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 26 | $0.53 | $0.55 | +3.8% | — | $211.9M | — |
| Q4 25 | $0.55 | $0.56 | +1.8% | — | $217.5M | — |
| Q2 25 | $0.49 | $0.54 | +10.2% | — | $209.1M | — |
| Q1 25 | $0.46 | $0.47 | +2.2% | — | $203.1M | — |
| Q4 24 | $0.41 | $0.41 | 0.0% | — | $180.2M | — |
| Q3 24 | $0.44 | $0.48 | +9.1% | — | $201.3M | — |
| Q2 24 | $0.42 | $0.48 | +14.3% | — | $195.9M | — |
| Q1 24 | $0.42 | $0.42 | 0.0% | — | $197.3M | — |
| Q4 23 | $0.45 | $0.37 | -17.8% | — | $202.6M | — |
| Q3 23 | $0.43 | $0.46 | +7.0% | — | $194.9M | — |
| Q2 23 | $0.5 | $0.49 | -2.0% | — | $199.6M | — |
| Q1 23 | $0.54 | $0.52 | -3.7% | — | $208.2M | — |
| Q4 22 | $0.58 | $0.62 | +6.9% | — | $211.3M | — |
| Q3 22 | $0.54 | $0.54 | 0.0% | — | $200.5M | — |
| Q2 22 | $0.45 | $0.46 | +2.2% | — | $182M | — |
| Q1 22 | $0.42 | $0.45 | +7.1% | — | $168.4M | — |
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 | — | $2.21 | — | — | $847.4M | — |
| FY24 | — | $1.8 | — | — | $774.7M | — |
| FY23 | — | $1.84 | — | — | $805.3M | — |
| FY22 | — | $2.08 | — | — | $762.1M |
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 | $695.3M | $711M | $720.5M | $736M | $711M | $690.2M | $762.1M | $805.3M | $774.7M | $847.4M |
| YoY change | +5.91% | +2.27% | +1.32% | +2.15% | -3.39% | -2.92% | +10.4% | +5.67% | -3.8% | +9.39% |
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 | 695.3M | 711M | 720.5M | 736M | 711M | 690.2M | 762.1M | 805.3M | 774.7M | 847.4M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 163.3M | 169.3M | 172M | 180M | 179.9M | 188.5M | 207.1M | 233.4M | 243.3M | 254.5M |
| Operating expenses | 163.3M | 169.3M | 172M | 180M | 179.9M | 188.5M | 207.1M | 233.4M | 243.3M | 254.5M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 371.8M | 368.4M | 358.2M | 381.7M | 243.7M | 349M | 351.2M | 309.2M | 292.6M | 354.2M |
| Income tax | 141.7M | 184.7M | 93.8M | 97.3M | 58M | 83.3M | 85.5M | 74.2M | 62.5M | 78M |
| Net income | 230.2M | 183.7M | 264.4M | 284.4M | 185.8M | 265.7M | 265.7M | 235M | 230.1M | 276.3M |
| Net margin | 33.1% | 25.8% | 36.7% | 38.6% | 26.1% | 38.5% | 34.9% | 29.2% | 29.7% | 32.6% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.65 | 1.32 | 1.93 | 2.14 | 1.43 | 2.06 | 2.08 | 1.84 | 1.8 | 2.21 |
| Diluted EPS | 1.65 | 1.32 | 1.93 | 2.13 | 1.43 | 2.05 | 2.08 | 1.84 | 1.79 | 2.2 |
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 | 194.9M | 202.6M | 197.3M | 195.9M | 201.3M | 180.2M | 203.1M | 209.1M | 217.7M | 217.5M | 211.9M | 222.9M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 58.2M | 57.3M | 61.9M | 59.5M | 61.4M | 60.5M | 62.3M | 61.5M | 63.6M | 67.1M | 66.3M | 64.6M |
| Operating expenses | 58.2M | 57.3M | 61.9M | 59.5M | 61.4M | 60.5M | 62.3M | 61.5M | 63.6M | 67.1M | 66.3M | 64.6M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 76.4M | 62.5M | 70.7M | 80.7M | 76.4M | 64.7M | 76.9M | 88.1M | 96.1M | 93.1M | 87.5M | 95.2M |
| Income tax | 18.1M | 15M | 16.5M | 18.8M | 15M | 12.2M | 17.7M | 14.9M | 22.3M | 23.1M | 19.7M | 21.9M |
| Net income | 58.2M | 47.5M | 54.2M | 61.9M | 61.5M | 52.5M | 59.2M | 73.2M | 73.8M | 69.9M | 67.8M | 73.4M |
| Net margin | 29.9% | 23.4% | 27.5% | 31.6% | 30.5% | 29.1% | 29.2% | 35% | 33.9% | 32.2% | 32% | 32.9% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.46 | 0.37 | 0.42 | 0.48 | 0.48 | 0.41 | 0.47 | 0.58 | 0.59 | 0.57 | 0.55 | 0.6 |
| Diluted EPS | 0.46 | 0.37 | 0.42 | 0.48 | 0.48 | 0.41 | 0.47 | 0.58 | 0.59 | 0.56 | 0.55 | 0.6 |
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 | 4.9B | 4.1B | 3.1B | 3.8B | 3.1B | 3.5B | 3.3B | 2.9B | 3.3B | 3.2B | 3B |
| Enterprise value | -1.3B | -2.2B | -1.8B | -330.4M | 2.2B | -6.2B | -357.9M | -579M | 2.4B | -191.1M | 2.1B |
| Shares outstanding | 139.5M | 139.6M | 136.9M | 133.1M | 129.9M | 129M | 127.5M | 127.6M | 127.7M | 124.8M | 124.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.1 | 22.2 | 11.7 | 13.5 | 16.5 | 13.3 | 12.5 | 12.4 | 14.4 | 11.4 | 10.9 |
| P/S | 6.99 | 5.73 | 4.28 | 5.22 | 4.31 | 5.11 | 4.36 | 3.62 | 4.28 | 3.73 | 3.46 |
| P/B | 1.96 | 1.61 | 1.22 | 1.45 | 1.12 | 1.33 | 1.46 | 1.17 | 1.27 | 1.14 | 1.08 |
| EV/Sales | -1.83 | -3.09 | -2.53 | -0.45 | 3.13 | -8.93 | -0.47 | -0.72 | 3.08 | -0.23 | 2.33 |
| Earnings yield | 4.74% | 4.51% | 8.58% | 7.41% | 6.06% | 7.54% | 8% | 8.06% | 6.94% | 8.75% | 9.19% |
| FCF yield | 4.21% | 6.38% | 10% | 6.96% | 5.75% | 11.3% | 12.6% | 8.2% | 8.71% | 9.61% | 9.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | 3.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 43.7% |
| Net margin | 33.1% | 25.8% | 36.7% | 38.6% | 26.1% | 38.5% | 34.9% | 29.2% | 29.7% | 32.6% | 32.3% |
| ROE | 9.29% | 7.25% | 10.5% | 10.8% | 6.77% | 10% | 11.7% | 9.45% | 8.79% | 9.98% | 10.3% |
| ROA | — | — | — | — | — | — | — | — | 0.97% | 1.15% | 1.2% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 1.05% | 1.26% | 1.32% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 0 | 0 | 0.24 | 0.23 | 0.07 | 0 | 0 | 0.2 | 0.1 | 0 | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.01 | 0 | 0 |
| Effective tax rate | 38.1% | 50.1% | 26.2% | 25.5% | 23.8% | 23.9% | 24.4% | 24% | 21.4% | 22% | 23.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.98 | 5.09 | 5.26 | 5.53 | 5.47 | 5.35 | 5.98 | 6.31 | 6.07 | 6.79 | 7.17 |
| EPS (basic) | 1.65 | 1.32 | 1.93 | 2.14 | 1.43 | 2.06 | 2.08 | 1.84 | 1.8 | 2.21 | 2.21 |
| EPS (diluted) | 1.65 | 1.32 | 1.93 | 2.13 | 1.43 | 2.05 | 2.08 | 1.84 | 1.79 | 2.2 | 2.3 |
| Book value per share | 17.8 | 18.1 | 18.4 | 19.8 | 21.1 | 20.6 | 17.8 | 19.5 | 20.5 | 22.2 | 23.2 |
| FCF per share | 1.47 | 1.86 | 2.26 | 2.01 | 1.36 | 3.08 | 3.27 | 1.87 | 2.26 | 2.43 | 2.56 |
| Cash per share | 43.9 | 44.9 | 40.2 | 35.8 | 8.01 | 75.1 | 28.8 | 31.3 | 9.23 | 26.8 | 8.5 |
| Capex per share | 0.11 | 0.01 | 0.26 | 0.22 | 0.26 | 0.13 | 0.03 | 0.06 | 0.23 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.23% | 0.27% | 4.98% | 3.99% | 4.7% | 2.38% | 0.53% | 0.93% | 3.71% | — | — |
| Capex / operating cash flow | 6.48% | 0.75% | 11.8% | 10.5% | 31.3% | 3.6% | 0.93% | 3.26% | 10.4% | — | — |
| Payout ratio | 194.2% | 68% | 49.6% | 48.6% | 72.7% | 50.5% | 49.9% | 56.4% | 57.7% | 47.4% | 45.2% |
| Dividend yield | 9.2% | 3.07% | 4.25% | 3.6% | 4.41% | 3.81% | 3.99% | 4.55% | 4.01% | 4.15% | 4.16% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 17, 2026 | $0.26 |
| May 18, 2026 | $0.26 |
| Feb 13, 2026 | $0.26 |
| Nov 17, 2025 | $0.26 |
| Aug 18, 2025 | $0.26 |
| May 19, 2025 | $0.26 |
| Feb 14, 2025 | $0.26 |
| Nov 18, 2024 |
| — |
| FY21 | — | $2.06 | — | — | $690.2M | — |
| FY20 | — | $1.43 | — | — | $711M | — |
| FY19 | — | $2.14 | — | — | $736M | — |
| FY18 | — | $1.93 | — | — | $720.5M | — |
| FY17 | — | $1.32 | — | — | $711M | — |
| FY16 | — | $1.65 | — | — | $695.3M | — |
| 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 | $194.9M | $202.6M | $197.3M | $195.9M | $201.3M | $180.2M | $203.1M | $209.1M | $217.7M | $217.5M | $211.9M | $222.9M |
| YoY change | -2.78% | -4.08% | -5.23% | -1.86% | +3.3% | -11.1% | +2.94% | +6.76% | +8.14% | +20.7% | +4.36% | +6.57% |
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 | 6.1B | 6.3B | 5.5B | 4.8B | 1B | 9.7B | 3.7B | 4B | 1.2B | 3.3B |
| Receivables | 42M | 48M | 48.9M | 45.2M | 69.6M | 63.2M | 78.2M | 84.4M | 80M | 77.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 21.2M | 9.6M | 24.1M | 27.6M | 26.3M | 23.2M | -13.7M | -12.9M | -6M | -22M |
| Goodwill & intangibles | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B |
| Total assets | — | — | — | — | — | — | — | — | 23.8B | 24B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 0 | 0 | 0 | 400M | 0 | 0 | 0 | 500M | 250M | 0 |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 41K | 34K | 600M | 200M | 200M | — | — | — | — | — |
| Total liabilities | — | — | — | — | — | — | — | — | 21.2B | 21.2B |
| Shareholders' equity | 2.5B | 2.5B | 2.5B | 2.6B | 2.7B | 2.7B | 2.3B | 2.5B | 2.6B | 2.8B |
| Total debt | 41K | 34K | 600M | 600M | 200M | 0 | 0 | 500M | 250M | 0 |
| Net debt | -1.1B | -1B | -403.6M | -94M | -840.9M | -1.3B | -526.6M | -1.2B | -920.2M | -1.5B |
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 | 3.9B | 4B | 3.4B | 3.2B | 3.1B | 1.2B | 1.3B | 1.5B | 3.6B | 3.3B | 3.6B | 2.8B |
| Receivables | 84.3M | 84.4M | 85.7M | 82.5M | 81.9M | 80M | 79M | 77.9M | 77.9M | 77.6M | 77.3M | 76.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | -12.9M | — | — | — | -6M | — | — | — | -22M | — | — |
| Goodwill & intangibles | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B | 2B |
| Total assets | — | — | 24.3B | 24B | 23.8B | 23.8B | 23.7B | 23.8B | 24.1B | 24B | 24.3B | 23.6B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 500M | 500M | 500M | 500M | 250M | 250M | 250M | 250M | 0 | 0 | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | — | — | 21.8B | 21.4B | 21.1B | 21.2B | 21.1B | 21.1B | 21.4B | 21.2B | 21.5B | 20.8B |
| Shareholders' equity | 2.4B | 2.5B | 2.5B | 2.6B | 2.6B | 2.6B | 2.6B | 2.7B | 2.7B | 2.8B | 2.8B | 2.8B |
| Total debt | 500M | 500M | 500M | 500M | 250M | 250M | 250M | 250M | 0 | 0 | — | — |
| Net debt | -713.4M | -1.2B | -774.3M | -614.8M | -822.8M | -920.2M | -1.1B | -1.1B | -1.9B | -1.5B | — | — |
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 | 230.2M | 183.7M | 264.4M | 284.4M | 185.8M | 265.7M | 265.7M | 235M | 230.1M | 276.3M |
| Depreciation & amortization | 52.2M | 62M | 54.9M | 67.8M | 63.1M | 51.8M | 56.7M | 42.8M | 38M | 33.6M |
| Stock-based compensation | 4.5M | 5.3M | 6.2M | 7.8M | 10M | 13.1M | 10.3M | 9.6M | 11.9M | 15.9M |
| Change in working capital | -51.4M | -51.5M | -15.2M | -97.2M | -132.5M | 102.4M | 72M | -39.6M | 10.9M | -13.5M |
| Operating cash flow | 238.8M | 258.2M | 305.3M | 278.9M | 106.7M | 456.2M | 429.2M | 229.2M | 276.6M | 335.1M |
| Capital expenditure | -15.5M | -1.9M | -35.9M | -29.4M | -33.4M | -16.4M | 4M | -7.5M | -28.8M | — |
| Investing cash flow | -1.1B | -203.2M | 590.8M | 500M | -2B | -2.7B | 184.8M | 1.3B | 579.7M | 205.7M |
| Dividends paid | -447M | -124.9M | -131M | -138.2M | -135.1M | -134.1M | -132.6M | -132.6M | -132.8M | -131M |
| Share repurchases | 0 | 0 | -131.8M | -136.2M | -5M | -75M | -9.5M | 0 | -40M | -100M |
| Financing cash flow | -861.2M | -143.4M | 337.1M | -276.3M | -541.9M | -412.3M | -70.6M | 289.1M | -925.6M | -735.3M |
| Net change in cash | -1.7B | -88.4M | 1.2B | 502.6M | -2.4B | -2.6B | 543.4M | 1.8B | -69.3M | -194.6M |
| Free cash flow | 204.6M | 259.7M | 309.1M | 267.1M | 176.1M | 396.7M | 417.3M | 239M | 288.7M | 303.3M |
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 | 58.2M | 47.5M | 54.2M | 61.9M | 61.5M | 52.5M | 59.2M | 73.2M | 73.8M | 69.9M | 67.8M | 73.4M |
| Depreciation & amortization | 10.4M | 10.3M | 9.5M | 9.2M | 9.8M | 9.4M | 8.4M | 9.4M | 7.9M | 7.9M | 8.4M | 7.5M |
| Stock-based compensation | 2.4M | 2.4M | 3.2M | 3.3M | 3.2M | 2.1M | 4M | 3.5M | 4.1M | 4.2M | 4M | 4M |
| Change in working capital | -41.2M | -16M | -11.9M | 9M | -20.3M | 34M | -50.2M | 55.1M | -36.7M | 18.2M | 63.9M | -70.9M |
| Operating cash flow | 18.7M | 36.7M | 60.3M | 76.4M | 51.5M | 88.4M | 26.3M | 131.8M | 57.1M | 104.9M | 159.7M | 13.2M |
| Capital expenditure | -4.1M | 804K | -4.9M | -6M | -6.6M | -11.4M | -8.1M | -11.2M | — | — | — | — |
| Investing cash flow | 203.3M | 669.5M | 140.3M | 154.7M | 161.3M | 123.4M | 159.1M | 59.8M | -9.3M | -23.2M | 23.6M | 71.3M |
| Dividends paid | -33.2M | -33.2M | -33.2M | -33.2M | -33.2M | -33.1M | -32.9M | -33.6M | -32.3M | -32.2M | -33.1M | -31.7M |
| Share repurchases | 0 | 0 | — | — | — | — | -25M | -25M | -24M | -26M | -32M | 0 |
| Financing cash flow | -33.2M | 41.8M | -35.8M | -33.3M | -783.3M | -33.2M | -61.9M | -59M | -56.3M | -58.2M | -69.7M | -32.6M |
| Net change in cash | 188.8M | 748M | 164.9M | 197.7M | -570.4M | 178.6M | 123.5M | 132.6M | -8.5M | 23.5M | 113.7M | 51.8M |
| Free cash flow | 22.1M | 33.5M | 61.8M | 72.2M | 52.3M | 102.5M | 28.6M | 125.2M | 49.5M | 100M | 155.4M | 7.7M |
| $0.26 |