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 | $1.53 | $1.54 | +0.7% | — | $882.4M | — |
| Q2 26 | $1.1 | $1.29 | +17.3% | — | $906.2M | — |
| Q1 26 | $0.14 | $0.21 | +50.0% | — | $617.4M | — |
| Q4 25 | -$0.2 | -$0.09 | +55.0% | — | $678.2M | — |
| Q3 25 | $1.43 | $1.56 | +9.1% | — | $960.9M | — |
| Q2 25 | $0.93 | $1.04 | +11.8% | — | $833.5M | — |
| Q1 25 | -$0.04 | $0.21 | +625.0% | — | $656.4M | — |
| Q4 24 | -$0.22 | -$0.19 | +13.6% | — | $669.5M | — |
| Q3 24 | $1.21 | $1.32 | +9.1% | — | $996.3M | — |
| Q2 24 | $0.76 | $0.99 | +30.3% | — | $900.1M | — |
| Q1 24 | -$0.14 | $0.01 | +107.1% | — | $634.5M | — |
| Q4 23 | $0.07 | $0.05 | -28.6% | — | $750.1M | — |
| Q3 23 | $1.48 | $1.75 | +18.2% | — | $1B | — |
| Q2 23 | $0.95 | $0.9 | -5.3% | — | $909M | — |
| Q1 23 | -$0.17 | -$0.16 | +5.9% | — | $627.7M | — |
| Q4 22 | $0.01 | -$0.04 | -500.0% | — | $707.4M | — |
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 | — | $2.58 | — | — | $3.1B | — |
| FY24 | — | $1.64 | — | — | $3.2B | — |
| FY23 | — | $1.92 | — | — | $3.3B | — |
| FY22 | — | $2.29 | — | — | $3.3B |
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 | $1.8B | $2.1B | $2.2B | $2.4B | $2.7B | $3.3B | $3.3B | $3.3B | $3.2B | $3.1B |
| YoY change | +10.8% | +12.3% | +7.83% | +7.57% | +13.1% | +22.6% | +1.06% | -0.85% | -3.31% | -2.23% |
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 | 1.8B | 2.1B | 2.2B | 2.4B | 2.7B | 3.3B | 3.3B | 3.3B | 3.2B | 3.1B |
| Cost of revenue | 1.3B | 1.4B | 1.5B | 1.7B | 1.9B | 2.3B | 2.3B | 2.4B | 2.3B | 2.1B |
| Gross profit | 553M | 632.8M | 675.4M | 704M | 796.6M | 970.9M | 992.3M | 946.8M | 943.7M | 997.3M |
| Gross margin | 30.2% | 30.8% | 30.5% | 29.5% | 29.6% | 29.4% | 29.7% | 28.6% | 29.5% | 31.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 421.9M | 476.7M | 508M | 552M | 598.6M | 716.4M | 732.3M | 736.2M | 758.3M | 747.3M |
| Operating expenses | 421.9M | 476.7M | 508M | 552M | 598.6M | 716.4M | 732.3M | 736.2M | 758.3M | 747.3M |
| Operating income | 131.2M | 156.1M | 167.3M | 152.1M | 198M | 254.5M | 260M | 210.6M | 185.4M | 250M |
| Operating margin | 7.17% | 7.6% | 7.55% | 6.38% | 7.34% | 7.7% | 7.79% | 6.36% | 5.79% | 7.99% |
| Non-operating income, net | -18.8M | -1.6M | -3.9M | 243K | -4.3M | -1.5M | -3.6M | 1.5M | -5.1M | -480K |
| Pretax income | 69.6M | 126.4M | 127.4M | 119.3M | 153.7M | 194.8M | 198.9M | 162.4M | 142.4M | 216.8M |
| Income tax | 24.1M | 46.7M | 3.3M | 26.6M | 32.2M | 42M | 46.2M | 36.3M | 33.1M | 52.8M |
| Net income | 45.6M | 79.7M | 124.1M | 92.6M | 121.5M | 152.8M | 152.7M | 126.1M | 109.3M | 164M |
| Net margin | 2.49% | 3.88% | 5.6% | 3.89% | 4.51% | 4.62% | 4.57% | 3.81% | 3.42% | 5.24% |
| EBITDA | 154.3M | 197.4M | 213.8M | 212.7M | 253.1M | 328.1M | 338.1M | 307.2M | 290.8M | 359.3M |
| EPS | 0.73 | 1.26 | 1.91 | 1.3 | 1.78 | 2.25 | 2.29 | 1.92 | 1.64 | 2.58 |
| Diluted EPS | 0.7 | 1.22 | 1.86 | 1.29 | 1.76 | 2.2 | 2.24 | 1.88 | 1.64 | 2.55 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 750.1M | 634.5M | 900.1M | 996.3M | 669.5M | 656.4M | 833.5M | 960.9M | 678.2M | 617.4M | 906.2M | 882.4M |
| Cost of revenue | — | — | — | — | — | — | — | — | 481.6M | 426.8M | 606.6M | 565.4M |
| Gross profit | — | — | — | — | — | — | — | — | 196.5M | 190.6M | 299.6M | 316.9M |
| Gross margin | — | — | — | — | — | — | — | — | 29% | 30.9% | 33.1% | 35.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | — | — | — | — | — | — | — | — | 202.9M | 174.1M | 185.6M | 191.1M |
| Operating expenses | — | — | — | — | — | — | — | — | 202.9M | 174.1M | 185.6M | 191.1M |
| Operating income | — | — | — | — | — | — | — | — | -6.4M | 16.5M | 113.9M | 125.8M |
| Operating margin | — | — | — | — | — | — | — | — | -0.94% | 2.68% | 12.6% | 14.3% |
| Non-operating income, net | — | — | — | — | — | — | — | — | -576K | 182K | -351K | 1.5M |
| Pretax income | — | — | — | — | — | — | — | — | -13.9M | 8.9M | 104.5M | 119.6M |
| Income tax | — | — | — | — | — | — | — | — | -3.4M | 2.1M | 24.5M | 29.6M |
| Net income | — | — | — | — | — | — | — | — | -10.4M | 6.9M | 80M | 90M |
| Net margin | — | — | — | — | — | — | — | — | -1.54% | 1.11% | 8.83% | 10.2% |
| EBITDA | — | — | — | — | — | — | — | — | 21.3M | 44.1M | 139.3M | 153.5M |
| EPS | 0.04 | 0.01 | 0.94 | 1.21 | -0.52 | 0.22 | 0.99 | 1.53 | -0.16 | 0.11 | 1.29 | 1.46 |
| Diluted EPS | 0.04 | 0.01 | 0.93 | 1.19 | -0.52 | 0.21 | 0.98 | 1.52 | -0.16 | 0.11 | 1.28 | 1.45 |
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 | 1.2B | 1.9B | 1.8B | 1.6B | 2.1B | 2.5B | 1.9B | 2.3B | 2.4B | 2.1B | 2.5B |
| Enterprise value | 1.5B | 2.3B | 2B | 1.8B | 2.3B | 3.5B | 3.1B | 3.1B | 3.1B | 2.6B | 2.9B |
| Shares outstanding | 61.2M | 62.8M | 64.6M | 71M | 67.5M | 67.4M | 66.5M | 65.5M | 65.7M | 63.1M | 63.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.3 | 24 | 14.7 | 17.5 | 17.4 | 16.6 | 12.3 | 18 | 21.9 | 12.6 | 14.6 |
| P/S | 0.68 | 0.93 | 0.82 | 0.68 | 0.78 | 0.77 | 0.56 | 0.68 | 0.75 | 0.66 | 0.8 |
| P/B | 2.25 | 3 | 1.91 | 1.63 | 1.96 | 2.07 | 1.41 | 1.56 | 1.54 | 1.3 | 1.41 |
| EV/EBITDA | 10 | 11.5 | 9.51 | 8.56 | 8.98 | 10.6 | 9.12 | 10.3 | 10.5 | 7.29 | 8.53 |
| EV/Sales | 0.85 | 1.11 | 0.92 | 0.76 | 0.84 | 1.05 | 0.92 | 0.95 | 0.96 | 0.84 | 0.94 |
| Earnings yield | 3.66% | 4.18% | 6.8% | 5.7% | 5.76% | 6.03% | 8.13% | 5.57% | 4.56% | 7.96% | 6.85% |
| FCF yield | 9.93% | 3.65% | 4.18% | 10.7% | 10.5% | 6.73% | -7.95% | 14.5% | 14.7% | 14.1% | 13.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | -3.19 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.2% | 30.8% | 30.5% | 29.5% | 29.6% | 29.4% | 29.7% | 28.6% | 29.5% | 31.9% | 35.9% |
| Operating margin | 7.17% | 7.6% | 7.55% | 6.38% | 7.34% | 7.7% | 7.79% | 6.36% | 5.79% | 7.99% | 14.3% |
| Net margin | 2.49% | 3.88% | 5.6% | 3.89% | 4.51% | 4.62% | 4.57% | 3.81% | 3.42% | 5.24% | 5.39% |
| ROE | 8.22% | 12.5% | 13% | 9.3% | 11.3% | 12.5% | 11.4% | 8.68% | 7.02% | 10.3% | 9.97% |
| ROA | 3.86% | 6.1% | 6.51% | 4.58% | 5.19% | 4.9% | 4.65% | 3.73% | 3.08% | 4.52% | 4.31% |
| ROIC | 10% | 9.84% | 14% | 9.91% | 12.6% | 9.27% | 7.86% | 6.99% | 6.4% | 8.83% | 8.79% |
| Return on tangible assets | 8.66% | 14.2% | 11.9% | 7.98% | 8.16% | 7.24% | 13.8% | 9.76% | 7.27% | 10.1% | 9.02% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.38 | 3.1 | 5.72 | 4.69 | 3.46 | 2.96 | 3.34 | 3.73 | 3.66 | 3.67 | 3.79 |
| Quick ratio | 1.59 | 1.37 | 3.71 | 3.02 | 2.47 | 1.64 | 1.32 | 1.9 | 2.19 | 2.33 | 2.67 |
| Debt / equity | 0.71 | 0.62 | 0.73 | 0.7 | 0.76 | 1.11 | 1.04 | 0.95 | 0.91 | 0.91 | 0.81 |
| Debt / assets | 0.33 | 0.3 | 0.36 | 0.34 | 0.35 | 0.44 | 0.42 | 0.41 | 0.4 | 0.4 | 0.37 |
| Net debt / EBITDA | 1.96 | 1.84 | 0.98 | 0.92 | 0.64 | 2.83 | 3.56 | 2.88 | 2.29 | 1.55 | 1.15 |
| Interest coverage | 2.63 | 5.48 | 4.25 | 3.8 | 4.49 | 4.32 | 4.41 | 3.85 | 3.48 | 4.76 | 4.83 |
| Effective tax rate | 34.5% | 36.9% | 2.59% | 22.3% | 21% | 21.6% | 23.2% | 22.4% | 23.2% | 24.4% | 24.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 29.9 | 32.7 | 34.3 | 33.6 | 39.9 | 49 | 50.2 | 50.5 | 48.7 | 49.6 | 50.2 |
| EPS (basic) | 0.73 | 1.26 | 1.91 | 1.3 | 1.78 | 2.25 | 2.29 | 1.92 | 1.64 | 2.58 | 2.58 |
| EPS (diluted) | 0.7 | 1.22 | 1.86 | 1.29 | 1.76 | 2.2 | 2.24 | 1.88 | 1.64 | 2.55 | 2.7 |
| Book value per share | 9.06 | 10.1 | 14.7 | 14 | 16 | 18.2 | 20.1 | 22.2 | 23.7 | 25.1 | 27.9 |
| FCF per share | 2.02 | 1.11 | 1.18 | 2.44 | 3.28 | 2.53 | -2.24 | 5 | 5.35 | 4.61 | 5.58 |
| Cash per share | 1.52 | 0.52 | 7.46 | 7.01 | 9.67 | 6.33 | 2.67 | 7.46 | 11.5 | 14 | 15.9 |
| Capex per share | 0.45 | 0.71 | 0.59 | 0.44 | 0.64 | 1.19 | 1.73 | 0.82 | 0.66 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.51% | 2.17% | 1.71% | 1.33% | 1.6% | 2.43% | 3.45% | 1.63% | 1.35% | — | — |
| Capex / operating cash flow | 23% | 45.8% | 27.3% | 16.2% | 23.6% | 36.5% | 2.2K% | 14.5% | 12.5% | — | — |
| Payout ratio | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | — | 0% |
| Dividend yield | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | — | — |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Feb 6, 2007 | $17.9061 |
| Date | Ratio |
|---|---|
| Feb 9, 2024 | 1277:1000 |
| — |
| FY21 | — | $2.25 | — | — | $3.3B | — |
| FY20 | — | $1.78 | — | — | $2.7B | — |
| FY19 | — | $1.3 | — | — | $2.4B | — |
| FY18 | — | $1.91 | — | — | $2.2B | — |
| FY17 | — | $1.26 | — | — | $2.1B | — |
| FY16 | — | $0.73 | — | — | $1.8B | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $750.1M | $634.5M | $900.1M | $996.3M | $669.5M | $656.4M | $833.5M | $960.9M | $678.2M | $617.4M | $906.2M | $882.4M |
| YoY change | +6.04% | +1.09% | -0.98% | -2.63% | -10.8% | +3.45% | -7.39% | -3.56% | +1.3% | -5.95% | +8.71% | -8.17% |
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 | 93M | 32.4M | 482.1M | 497.7M | 652.7M | 426.4M | 177.4M | 488.7M | 753.5M | 882.5M |
| Receivables | 201.2M | 237.9M | 275.9M | 300.1M | 391.8M | 385.4M | 376.8M | 332.9M | 326.2M | 325.3M |
| Inventory | 362M | 382.1M | 427.8M | 466.2M | 439.6M | 685.2M | 938M | 838.2M | 757.9M | 722.1M |
| Total current assets | 683.3M | 683.1M | 1.2B | 1.3B | 1.5B | 1.5B | 1.6B | 1.7B | 1.9B | 2B |
| Property, plant & equipment | 42.3M | 49.6M | 62.9M | 66M | 180.3M | 284.9M | 319.8M | 287.7M | 293.7M | 288.8M |
| Goodwill & intangibles | 654.6M | 744.8M | 867M | 864.4M | 849.7M | 1B | 2.2B | 2.1B | 2B | 2B |
| Total assets | 1.2B | 1.3B | 1.9B | 2B | 2.3B | 3.1B | 3.3B | 3.4B | 3.6B | 3.6B |
| Accounts payable | 102.4M | 103.3M | 110.3M | 149.2M | 205.2M | 245.5M | 215.7M | 190.9M | 212.6M | 234.6M |
| Short-term debt | 463K | 375K | 122K | 113K | 33.6M | 41.8M | 48.4M | 50.8M | 57.6M | 56.9M |
| Total current liabilities | 202.2M | 220.2M | 213M | 278.5M | 440.3M | 522.3M | 465.9M | 458M | 515.4M | 538.8M |
| Long-term debt | 394.8M | 395.3M | 692M | 693M | 780.5M | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B |
| Total liabilities | 626.1M | 669.8M | 954.4M | 1B | 1.3B | 1.9B | 1.9B | 1.9B | 2B | 2B |
| Shareholders' equity | 554.6M | 637.1M | 952.8M | 996.2M | 1.1B | 1.2B | 1.3B | 1.5B | 1.6B | 1.6B |
| Total debt | 395.3M | 395.7M | 692.2M | 693.1M | 814.1M | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Net debt | 302.3M | 363.3M | 210M | 195.4M | 161.4M | 930.2M | 1.2B | 885.7M | 666.9M | 557.8M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 488.7M | 341.4M | 301.3M | 570.4M | 753.5M | 618M | 516.7M | 713M | 882.5M | 721.1M | 653.2M | 996.7M |
| Receivables | 332.9M | 371M | 578.2M | 507.5M | 326.2M | 399.4M | 578.9M | 522.7M | 325.3M | 357.8M | 603.2M | 460.2M |
| Inventory | 838.2M | 948.4M | 914.4M | 784.8M | 757.9M | 815.8M | 824.3M | 718.3M | 722.1M | 836.3M | 782.3M | 631.6M |
| Total current assets | 1.7B | 1.7B | 1.9B | 1.9B | 1.9B | 1.9B | 2B | 2B | 2B | 2B | 2.1B | 2.1B |
| Property, plant & equipment | 287.7M | 566.9M | 558.1M | 572.9M | 293.7M | 566.4M | 577.3M | 586.5M | 288.8M | 563.5M | 553.1M | 538.9M |
| Goodwill & intangibles | 2.1B | 2.1B | 2.1B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 1.9B |
| Total assets | 3.4B | 3.4B | 3.5B | 3.6B | 3.6B | 3.5B | 3.6B | 3.7B | 3.6B | 3.6B | 3.7B | 3.8B |
| Accounts payable | 190.9M | 212.2M | 237.3M | 191M | 212.6M | 221.9M | 263.7M | 210.9M | 234.6M | 263.6M | 276.4M | 217.3M |
| Short-term debt | 50.8M | 51.5M | 51.4M | 53.7M | 57.6M | 58.8M | 58.6M | 56.9M | 56.9M | 52.9M | 51.6M | 50.7M |
| Total current liabilities | 458M | 494.2M | 556.5M | 521.4M | 515.4M | 543.7M | 597.7M | 562.2M | 538.8M | 574M | 605.2M | 563.7M |
| Long-term debt | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Total liabilities | 1.9B | 2B | 2B | 2B | 2B | 2B | 2.1B | 2.1B | 2B | 2.1B | 2.1B | 2B |
| Shareholders' equity | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.5B | 1.5B | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B |
| Total debt | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Net debt | 885.7M | 1B | 1.1B | 823.7M | 666.9M | 794.3M | 908.2M | 723.3M | 557.8M | 704.9M | 765.2M | 411.9M |
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 | 45.6M | 79.7M | 124.1M | 92.6M | 121.5M | 152.8M | 152.7M | 126.1M | 109.3M | 164M |
| Depreciation & amortization | 40M | 42.7M | 47.2M | 50.8M | 55.4M | 74.7M | 80.9M | 87.7M | 90.8M | 84.9M |
| Stock-based compensation | 8.4M | 11.1M | 11.6M | 14.7M | 19M | 23.1M | 25.8M | 28M | 20.6M | 21.1M |
| Change in working capital | 20.3M | -52.2M | -42.9M | 28.9M | -48.3M | -64M | -332.9M | 71.9M | 51.7M | -9.5M |
| Operating cash flow | 119.9M | 97.5M | 138.8M | 194.9M | 182.5M | 219.8M | 5.3M | 371.1M | 345.5M | 332.5M |
| Capital expenditure | -27.6M | -44.7M | -37.8M | -31.6M | -43.1M | -80.3M | -115.2M | -54M | -43.1M | — |
| Investing cash flow | -91.2M | -162.8M | -140.9M | -76.3M | -48.1M | -899.4M | -143M | -34.6M | -105.2M | -3.5M |
| Dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Share repurchases | -10.9M | -27.6M | -13.8M | -63M | -59.1M | -27.9M | -62.3M | -37.2M | -24.1M | -155.1M |
| Financing cash flow | -6.6M | -10.4M | 479.6M | -109.4M | -59.6M | -423.4M | -64.4M | -85.6M | -25.4M | -156.6M |
| Net change in cash | 22.1M | -75.7M | 477.5M | 9.3M | 74.8M | -1.1B | -202.1M | 251M | 214.9M | 172.4M |
| Free cash flow | 123.8M | 69.7M | 76.3M | 173.4M | 221.2M | 170.5M | -149.2M | 327.7M | 351.8M | 291.1M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 2.7M | 567K | 62.7M | 80.5M | -34.4M | 14.2M | 64.8M | 95.4M | -10.4M | 6.9M | 80M | 90M |
| Depreciation & amortization | 22.2M | 22.5M | 22.8M | 22.7M | 22.7M | 21.9M | 20.6M | 21.5M | 20.8M | 20.7M | 20.7M | 19.6M |
| Stock-based compensation | 7.4M | 6M | 2.9M | 6.2M | 5.4M | 5.5M | 4M | 6M | 5.5M | 4.8M | 4.6M | 6.2M |
| Change in working capital | 167.4M | -117.4M | -165.3M | 132M | 202.4M | -136.9M | -159.6M | 97.9M | 189M | -130.9M | -193.6M | 179M |
| Operating cash flow | 194M | -74M | -59.6M | 274.6M | 204.6M | -78.8M | -53.8M | 265.5M | 182.7M | -70.2M | -49.6M | 327.5M |
| Capital expenditure | -13.1M | -10.1M | -9.4M | -13.6M | -10M | -6.1M | -10.7M | — | — | — | — | — |
| Investing cash flow | -13.1M | -69.6M | -9.7M | -13.7M | -10.4M | -9.4M | -10.7M | -25K | 0 | -57M | 0 | 29.9M |
| Dividends paid | 0 | — | — | — | — | — | — | — | — | 0 | 0 | 0 |
| Share repurchases | -3.8M | -6.8M | -5.3M | -2.7M | -9.3M | -54M | -44.2M | -56.5M | -332K | -20M | -7.9M | -951K |
| Financing cash flow | -51.9M | -7.8M | -5.4M | -2.8M | -9.4M | -55.4M | -44.3M | -56.6M | -361K | -21.2M | -7.9M | -965K |
| Net change in cash | 129M | -151.5M | -74.6M | 258.1M | 184.7M | -143.6M | -108.7M | 208.9M | 182.4M | -148.4M | -57.5M | 356.4M |
| Free cash flow | 141M | -79.9M | -33.9M | 272.5M | 193M | -74.9M | -57.5M | 251.7M | 171.9M | -81M | -60.1M | 314.9M |