | -5.16% | -1.41% | -2.89% | +3.28% | +15.9% |
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 | 171.1M | 177.2M | 297M | 318.5M | 369.4M | 125M | 325.9M | 330.1M | 157.2M | 124.2M |
| Receivables | 260.6M | 279.1M | 297.1M | 282.6M | 320.9M | 582.3M | 517.5M | 430.1M | 394.8M | 371M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 491.1M | 522.3M | 649.2M | 664.4M | 758.2M | 776.1M | 989.8M | 884.8M | 675.6M | 626.1M |
| Property, plant & equipment | 532.5M | 591.2M | 631.2M | 752.1M | 793.9M | 802.6M | 966.7M | 1.1B | 1.3B | 1.4B |
| Goodwill & intangibles | 378.8M | 363.6M | 354.5M | 294.3M | 286.6M | 853.8M | 837M | 811.8M | 786.7M | 748.3M |
| Total assets | 1.3B | 1.4B | 1.5B | 1.7B | 1.8B | 2.1B | 2.5B | 2.5B | 2.4B | 2.5B |
| Accounts payable | 133.3M | 129.1M | 143.8M | 134.4M | 170.9M | 311.4M | 269.9M | 214M | 172.8M | 154.5M |
| Short-term debt | 64.1M | 61.9M | 54.1M | 77.6M | 88.6M | 73.4M | 92.5M | 99.1M | 98.3M | 124.3M |
| Total current liabilities | 396.2M | 402.6M | 451.3M | 444.3M | 506.5M | 702.7M | 768.5M | 701.6M | 666M | — |
| Long-term debt | 179.5M | 207M | 237.6M | 318.5M | 315M | 263.8M | 346.2M | 338.6M | 315.1M | 340.3M |
| Total liabilities | 683M | 714.2M | 821.5M | 888.2M | 950.4M | 1.2B | 1.3B | 1.2B | 1.1B | 500.1M |
| Shareholders' equity | 599.1M | 651.5M | 717.7M | 763M | 828.6M | 929.1M | 1.2B | 1.2B | 1.3B | 1.3B |
| Total debt | 243.7M | 268.9M | 291.7M | 396.1M | 403.5M | 337.1M | 438.7M | 437.7M | 413.5M | 464.6M |
| Net debt | 129.4M | 148.1M | 101.5M | 194.2M | 99.6M | 260.5M | 280.4M | 175.5M | 286M | 362.6M |
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 | 340.8M | 330.1M | 240.9M | 260.5M | 191.1M | 157.2M | 98.7M | 139.7M | 132.6M | 124.2M | 86.4M | 168.4M |
| Receivables | 469.5M | 430.1M | 433.7M | 429.5M | 422.9M | 394.8M | 414.1M | 402.3M | 408.6M | 371M | 425.5M | 453.8M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 890.1M | 884.8M | 758.5M | 767.2M | 691.9M | 675.6M | 625.2M | 638.2M | 657.1M | 626.1M | 643.2M | 706.5M |
| Property, plant & equipment | 1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.3B |
| Goodwill & intangibles | 818.1M | 811.8M | 805.4M | 799M | 792.8M | 786.7M | 780.4M | 774.4M | 768M | 748.3M | 743.3M | 684.9M |
| Total assets | 2.4B | 2.5B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B |
| Accounts payable | 245.9M | 214M | 209.9M | 222.3M | 204.7M | 172.8M | 166.9M | 176.9M | 164.3M | 154.5M | 164.2M | 198.2M |
| Short-term debt | 98.3M | 99.1M | 95.2M | 91.3M | 95.3M | 98.3M | 100.8M | 112.2M | 114.1M | 124.3M | 130.9M | 130.7M |
| Total current liabilities | 668.4M | 701.6M | 618.6M | 645.9M | 665.6M | 666M | 624.3M | 661.4M | 670.5M | 656.9M | 692M | 729.6M |
| Long-term debt | 348.1M | 338.6M | 323.1M | 330.6M | 310.4M | 315.1M | 362.1M | 379.2M | 346.4M | 340.3M | 329.2M | 329M |
| Total liabilities | 1.2B | 1.2B | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
| Shareholders' equity | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B |
| Total debt | 446.3M | 437.7M | 418.2M | 421.9M | 405.7M | 413.5M | 462.9M | 491.5M | 460.5M | 464.6M | 460.1M | 459.8M |
| Net debt | 194.8M | 175.5M | 245.4M | 206.3M | 255.2M | 286M | 388.8M | 376.6M | 339.9M | 362.6M | 396M | 313.9M |
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 | 18.7M | 59.7M | 67.3M | 40M | 71.1M | 213.5M | 298.2M | 195.4M | 174M | 60.1M |
| Depreciation & amortization | 103.1M | 103.1M | 108.6M | 112.5M | 118.4M | 124.2M | 140M | 145.7M | 149.1M | 170.3M |
| Stock-based compensation | 7.6M | 7M | 8.4M | 9.5M | 10.5M | 11.4M | 12.8M | 11.4M | 11.4M | 10.6M |
| Change in working capital | -33.3M | -15.6M | 58.9M | -23.3M | 4.2M | -2.6M | 13.3M | 27M | -1.8M | -41.2M |
| Operating cash flow | 105.6M | 144M | 245.1M | 144.1M | 211.9M | 339M | 476.3M | 284.8M | 264M | 229M |
| Capital expenditure | -59.5M | -61.5M | -39.7M | -77.5M | -29.9M | -44.6M | -128.5M | -211.3M | -207.7M | -13.4M |
| Investing cash flow | -76.7M | -58.6M | -84.9M | -86.8M | 21.7M | -283.1M | -243.8M | -109.7M | -170.4M | 3.6M |
| Dividends paid | -8.3M | -8.3M | -8.2M | -8.2M | -8.2M | -8.1M | -10.8M | -11.5M | -11.3M | -11M |
| Share repurchases | -9.5M | -6M | -9.4M | -9.1M | -6.6M | -83.1M | -65M | -91.5M | -75.2M | -75.6M |
| Financing cash flow | -75.9M | -77.9M | -91M | -60.4M | 68.6M | -247.6M | -128M | -196.6M | -233.3M | -177.7M |
| Net change in cash | -47M | 7.4M | 69.2M | -3M | 302.2M | -191.8M | 104.5M | -21.5M | -139.8M | 54.9M |
| Free cash flow | 33.2M | 76.3M | 201.3M | 67.9M | 148.5M | 245M | 305.3M | 90.2M | 45.8M | 100.8M |
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 | 34.9M | 48.8M | -2.3M | 46.9M | 100.3M | 29M | 3.1M | 25.8M | 39.3M | -8.1M | -1M | -13.8M |
| Depreciation & amortization | 37.1M | 37.4M | 36.8M | 36.3M | 36.6M | 39.4M | 40M | 40.9M | 44.4M | 45M | 44.3M | 44.7M |
| Stock-based compensation | 3M | 2.8M | 2.9M | 3.4M | 2.7M | 2.3M | 2.4M | 3.8M | 2.7M | 1.7M | 2.1M | 2.6M |
| Change in working capital | 3.7M | 40.8M | -52.7M | 34.2M | 20.5M | -3.8M | -70.8M | 33.7M | -12.5M | 10.5M | -25.6M | 26.6M |
| Operating cash flow | -12M | 128.8M | -20.5M | 125.8M | 89.4M | 69.3M | -24.6M | 103.2M | 99.3M | 44.7M | 8.5M | 129.7M |
| Capital expenditure | -43.5M | -87.5M | -53.8M | -48.8M | -61.1M | -44.1M | -11.2M | -24.6M | -3.7M | -3.4M | -3.6M | -3.7M |
| Investing cash flow | 19.9M | -66.1M | -53.4M | -25.9M | -57.7M | -33.4M | -6M | -24.6M | 17M | -13.4M | -3.6M | -3.7M |
| Dividends paid | -2.9M | -2.8M | -2.8M | -2.8M | -2.8M | -2.8M | -2.8M | -2.8M | -2.7M | -2.7M | -2.7M | -2.7M |
| Share repurchases | -24.6M | -25.6M | -15.7M | -16M | -24.5M | -19.1M | -22M | -19.7M | -16.4M | -17.4M | -7.4M | -749K |
| Financing cash flow | -31.1M | -47.1M | -41.7M | -65.1M | -89.9M | -43.7M | -21.9M | -44.7M | -69M | -46.9M | -35M | -38.5M |
| Net change in cash | -23.2M | 15.7M | -115.6M | 34.8M | -58.2M | -7.8M | -52.5M | 33.9M | 47.2M | -15.6M | -30.1M | 87.6M |
| Free cash flow | 42M | 34.6M | -52.2M | 79.7M | 19.3M | -926K | -40M | 78.9M | 30.6M | 33.5M | -4.8M | 113.4M |
| Nov 14, 2025 |
| $0.12 |
| Aug 8, 2025 | $0.12 |
| May 9, 2025 | $0.12 |
| Feb 11, 2025 | $0.12 |
| Nov 13, 2024 | $0.12 |