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 | $0.15 | $0.04 | -73.3% | — | $2.3B | — |
| Q1 26 | -$0.16 | -$0.07 | +56.3% | — | $1.8B | — |
| Q3 25 | $0.11 | $0.15 | +36.4% | — | $2B | — |
| Q2 25 | $0.09 | $0.1 | +11.1% | — | $2B | — |
| Q1 25 | -$0.16 | -$0.08 | +50.0% | — | $1.8B | — |
| Q4 24 | $0.01 | -$0.03 | -400.0% | — | $2B | — |
| Q3 24 | $0.07 | $0.09 | +28.6% | — | $2.3B | — |
| Q2 24 | $0.1 | $0.13 | +30.0% | — | $2.4B | — |
| Q1 24 | -$0.13 | -$0.01 | +92.3% | — | $2.1B | — |
| Q4 23 | $0.11 | $0.01 | -90.9% | — | $2.2B | — |
| Q3 23 | $0.14 | $0.17 | +21.4% | — | $2.6B | — |
| Q2 23 | $0.19 | $0.11 | -42.1% | — | $2.5B | — |
| Q1 23 | $0.06 | -$0.03 | -150.0% | — | $2.1B | — |
| Q4 22 | $0.1 | $0.09 | -10.0% | — | $2.2B | — |
| Q3 22 | $0.29 | $0.17 | -41.4% | — | $2.4B | — |
| Q2 22 | $0.19 | $0.24 | +26.3% | — | $2.5B | — |
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 | — | $0.15 | — | — | $7.6B | — |
| FY24 | — | $0.13 | — | — | $8.7B | — |
| FY23 | — | $0.24 | — | — | $9.4B | — |
| FY22 | — | $0.54 | — | — | $9.1B | — |
| FY21 |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $4.1B | $4.1B | $4B | $7.4B | $9.1B | $9.4B | $8.7B | $7.6B |
| YoY change | — | +1.57% | -2.87% | +85% | +23.3% | +2.95% | -7.23% | -12.5% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.1B | 4.1B | 4B | 7.4B | 9.1B | 9.4B | 8.7B | 7.6B |
| Cost of revenue | 3.9B | 4B | 3.8B | 7B | 8.7B | 9B | 8.3B | 7.2B |
| Gross profit | 141.2M | 136.8M | 258.4M | 367.5M | 418.6M | 423.6M | 397.2M | 395.5M |
| Gross margin | 3.47% | 3.31% | 6.44% | 4.95% | 4.58% | 4.5% | 4.55% | 5.17% |
| Research & development | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 62M | 69.3M | 94.4M | 124.7M | 140M | 165.3M | 162.9M | 165.7M |
| Operating expenses | 51.5M | 73M | 103.7M | 128.2M | 149.8M | 178M | 170.8M | 158.8M |
| Operating income | 35.9M | 1.3M | 80.3M | 142.1M | 167M | 118M | 94M | 102.3M |
| Operating margin | 0.88% | 0.03% | 2% | 1.92% | 1.83% | 1.25% | 1.08% | 1.34% |
| Non-operating income, net | — | — | — | — | — | — | — | — |
| Pretax income | 16M | -40.5M | 30.4M | 70.9M | 107.6M | 46.8M | 26.9M | 29M |
| Income tax | -7.9M | 6.2M | -1.5M | 11.6M | 35.6M | 12.2M | 6.1M | 6.3M |
| Net income | 23.5M | -47.2M | 30.6M | 59.4M | 72M | 34.6M | 20.8M | 22.7M |
| Net margin | 0.58% | -1.14% | 0.76% | 0.8% | 0.79% | 0.37% | 0.24% | 0.3% |
| EBITDA | 99.7M | 65.2M | 156.5M | 242.3M | 271.9M | 265.9M | 257M | 256.3M |
| EPS | 0.16 | -0.65 | 0.14 | 0.43 | 0.54 | 0.24 | 0.13 | 0.15 |
| Diluted EPS | 0.16 | -0.65 | 0.14 | 0.42 | 0.53 | 0.24 | 0.13 | 0.15 |
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 | 2.6B | 2.2B | 2.1B | 2.4B | 2.3B | 2B | 1.8B | 2B | 2B | 1.8B | 1.8B | 2.3B |
| Cost of revenue | 2.5B | 2.1B | 2B | 2B | 2.2B | 1.9B | 1.8B | 1.7B | 1.9B | 1.7B | 1.7B | 2B |
| Gross profit | 125.8M | 97.2M | 71.5M | 342.9M | 114.5M | 92M | 67M | 316.2M | 110.9M | 103.9M | 86.4M | 297.6M |
| Gross margin | 4.8% | 4.35% | 3.45% | 14.4% | 5.02% | 4.62% | 3.66% | 15.8% | 5.49% | 5.79% | 4.88% | 12.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 44.1M | 38.1M | 42.2M | 42.4M | 38.6M | 39.7M | 41.6M | 40.7M | 40M | 43.3M | 40M | 43.7M |
| Operating expenses | 48M | 39.3M | 44.6M | 266.4M | 39.8M | 43.7M | 43.8M | 243.2M | 42.1M | 43.3M | 44M | 235.1M |
| Operating income | 44.1M | 25.3M | -4.9M | 42.9M | 41.6M | 14.4M | -11.8M | 39.4M | 37.9M | 34.5M | 10M | 30.4M |
| Operating margin | 1.68% | 1.13% | -0.23% | 1.8% | 1.82% | 0.72% | -0.64% | 1.97% | 1.88% | 1.92% | 0.57% | 1.29% |
| Non-operating income, net | — | — | — | — | — | — | — | 17.3M | -2M | — | — | — |
| Pretax income | 29.5M | 2.4M | -7.3M | 21.6M | 17.9M | -5.3M | -25.6M | 37.2M | 15.8M | 1.6M | -8.1M | 16.4M |
| Income tax | 8M | 1.3M | -6.7M | 7.5M | 8.3M | -3M | -12.9M | 17.1M | 2.4M | -204K | -2.5M | 6.9M |
| Net income | 21.5M | 1.1M | -594K | 14.1M | 9.7M | -2.3M | -12.7M | 20.1M | 13.5M | 1.9M | -5.6M | 9.4M |
| Net margin | 0.82% | 0.05% | -0.03% | 0.59% | 0.42% | -0.12% | -0.69% | 1.01% | 0.67% | 0.1% | -0.32% | 0.4% |
| EBITDA | 87.2M | 59.3M | 48.9M | 79.9M | 77.8M | 52.5M | 32.6M | 94M | 72.2M | 57.6M | 45M | 68.3M |
| EPS | 0.17 | — | -0.02 | 0.11 | 0.07 | -0.03 | -0.12 | 0.16 | 0.11 | 0 | -0.07 | 0.04 |
| Diluted EPS | 0.17 | — | -0.02 | 0.11 | 0.07 | -0.03 | -0.12 | 0.16 | 0.1 | 0 | -0.07 | 0.04 |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | 670.4M | 639.7M | — | 1.1B | 980M | 765.4M | 514.4M | 477.9M |
| Enterprise value | — | 2B | 2.4B | — | 3B | 3.3B | 3.1B | 2.8B | 2.7B |
| Shares outstanding | 69.2M | 66.7M | 71.1M | 124.4M | 121.5M | 118.8M | 116.1M | 113.3M | 113.3M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 20.9 | — | 14.6 | 28.4 | 36.7 | 22.6 | 53.5 |
| P/S | — | 0.16 | 0.16 | — | 0.12 | 0.1 | 0.09 | 0.07 | 0.07 |
| P/B | — | 3.44 | 2.19 | — | 2.76 | 2.61 | 2.03 | 1.4 | 1.19 |
| EV/EBITDA | — | 31 | 15 | — | 11.1 | 12.4 | 12 | 10.8 | 11 |
| EV/Sales | — | 0.49 | 0.59 | — | 0.33 | 0.35 | 0.35 | 0.36 | 0.4 |
| Earnings yield | — | — | 4.79% | — | 6.84% | 3.53% | 2.72% | 4.42% | 1.87% |
| FCF yield | — | -2.23% | 20.2% | — | 10.5% | 2.54% | 14.1% | 12.7% | 3.46% |
| PEG | — | — | — | — | — | — | — | — | -0.71 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 3.47% | 3.31% | 6.44% | 4.95% | 4.58% | 4.5% | 4.55% | 5.17% | 12.7% |
| Operating margin | 0.88% | 0.03% | 2% | 1.92% | 1.83% | 1.25% | 1.08% | 1.34% | 1.62% |
| Net margin | 0.58% | -1.14% | 0.76% | 0.8% | 0.79% | 0.37% | 0.24% | 0.3% | 0.21% |
| ROE | — | -24.2% | 10.5% | 16.8% | 18.9% | 9.19% | 5.53% | 6.19% | 4.09% |
| ROA | — | -2.55% | 1.12% | 2.02% | 2.21% | 0.95% | 0.58% | 0.64% | 1.99% |
| ROIC | — | 0.09% | 4.01% | 5.59% | 4.78% | 3.25% | 2.69% | 3.03% | 3.16% |
| Return on tangible assets | — | -3.08% | 1.57% | 2.73% | 2.97% | 1.31% | 0.78% | 0.87% | 0.72% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 0.85 | 1.57 | 1.67 | 1.67 | 1.54 | 1.62 | 1.66 | 1.6 |
| Quick ratio | — | 0.39 | 1.15 | 1.19 | 1.18 | 1.03 | 1.1 | 1.22 | 1.15 |
| Debt / equity | — | 7.09 | 6.89 | 5.88 | 5.93 | 6.73 | 6.86 | 7.02 | 4.09 |
| Debt / assets | — | 0.75 | 0.73 | 0.71 | 0.69 | 0.69 | 0.71 | 0.73 | 0.66 |
| Net debt / EBITDA | — | 20.7 | 10.9 | 7.3 | 7.2 | 8.68 | 9.01 | 8.84 | 8.56 |
| Interest coverage | 1.53 | 0.06 | 1.59 | 1.96 | 2.72 | 1.51 | 1.27 | 1.31 | 1.3 |
| Effective tax rate | 0% | 0% | 0% | 16.4% | 33% | 26% | 22.9% | 21.9% | 25.7% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 58.7 | 61.9 | 56.4 | 59.6 | 75.3 | 79.2 | 75.2 | 67.5 | 61.6 |
| EPS (basic) | 0.16 | -0.65 | 0.14 | 0.43 | 0.54 | 0.24 | 0.13 | 0.15 | 0.15 |
| EPS (diluted) | 0.16 | -0.65 | 0.14 | 0.42 | 0.53 | 0.24 | 0.13 | 0.15 | 0.08 |
| Book value per share | — | 2.92 | 4.1 | 2.84 | 3.14 | 3.17 | 3.24 | 3.24 | 3.58 |
| FCF per share | 0.1 | -0.22 | 1.82 | -0.54 | 0.91 | 0.21 | 0.93 | 0.58 | 0.32 |
| Cash per share | — | 0.48 | 4.13 | 2.5 | 2.48 | 1.87 | 2.3 | 2.75 | 2.26 |
| Capex per share | 0.72 | 0.59 | 0.61 | 0.47 | 1.56 | 1.68 | 0.52 | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.22% | 0.95% | 1.08% | 0.79% | 2.07% | 2.11% | 0.69% | — | — |
| Capex / operating cash flow | 106.8% | 116.1% | 27% | 37.9% | 91.9% | 142.9% | 26.8% | — | — |
| Payout ratio | — | 0% | 0% | 9.91% | 23.1% | 57.9% | 94.8% | 85.2% | 150% |
| Dividend yield | — | 0% | 0% | — | 1.58% | 2.04% | 2.58% | 3.77% | 2.81% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 20, 2026 | $0.03 |
| May 18, 2026 | $0.03 |
| Mar 10, 2026 | $0.03 |
| Nov 17, 2025 | $0.03 |
| Aug 18, 2025 | $0.03 |
| May 19, 2025 | $0.03 |
| Mar 10, 2025 | $0.03 |
| Nov 19, 2024 | $0.03 |
| — |
| $0.43 |
| — |
| — |
| $7.4B |
| — |
| FY20 | — | $0.14 | — | — | $4B | — |
| FY19 | — | -$0.65 | — | — | $4.1B | — |
| FY18 | — | $0.16 | — | — | $4.1B | — |
| 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 | $2.6B | $2.2B | $2.1B | $2.4B | $2.3B | $2B | $1.8B | $2B | $2B | $1.8B | $1.8B | $2.3B |
| YoY change | +7.04% | +2.43% | -0.77% | -3.28% | -13.1% | -10.8% | -11.8% | -16.3% | -11.3% | -9.93% | -3.12% | +17.4% |
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 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 32.1M | 293.7M | 310.9M | 300.9M | 222M | 267.1M | 311.5M |
| Receivables | 23.2M | 46.9M | 62.3M | 118.1M | 134.7M | 95.8M | 87.3M |
| Inventory | 157.8M | 163.7M | 197.8M | 222M | 250.6M | 231.2M | 190.7M |
| Total current assets | 290.1M | 609.4M | 683.6M | 747.1M | 749.1M | 722.2M | 717.7M |
| Property, plant & equipment | 1.2B | 1.5B | 2.1B | 1.8B | 2B | 2B | 1.9B |
| Goodwill & intangibles | 317.8M | 784.1M | 767.3M | 828.8M | 1B | 964.7M | 920.2M |
| Total assets | 1.8B | 2.7B | 2.9B | 3.3B | 3.7B | 3.6B | 3.5B |
| Accounts payable | 128.8M | 155.7M | 172.9M | 217.4M | 213.7M | 190.2M | 156.6M |
| Short-term debt | 144.1M | 97.7M | 98M | 75M | 93M | 96M | 128.1M |
| Total current liabilities | 340.5M | 387.1M | 408.4M | 446.4M | 486.2M | 445.5M | 433M |
| Long-term debt | 1.2B | 1.9B | 2B | 2.2B | 2.4B | 2.5B | 2.4B |
| Total liabilities | 1.7B | 2.4B | 2.6B | 2.9B | 3.3B | 3.2B | 3.2B |
| Shareholders' equity | 194.9M | 291.4M | 353.7M | 380.9M | 376.1M | 376.9M | 367.2M |
| Total debt | 1.4B | 2B | 2.1B | 2.3B | 2.5B | 2.6B | 2.6B |
| Net debt | 1.3B | 1.7B | 1.8B | 2B | 2.3B | 2.3B | 2.3B |
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 | 207.6M | 222M | 189.1M | 236.5M | 296.8M | 267.1M | 271.1M | 299.7M | 313.2M | 311.5M | 279.3M | 253.7M |
| Receivables | 179.5M | 134.7M | 158.7M | 155.6M | 117.9M | 95.8M | 110M | 112.3M | 112.3M | 87.3M | 160.3M | 151.1M |
| Inventory | 266.1M | 250.6M | 250.4M | 251.1M | 236.5M | 231.2M | 220.7M | 207.2M | 202.3M | 190.7M | 206.3M | 208.5M |
| Total current assets | 786.2M | 749.1M | 735.6M | 769.8M | 779.9M | 722.2M | 719.2M | 743.5M | 753.2M | 717.7M | 769.7M | 744.5M |
| Property, plant & equipment | 2.3B | 2B | 2.3B | 2.3B | 2.3B | 2B | 2.3B | 2.3B | 2.2B | 1.9B | 2.2B | 2.2B |
| Goodwill & intangibles | 982.1M | 1B | 999.2M | 988.2M | 976.1M | 964.7M | 953.5M | 942.2M | 931.1M | 920.2M | 909.1M | 897.7M |
| Total assets | 3.7B | 3.7B | 3.6B | 3.7B | 3.7B | 3.6B | 3.6B | 3.6B | 3.6B | 3.5B | 3.6B | 3.6B |
| Accounts payable | 249.4M | 213.7M | 234M | 239.2M | 209.1M | 190.2M | 196.8M | 189.2M | 180.4M | 156.6M | 202.3M | 198.8M |
| Short-term debt | 90.6M | 93M | 95.1M | 97.8M | 96.7M | 96M | 98.7M | 127.9M | 126.4M | 128.1M | 99.5M | 103M |
| Total current liabilities | 527.9M | 486.2M | 479.6M | 488.4M | 479.3M | 445.5M | 462.9M | 481M | 465.6M | 433M | 475.1M | 464.2M |
| Long-term debt | 2.5B | 2.4B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.5B | 2.4B | 2.3B | 2.2B |
| Total liabilities | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.2B | 3.2B | 3.2B | 3.2B | 3.2B | 3B | 3B |
| Shareholders' equity | 386.8M | 376.1M | 361.2M | 373.1M | 380M | 376.9M | 355.2M | 364.8M | 373.1M | 367.2M | 560.1M | 570.8M |
| Total debt | 2.5B | 2.5B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.4B | 2.3B |
| Net debt | 2.3B | 2.3B | 2.4B | 2.4B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.3B | 2.1B | 2.1B |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Net income | 23.5M | -47.2M | 30.6M | 59.4M | 72M | 34.6M | 20.8M | 22.7M |
| Depreciation & amortization | 53.8M | 62.4M | 74.4M | 97.2M | 101.8M | 127.6M | 132.4M | 134.5M |
| Stock-based compensation | 490K | 516K | 1.9M | 5.8M | 12.2M | 15M | 9.7M | 15.2M |
| Change in working capital | 25.4M | 13.4M | 55.2M | -20.1M | -5.5M | -46.7M | 76.3M | 41.7M |
| Operating cash flow | 46.6M | 33.8M | 160.5M | 154.9M | 206M | 139.3M | 225.3M | 192.6M |
| Capital expenditure | -49.7M | -39.3M | -43.3M | 58.6M | 189.3M | 199.1M | -60.4M | — |
| Investing cash flow | -104.7M | -73M | -407.5M | -198.6M | -234.2M | -296.8M | -114.9M | 379K |
| Dividends paid | — | 0 | 0 | -5.9M | -16.6M | -20M | -19.8M | -19.4M |
| Share repurchases | — | — | 0 | 0 | -40M | -33.7M | -32M | -28M |
| Financing cash flow | 45.8M | 31.7M | 479.7M | -26.4M | 10.6M | 95.2M | -56M | -41.5M |
| Net change in cash | -12.2M | -7.5M | 232.7M | -70.1M | -17.7M | -62.3M | 54.4M | 151.4M |
| Free cash flow | 6.9M | -15M | 129.2M | -67.3M | 110.5M | 24.9M | 107.9M | 65.2M |
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 | 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 | 21.5M | 1.1M | -594K | 14.1M | 9.7M | -2.3M | -12.7M | 20.1M | 13.5M | 1.9M | -5.6M | 9.4M |
| Depreciation & amortization | 33.7M | 32.6M | 31.7M | 33.6M | 33.1M | 34M | 34.9M | 33.6M | 32.9M | 33M | 32.4M | 32.2M |
| Stock-based compensation | 4.6M | 1.8M | 3.3M | 5.5M | 2.1M | 4.1M | 3.3M | 3.7M | 3.9M | 4.3M | 4M | 6.1M |
| Change in working capital | -37.5M | 17.1M | 1.8M | 22.4M | 57.5M | -5.3M | 38.9M | 1M | -4.9M | 6.6M | -7.3M | -11.4M |
| Operating cash flow | 36.4M | 55.7M | 20.5M | 77.6M | 112.3M | 14.9M | 48.7M | 55.2M | 49.4M | 44.6M | 18.7M | 42.2M |
| Capital expenditure | -14.9M | -32.4M | -27.2M | 29M | -28.2M | -33.9M | -26.9M | — | — | — | — | — |
| Investing cash flow | -28.2M | -33.4M | -28.2M | -24.5M | -28.3M | -33.9M | -26.9M | 16K | 17K | 331K | — | — |
| Dividends paid | -5M | -4.9M | -5M | -4.9M | -4.9M | -4.9M | -4.9M | -4.8M | -4.8M | -4.8M | -4.8M | -4.8M |
| Share repurchases | -11.6M | -8.5M | -31.9M | -68K | 0 | 0 | -7.4M | -9.2M | -4.2M | -7.2M | -4.3M | -212K |
| Financing cash flow | -19.4M | 469K | -20.3M | -7.4M | -12.9M | -15.4M | -19.4M | 15.3M | -16.9M | -17.3M | -23.9M | -42.4M |
| Net change in cash | -11.2M | 22.8M | -27.9M | 45.7M | 71.1M | -34.5M | 2.5M | 70.5M | 32.5M | 27.6M | -5.2M | -214K |
| Free cash flow | 7.2M | 21.7M | -16.5M | 57.9M | 79.9M | -13.4M | 16M | 9.8M | 24.5M | 14.8M | -11.6M | 8.9M |