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 | $0.34 | $0.35 | +2.9% | — | $818.8M | — |
| Q1 26 | $0.41 | $0.41 | 0.0% | — | $944.9M | — |
| Q4 25 | $0.29 | $0.31 | +6.9% | — | $743.5M | — |
| Q3 25 | $0.28 | $0.29 | +3.6% | — | $722.8M | — |
| Q2 25 | $0.31 | $0.31 | 0.0% | — | $768.7M | — |
| Q1 25 | $0.28 | $0.29 | +3.6% | — | $652.6M | — |
| Q4 24 | $0.25 | $0.25 | 0.0% | — | $560M | — |
| Q3 24 | $0.23 | $0.26 | +13.0% | — | $544.2M | — |
| Q2 24 | $0.23 | $0.23 | 0.0% | — | $533.6M | — |
| Q1 24 | $0.25 | $0.25 | 0.0% | — | $568.9M | — |
| Q4 23 | $0.2 | $0.21 | +5.0% | — | $500.2M | — |
| Q3 23 | $0.18 | $0.19 | +5.6% | — | $472.5M | — |
| Q2 23 | $0.19 | $0.2 | +5.3% | — | $479.7M | — |
| Q1 23 | $0.23 | $0.23 | 0.0% | — | $527.6M | — |
| Q4 22 | $0.16 | $0.16 | 0.0% | — | $431M | — |
| Q3 22 | $0.15 | $0.16 | +6.7% | — | $412.5M | — |
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 | — | $0.31 | — | — | $2.9B | — |
| FY24 | — | $0.26 | — | — | $2.2B | — |
| FY23 | — | $0.08 | — | — | $2B | — |
| FY22 | — | $0.13 | — | — | $1.8B |
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 | $1.5B | $1.7B | $1.9B | $2.1B | $2B | $2B | $1.8B | $2B | $2.2B | $2.9B |
| YoY change | -52.3% | +19.6% | +10.8% | +8.47% | -2.01% | -2.5% | -11% | +11.6% | +11.4% | +30.9% |
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 | 1.5B | 1.7B | 1.9B | 2.1B | 2B | 2B | 1.8B | 2B | 2.2B | 2.9B |
| Cost of revenue | — | 1B | 1.1B | 1.2B | 1.2B | 1.4B | 937.1M | 1.1B | 1.2B | 1.8B |
| Gross profit | — | 727M | 836.6M | 875.9M | 828.9M | 633.3M | 837.2M | 893.2M | 979.5M | 1.1B |
| Gross margin | — | 41.9% | 43.5% | 42% | 40.5% | 31.8% | 47.2% | 45.1% | 44.4% | 38.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.2B | 621.3M | 622.7M | 651.7M | 610.3M | 667.9M | 634.6M | 754.5M | 794.4M | 822.5M |
| Operating expenses | 1.2B | 637.2M | 642.9M | 671.5M | 634M | 692M | 634.6M | 754.5M | 794.4M | 822.5M |
| Operating income | — | 105.6M | 213.9M | 224.2M | 218.5M | -34.6M | 202.5M | 138.7M | 185.1M | 300.6M |
| Operating margin | — | 6.08% | 11.1% | 10.7% | 10.7% | -1.74% | 11.4% | 7% | 8.39% | 10.4% |
| Non-operating income, net | — | -39.1M | -13.8M | -65.6M | -82M | 258.5M | -68.2M | -49.1M | 22.9M | -15.3M |
| Pretax income | 120.5M | 4.1M | 171.9M | 116.6M | 72.2M | 176.5M | 97.5M | 57.7M | 173.1M | 213.7M |
| Income tax | 56.3M | 92.8M | 63.8M | 49.8M | 21.3M | 23M | 38.6M | 18.9M | 49.9M | 67.2M |
| Net income | 253.8M | 81.7M | 286.6M | 66.8M | 50.9M | 153.5M | 58.9M | 38.8M | 123.2M | 148.6M |
| Net margin | 17.5% | 4.71% | 14.9% | 3.2% | 2.49% | 7.7% | 3.32% | 1.96% | 5.58% | 5.15% |
| EBITDA | 233.6M | 146M | 285.9M | 240.3M | 233.9M | 14.8M | 231.5M | 215.4M | 306.9M | 375.7M |
| EPS | 0.37 | 0.18 | 0.6 | 0.16 | 0.14 | 0.33 | 0.13 | 0.08 | 0.26 | 0.31 |
| Diluted EPS | 0.36 | 0.17 | 0.56 | 0.16 | 0.13 | 0.32 | 0.13 | 0.07 | 0.25 | 0.31 |
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 | 472.5M | 500.2M | 568.9M | 533.6M | 544.2M | 560M | 652.6M | 768.7M | 722.8M | 743.5M | 944.9M | 818.8M |
| Cost of revenue | 254.9M | 273.4M | 315.4M | 297.4M | 297.1M | 317.1M | 367.5M | 443.6M | 426.9M | 526.6M | 567.1M | 480.1M |
| Gross profit | 217.7M | 226.7M | 253.4M | 236.2M | 247.1M | 242.8M | 285.1M | 325.2M | 295.9M | 216.9M | 377.8M | 338.7M |
| Gross margin | 46.1% | 45.3% | 44.5% | 44.3% | 45.4% | 43.4% | 43.7% | 42.3% | 40.9% | 29.2% | 40% | 41.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 167.2M | 181.5M | 197.9M | 167.9M | 198.9M | 229.8M | 183.6M | 209.7M | 202.5M | 226.8M | 215.9M | 215.8M |
| Operating expenses | 167.2M | 181.5M | 197.9M | 167.9M | 198.9M | 229.8M | 183.6M | 209.7M | 202.5M | 226.8M | 215.9M | 215.8M |
| Operating income | 50.5M | 45.3M | 55.5M | 68.3M | 48.2M | 13.1M | 101.5M | 115.5M | 93.4M | -9.8M | 161.9M | 123M |
| Operating margin | 10.7% | 9.05% | 9.75% | 12.8% | 8.86% | 2.33% | 15.6% | 15% | 12.9% | -1.32% | 17.1% | 15% |
| Non-operating income, net | -16M | -9.2M | 26M | -8.8M | -20.3M | 26M | -8.5M | -21.7M | -40.1M | 55M | -24.6M | -17.9M |
| Pretax income | 23.9M | 31.9M | 71.1M | 55.2M | 19.7M | 27.2M | 80M | 75.3M | 33.5M | 25M | 115.4M | 98.9M |
| Income tax | 5.3M | 10.6M | 22.1M | 18M | 6M | 3.9M | 26.5M | 19.1M | 7.4M | 14.2M | 32M | 30.1M |
| Net income | 18.6M | 21.3M | 49M | 37.2M | 13.7M | 23.3M | 53.4M | 56.2M | 26.1M | 10.8M | 83.5M | 68.8M |
| Net margin | 3.93% | 4.25% | 8.62% | 6.97% | 2.52% | 4.16% | 8.19% | 7.31% | 3.61% | 1.46% | 8.83% | 8.41% |
| EBITDA | 66.5M | 73M | 111.9M | 96.9M | 64.7M | 72.1M | 126.5M | 135M | 94.8M | 86.2M | 173.7M | 137.4M |
| EPS | 0.03 | 0.04 | 0.1 | 0.08 | 0.03 | 0.05 | 0.11 | 0.11 | 0.06 | — | 0.17 | 0.15 |
| Diluted EPS | 0.03 | 0.04 | 0.1 | 0.08 | 0.03 | 0.05 | 0.11 | 0.11 | 0.06 | — | 0.17 | 0.15 |
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 | — | 2.8B | — | 2B | 1.4B | 1.8B | 1.4B | — | — | 4.3B | 5.6B |
| Enterprise value | — | 2.7B | — | 2.9B | 2.3B | 2.4B | 2.1B | — | — | 5.4B | 6.9B |
| Shares outstanding | 277.1M | 287.4M | 322.1M | 344.3M | 361.7M | 379.2M | 371.6M | 426.4M | 473.4M | 476.4M | 476.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 34.2 | — | 30.6 | 28.4 | 11.5 | 23.8 | — | — | 28.6 | 29.6 |
| P/S | — | 1.61 | — | 0.98 | 0.71 | 0.88 | 0.79 | — | — | 1.47 | 1.78 |
| P/B | — | 2.45 | — | 2.82 | 1.78 | 2.66 | 1.91 | — | — | 3.71 | 5.06 |
| EV/EBITDA | — | 18.3 | — | 12.2 | 9.84 | 162.2 | 9.2 | — | — | 14.4 | 18.4 |
| EV/Sales | — | 1.54 | — | 1.4 | 1.13 | 1.2 | 1.2 | — | — | 1.87 | 2.19 |
| Earnings yield | — | 2.93% | — | 3.27% | 3.52% | 8.7% | 4.2% | — | — | 3.49% | 3.38% |
| FCF yield | — | 44.1% | — | 7.02% | 15% | 20.6% | 11.8% | — | — | 7.72% | 31.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.81 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | 41.9% | 43.5% | 42% | 40.5% | 31.8% | 47.2% | 45.1% | 44.4% | 38.9% | 41.4% |
| Operating margin | — | 6.08% | 11.1% | 10.7% | 10.7% | -1.74% | 11.4% | 7% | 8.39% | 10.4% | 9.04% |
| Net margin | 17.5% | 4.71% | 14.9% | 3.2% | 2.49% | 7.7% | 3.32% | 1.96% | 5.58% | 5.15% | 6.29% |
| ROE | 15.5% | 7.17% | 33.2% | 9.22% | 6.28% | 23.1% | 8.03% | 4.32% | 11.4% | 13% | 15.9% |
| ROA | — | — | 8.35% | 1.7% | 1.29% | 4.59% | 1.91% | 1.22% | 3.43% | 3.37% | 3.56% |
| ROIC | — | 0% | 10.7% | 8.02% | 9.25% | -2.33% | 8.37% | 5.9% | 7.14% | 9.01% | 11.2% |
| Return on tangible assets | — | — | 15.7% | 3.02% | 2.25% | 7.86% | 3.43% | 2.23% | 6.07% | 6.58% | 5.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | 1.56 | 1.46 | 1.8 | 1.68 | 1.94 | 1.88 | 1.9 | 2.12 | 1.51 |
| Quick ratio | — | — | 1.56 | 1.46 | 1.8 | 1.68 | 1.94 | 1.88 | 1.9 | 2.12 | 1.39 |
| Debt / equity | 0.75 | 0.51 | 0.91 | 1.86 | 1.86 | 1.85 | 1.65 | 1.49 | 1.37 | 1.74 | 1.57 |
| Debt / assets | — | — | 0.23 | 0.34 | 0.38 | 0.37 | 0.39 | 0.42 | 0.41 | 0.45 | 0.31 |
| Net debt / EBITDA | 2.01 | -0.79 | 1.36 | 3.65 | 3.66 | 42.8 | 3.15 | 3.17 | 2.49 | 3.04 | 2.05 |
| Interest coverage | — | 1.05 | 5.05 | 2.94 | 1.94 | 3.55 | 2.68 | 1.75 | 2.9 | 2.71 | 3.07 |
| Effective tax rate | 46.8% | 100% | 37.1% | 42.7% | 29.5% | 13% | 39.6% | 32.8% | 28.8% | 31.4% | 30.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.24 | 6.04 | 5.97 | 6.06 | 5.65 | 5.26 | 4.78 | 4.64 | 4.66 | 6.06 | 6.67 |
| EPS (basic) | 0.37 | 0.18 | 0.6 | 0.16 | 0.14 | 0.33 | 0.13 | 0.08 | 0.26 | 0.31 | 0.31 |
| EPS (diluted) | 0.36 | 0.17 | 0.56 | 0.16 | 0.13 | 0.32 | 0.13 | 0.07 | 0.25 | 0.31 | 0.4 |
| Book value per share | 5.9 | 3.97 | 2.68 | 2.11 | 2.24 | 1.75 | 1.97 | 2.11 | 2.28 | 2.4 | 2.34 |
| FCF per share | -2.56 | 4.28 | -2.76 | 0.42 | 0.6 | 0.96 | 0.45 | 0.81 | 0.51 | 0.69 | 0.92 |
| Cash per share | 2.72 | 2.42 | 1.23 | 1.37 | 1.81 | 1.57 | 1.31 | 1.54 | 1.5 | 1.79 | 1.85 |
| Capex per share | 0.06 | 0.09 | 0.08 | 0.14 | 0.09 | 0.03 | 0.03 | 0.03 | 0.06 | 0.09 | 0.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.23% | 1.44% | 1.28% | 2.24% | 1.51% | 0.51% | 0.6% | 0.75% | 1.34% | 1.54% | 1.37% |
| Capex / operating cash flow | 6.47% | 4.81% | -7.95% | 8.02% | 5.45% | 4.4% | 2.02% | 2.51% | 8.56% | 11.3% | 8.78% |
| Payout ratio | 67.3% | 399.3% | 138% | 458.1% | 242.6% | 43.8% | 74.3% | 93.9% | 27.7% | 26.2% | 20% |
| Dividend yield | — | 11.7% | — | 15% | 8.54% | 3.81% | 3.12% | — | — | 0.92% | 0.68% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.02 |
| May 27, 2026 | $0.02 |
| Mar 4, 2026 | $0.02 |
| Nov 26, 2025 | $0.02 |
| Aug 20, 2025 | $0.02 |
| — |
| FY21 | — | $0.33 | — | — | $2B | — |
| FY20 | — | $0.14 | — | — | $2B | — |
| FY19 | — | $0.16 | — | — | $2.1B | — |
| FY18 | — | $0.6 | — | — | $1.9B | — |
| FY17 | — | $0.18 | — | — | $1.7B | — |
| FY16 | — | $0.37 | — | — | $1.5B | — |
| 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 | $472.5M | $500.2M | $568.9M | $533.6M | $544.2M | $560M | $652.6M | $768.7M | $722.8M | $743.5M | $944.9M | $818.8M |
| YoY change | +14.6% | +16% | +7.83% | +11.2% | +15.2% | +12% | +14.7% | +44.1% | +32.8% | +32.8% | +44.8% | +6.52% |
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 | 754M | 696.9M | 394.9M | 472.9M | 654.9M | 594.4M | 485M | 655.6M | 711.6M | 851.5M |
| Receivables | 903.3M | 401.4M | 1.8M | 1.9M | 3M | 5.5M | 0 | — | 1.4M | 0 |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | 2.2B | 2.4B | 2.5B | 2B | 1.7B | 1.7B | 1.9B | 2.4B |
| Property, plant & equipment | 167.2M | 124.5M | 157.2M | 373.9M | 382M | 326.4M | 313.3M | 302.5M | 304.5M | 342M |
| Goodwill & intangibles | 2.9B | 1.5B | 1.6B | 1.7B | 1.7B | 1.4B | 1.4B | 1.4B | 1.6B | 2.2B |
| Total assets | — | — | 3.4B | 3.9B | 4B | 3.3B | 3.1B | 3.2B | 3.6B | 4.4B |
| Accounts payable | 384.8M | 32.2M | 12M | 11.9M | 11.8M | 0 | 1.6M | 76K | 0 | 1.1M |
| Short-term debt | 0 | 6M | 5.2M | 73.9M | 3.8M | 3.6M | 1.9M | 239.2M | 195.8M | 257.7M |
| Total current liabilities | — | — | 1.4B | 1.7B | 1.4B | 1.2B | 900.1M | 929.1M | 973.7M | 1.1B |
| Long-term debt | 1.2B | 575M | 779.7M | 1.3B | 1.5B | 1.2B | 1.2B | 1.1B | 1.3B | 1.7B |
| Total liabilities | — | — | 2.6B | 3.2B | 3.1B | 2.7B | 2.3B | 2.3B | 2.5B | 3.3B |
| Shareholders' equity | 1.6B | 1.1B | 863.2M | 725M | 811.3M | 663.3M | 733.2M | 898.2M | 1.1B | 1.1B |
| Total debt | 1.2B | 581.1M | 784.8M | 1.3B | 1.5B | 1.2B | 1.2B | 1.3B | 1.5B | 2B |
| Net debt | 669.9M | 67.8M | 448.3M | 933.6M | 913.7M | 672M | 728.3M | 682.2M | 765M | 1.1B |
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 | 559.6M | 655.6M | 566.8M | 571.7M | 563.5M | 711.6M | 966.4M | 827.8M | 774.9M | 851.5M | 781M | 766.9M |
| Receivables | 7.4M | — | 5.3M | 92M | 3.1M | 1.4M | 5.8M | 0 | 834K | 0 | 13.4M | 4.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 2.4B | 1.7B | 2.8B | 2.6B | 2.7B | 1.9B | 3.1B | 2.8B | 3.7B | 2.4B | 3.7B | 3.6B |
| Property, plant & equipment | 176.4M | 302.5M | 176.8M | 182.9M | 188.2M | 304.5M | 189.5M | 189.5M | 192.6M | 342M | 181M | 180M |
| Goodwill & intangibles | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.6B | 1.6B | 2.1B | 2.2B | 2.2B | 2.1B | 2.1B |
| Total assets | 3.9B | 3.2B | 4.4B | 4.3B | 4.4B | 3.6B | 4.9B | 4.9B | 5.8B | 4.4B | 5.9B | 5.8B |
| Accounts payable | 627.2M | 76K | 664.3M | 657.4M | 694.7M | 0 | 696.1M | 778.3M | 821.9M | 1.1M | 790M | 814M |
| Short-term debt | 238.9M | 239.2M | 275M | — | — | 195.8M | 546.3M | 81.7M | — | 257.7M | 238.1M | 234.4M |
| Total current liabilities | 1.9B | 929.1M | 2.3B | 1.6B | 1.7B | 973.7M | 2.4B | 1.6B | 2.5B | 1.1B | 2.7B | 2.6B |
| Long-term debt | 944.6M | 1.1B | 945M | 1.4B | 1.4B | 1.3B | 1.1B | 1.8B | 1.8B | 1.7B | 1.5B | 1.5B |
| Total liabilities | 3B | 2.3B | 3.5B | 3.2B | 3.3B | 2.5B | 3.7B | 3.8B | 4.7B | 3.3B | 4.6B | 4.5B |
| Shareholders' equity | 855.7M | 898.2M | 924.9M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.3B |
| Total debt | 1.2B | 1.3B | 1.2B | 1.4B | 1.4B | 1.5B | 1.7B | 1.9B | 1.8B | 2B | 1.8B | 1.8B |
| Net debt | 623.9M | 682.2M | 653.2M | 875.6M | 879.2M | 765M | 722.3M | 1.1B | 1.1B | 1.1B | 995.9M | 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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 64.1M | -88.6M | 108.1M | 66.8M | 50.9M | 153.5M | 58.9M | 38.8M | 123.2M | 146.5M |
| Depreciation & amortization | 62.5M | 65.4M | 71.5M | 81.9M | 85.4M | 81.9M | 75.1M | 80.4M | 81.4M | 103.3M |
| Stock-based compensation | 155.1M | 233.2M | 200.1M | 170.6M | 183.5M | 256.2M | 251.1M | 355.4M | 369.1M | 329.6M |
| Change in working capital | -2.5M | 251.4M | -691.5M | 222.3M | 183.6M | -470.1M | 102.2M | 126.1M | -229.3M | -366.5M |
| Operating cash flow | 275.4M | 520.4M | -308.5M | 582M | 566.2M | 229.9M | 523.2M | 595.4M | 346.2M | 394.4M |
| Capital expenditure | -17.8M | -25M | -24.5M | -46.7M | -30.8M | -10.1M | -10.6M | -14.9M | -29.6M | -44.5M |
| Investing cash flow | 404.6M | -186.5M | 58.1M | 6.5M | -25.1M | 163.2M | -5.2M | -45.7M | -54.6M | -261.2M |
| Dividends paid | -170.8M | -326.4M | -395.4M | -306.1M | -123.5M | -67.3M | -43.7M | -36.4M | -34.2M | -39M |
| Share repurchases | -96M | -62.4M | -62.4M | -44.5M | -47.6M | -476M | -180.1M | -232.4M | -401.1M | -390.7M |
| Financing cash flow | -258.5M | -237.9M | 50.9M | 18.2M | -13.1M | -819.5M | -233.2M | -148.8M | -424M | 21.2M |
| Net change in cash | 421.6M | 96M | -199.4M | 606.8M | 528M | -426.5M | 284.8M | 400.8M | -132.4M | 154.4M |
| Free cash flow | -709.6M | 1.2B | -889.9M | 143.6M | 217.4M | 363.9M | 165.6M | 345.3M | 243.3M | 328.3M |
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 | 18.6M | 21.3M | 49M | 37.2M | 13.7M | 23.3M | 53.4M | 56.2M | — | — | — | 68.8M |
| Depreciation & amortization | 21.9M | 20.3M | 20.6M | 20.2M | 19.9M | 20.7M | 21.9M | 25.9M | 27.4M | 28.1M | 25.8M | 25.6M |
| Stock-based compensation | 69.3M | 78.1M | 96.1M | 66.2M | 85.7M | 121.2M | 75.3M | 83.9M | 74.4M | 95.9M | 83.4M | 75.6M |
| Change in working capital | 261.7M | 868.9M | -1.3B | 265.4M | -135M | 888.3M | -1B | 238M | -945.3M | 1.4B | -1.5B | 125.5M |
| Operating cash flow | 365.4M | 967.6M | -1.1B | 398.1M | 6M | 1B | -868.8M | 426M | 141.9M | 180.4M | 20.2M | 161.6M |
| Capital expenditure | -2M | -5.8M | -3.2M | -10.5M | -9.6M | -6.3M | -5.3M | -6.3M | -13.7M | -12.5M | -9.9M | -8.1M |
| Investing cash flow | 4.3M | -19.2M | -7.2M | -188.9M | 20.3M | 121.1M | -6.4M | -268.9M | -21.7M | 42.6M | -13.4M | -6.3M |
| Dividends paid | -9.9M | -5.1M | -4.8M | -9.8M | -9.8M | -9.7M | -9.9M | -9.7M | -9.8M | -9.7M | -9.7M | -9.7M |
| Share repurchases | -41.1M | -43.4M | -117M | -100.5M | -92M | -91.6M | -73.6M | -210.5M | -65.2M | -91.8M | -2.3M | -193.1M |
| Financing cash flow | -262.4M | -49.4M | -94.6M | -21.4M | -102.2M | -205.7M | 266.1M | 57.2M | -160M | -142M | -92.3M | -167.4M |
| Net change in cash | 107.3M | 899M | -1.2B | 187.8M | -75.9M | 925.8M | -609.1M | 214.4M | -39.9M | 81M | -85.5M | -12M |
| Free cash flow | 301.4M | 156.7M | 12.9M | -71.9M | 67.8M | 234.6M | -14.7M | 56.8M | 123.5M | 162.7M | 5.4M | 148.6M |
| May 27, 2025 | $0.02 |
| Mar 6, 2025 | $0.02 |
| Nov 21, 2024 | $0.02 |
| Date | Ratio |
|---|---|
| Dec 3, 2018 | 1555:1000 |