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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $1.7 | $1.96 | +15.3% | — | — | — |
| Q3 26 | $0.39 | $0.4 | +2.6% | — | — | — |
| Q2 26 | $0.36 | $0.33 | -8.3% | — | — | — |
| Q1 26 | $1.24 | $1.58 | +27.4% | — | — | — |
| Q4 25 | $1.76 | $2 | +13.6% | — | — | — |
| Q3 25 | $0.68 | $0.35 | -48.5% | — | — | — |
| Q2 25 | $0.59 | $0.33 | -44.1% | — | — | — |
| Q1 25 | $1.85 | $1.6 | -13.5% | — | — | — |
| Q4 24 | $1.99 | $1.98 | -0.5% | — | — | — |
| Q3 24 | $0.59 | $0.84 | +42.4% | — | — | — |
| Q2 24 | $0.78 | $0.52 | -33.3% | — | — | — |
| Q1 24 | $1.72 | $1.73 | +0.6% | — | — | — |
| Q4 23 | $1.53 | $1.92 | +25.5% | — | — | — |
| Q3 23 | $0.46 | $0.43 | -6.5% | — | — | — |
| Q2 23 | $0.47 | $0.42 | -10.6% | — | — | — |
| Q1 23 | $0.89 | $1.05 | +18.0% | — | — | — |
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 | — | $3.37 | — | — | $1.6B | — |
| FY24 | — | $4.46 | — | — | $1.6B | — |
| FY23 | — | $4.1 | — | — | $1.6B | — |
| FY22 | — | $2.47 | — | — | $1.4B |
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 | $992.8M | $1.1B | $1.1B | $1.2B | $1B | $1.1B | $1.4B | $1.6B | $1.6B | $1.6B |
| YoY change | +1.69% | +9.21% | +4.98% | +4.24% | -13.9% | +12% | +20.6% | +12.9% | +1.02% | +0.54% |
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 | 992.8M | 1.1B | 1.1B | 1.2B | 1B | 1.1B | 1.4B | 1.6B | 1.6B | 1.6B |
| Cost of revenue | 688.3M | 753.2M | 802M | 836.1M | 783.6M | 845.7M | 1B | 1.1B | 1.1B | 1.1B |
| Gross profit | 304.5M | 331M | 336.3M | 350.4M | 238.4M | 298.9M | 369.6M | 469.9M | 486.1M | 469.9M |
| Gross margin | 30.7% | 30.5% | 29.5% | 29.5% | 23.3% | 26.1% | 26.8% | 30.1% | 30.9% | 29.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 191.4M | 213.1M | 225.4M | 233.4M | 214.5M | 226.8M | 306.5M | 358.5M | 369.2M | 369.8M |
| Operating expenses | 191.7M | 212.9M | 225.5M | 234.9M | 214.8M | 226.4M | 306.8M | 358.7M | 368.6M | 369.8M |
| Operating income | 112.8M | 118.1M | 110.8M | 117M | 23.6M | 72.5M | 62.8M | 111.2M | 117.5M | 100M |
| Operating margin | 11.4% | 10.9% | 9.73% | 9.86% | 2.31% | 6.33% | 4.55% | 7.13% | 7.46% | 6.32% |
| Non-operating income, net | 4.1M | 5.3M | 6.3M | 7.7M | -2M | 1.5M | -30K | 1.1M | 3.2M | -12.1M |
| Pretax income | 116.8M | 122.2M | 118.2M | 126.6M | 21.5M | 74M | 61.8M | 107.5M | 118.9M | 86.4M |
| Income tax | 40.8M | 43M | 14.6M | 31.8M | 3.2M | 18.4M | 14.5M | 28.6M | 32.4M | 20.8M |
| Net income | 76M | 79.2M | 103.6M | 94.8M | 18.3M | 55.6M | 47.2M | 78.9M | 86.6M | 65.6M |
| Net margin | 7.65% | 7.3% | 9.1% | 7.99% | 1.79% | 4.86% | 3.42% | 5.06% | 5.5% | 4.14% |
| EBITDA | 152.9M | 160.6M | 151M | 157.8M | 76.6M | 121.9M | 115.9M | 174.3M | 188.1M | 173.4M |
| EPS | 4.07 | 4.23 | 5.54 | 5.04 | 0.97 | 2.92 | 2.47 | 4.1 | 4.46 | 3.37 |
| Diluted EPS | 4.05 | 4.21 | 5.51 | 5 | 0.96 | 2.91 | 2.46 | 4.08 | 4.45 | 3.36 |
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 | 443.9M | 348.3M | 359.7M | 440M | 426.8M | 362.6M | 356.1M | 454.3M | 410.2M | 343.8M | 344.8M | 426M |
| Cost of revenue | 298.1M | 253.7M | 251.5M | 292.2M | 291.2M | 268.7M | 260.4M | 304.2M | 280M | 247.8M | 245.5M | 274.9M |
| Gross profit | 145.7M | 94.6M | 108.2M | 147.8M | 135.5M | 93.9M | 95.7M | 150M | 130.2M | 96M | 99.3M | 151M |
| Gross margin | 32.8% | 27.2% | 30.1% | 33.6% | 31.8% | 25.9% | 26.9% | 33% | 31.7% | 27.9% | 28.8% | 35.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 102.2M | 86M | 90.3M | 97.7M | 96.3M | 87.7M | 89.7M | 98.6M | 93.9M | 90.1M | 92.7M | 104.9M |
| Operating expenses | 102.2M | 84.9M | 90.3M | 97.7M | 96.3M | 87.7M | 89.7M | 98.6M | 93.9M | 90.1M | 92.7M | 104.9M |
| Operating income | 43.4M | 9.7M | 17.9M | 50.1M | 39.8M | 6.2M | 6M | 51.5M | 36.3M | 6M | 6.6M | 46.1M |
| Operating margin | 9.77% | 2.78% | 4.98% | 11.4% | 9.34% | 1.72% | 1.69% | 11.3% | 8.85% | 1.73% | 1.9% | 10.8% |
| Non-operating income, net | -654K | 798K | 684K | 783K | 963K | 1M | 689K | 9.7M | -23.6M | -4.6M | -3.9M | 835K |
| Pretax income | 41.7M | 9.9M | 18.2M | 50.4M | 40.5M | 7.1M | 6.6M | 60.8M | 12M | 1.2M | 2.3M | 46M |
| Income tax | 11.3M | 2.6M | 4.8M | 14.1M | 10.9M | 1.9M | 1.8M | 16.5M | 579K | 327K | 656K | 10.7M |
| Net income | 30.4M | 7.3M | 13.3M | 36.3M | 29.6M | 5.1M | 4.8M | 44.2M | 11.4M | 883K | 1.7M | 35.3M |
| Net margin | 6.85% | 2.09% | 3.71% | 8.25% | 6.95% | 1.42% | 1.35% | 9.74% | 2.77% | 0.26% | 0.49% | 8.29% |
| EBITDA | 60.1M | 26.5M | 35.3M | 68.3M | 58.1M | 24M | 23.8M | 70.1M | 55.5M | 24.6M | 25.5M | 64.9M |
| EPS | 1.58 | 0.38 | 0.69 | 1.87 | 1.52 | 0.26 | 0.25 | 2.27 | 0.59 | 0.05 | 0.09 | 1.89 |
| Diluted EPS | 1.57 | 0.37 | 0.69 | 1.87 | 1.52 | 0.26 | 0.25 | 2.26 | 0.58 | 0.05 | 0.09 | 1.88 |
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 | 2.2B | 2.5B | 2.8B | 3.6B | 2.5B | 2.9B | 2.5B | 3.2B | 3.3B | 1.9B | 1.5B |
| Enterprise value | 2.1B | 2.3B | 2.7B | 3.4B | 2.3B | 2.7B | 2.6B | 3.2B | 3.4B | 1.9B | 1.6B |
| Shares outstanding | 18.6M | 18.7M | 18.7M | 18.8M | 18.9M | 19M | 19.1M | 19.3M | 19.4M | 19.5M | 19.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 29.2 | 31 | 27.2 | 38.1 | 134.6 | 52.3 | 52.5 | 39.9 | 38.6 | 28.5 | 30 |
| P/S | 2.24 | 2.27 | 2.48 | 3.04 | 2.41 | 2.54 | 1.8 | 2.02 | 2.12 | 1.18 | 0.95 |
| P/B | 3.48 | 3.6 | 3.72 | 4.33 | 3.04 | 3.44 | 2.87 | 3.46 | 3.49 | 1.94 | 1.62 |
| EV/EBITDA | 13.5 | 14.4 | 17.8 | 21.3 | 29.7 | 21.9 | 22 | 18.5 | 18.2 | 11.1 | 10.1 |
| EV/Sales | 2.08 | 2.13 | 2.36 | 2.84 | 2.23 | 2.34 | 1.85 | 2.07 | 2.17 | 1.22 | 1.03 |
| Earnings yield | 3.42% | 3.22% | 3.67% | 2.63% | 0.74% | 1.91% | 1.91% | 2.5% | 2.59% | 3.51% | 3.33% |
| FCF yield | 3.26% | 2.16% | 2.25% | 2.5% | 1.39% | 1.65% | -2.47% | 2.14% | 2.98% | 4.4% | 3.97% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.79 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.7% | 30.5% | 29.5% | 29.5% | 23.3% | 26.1% | 26.8% | 30.1% | 30.9% | 29.7% | 35.5% |
| Operating margin | 11.4% | 10.9% | 9.73% | 9.86% | 2.31% | 6.33% | 4.55% | 7.13% | 7.46% | 6.32% | 10.8% |
| Net margin | 7.65% | 7.3% | 9.1% | 7.99% | 1.79% | 4.86% | 3.42% | 5.06% | 5.5% | 4.14% | 3.23% |
| ROE | 11.9% | 11.6% | 13.6% | 11.4% | 2.26% | 6.58% | 5.47% | 8.66% | 9.04% | 6.79% | 5.29% |
| ROA | 9.61% | 9.13% | 11.1% | 9.3% | 1.73% | 4.96% | 3.88% | 6.18% | 6.34% | 4.75% | 3.62% |
| ROIC | 15.1% | 14.3% | 15.5% | 14.8% | 3.22% | 8.85% | 5.14% | 8.29% | 8.19% | 7.41% | 7.45% |
| Return on tangible assets | 14.2% | 14.7% | 16.9% | 13.5% | 2.82% | 7.69% | 10.2% | 14.6% | 13.7% | 9.85% | 7.59% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.47 | 3.21 | 3.25 | 4.18 | 3.72 | 3.49 | 2.45 | 2.46 | 2.59 | 2.72 | 2.34 |
| Quick ratio | 2.6 | 2.34 | 2.29 | 3.22 | 2.91 | 2.75 | 1.45 | 1.48 | 1.59 | 1.73 | 1.47 |
| Debt / equity | 0 | 0 | 0 | 0 | 0.08 | 0.07 | 0.13 | 0.13 | 0.17 | 0.17 | 0.22 |
| Debt / assets | 0 | 0 | 0 | 0 | 0.06 | 0.05 | 0.09 | 0.1 | 0.12 | 0.12 | 0.14 |
| Net debt / EBITDA | -1 | -0.93 | -0.87 | -1.54 | -2.42 | -1.89 | 0.62 | 0.41 | 0.46 | 0.33 | 0.76 |
| Interest coverage | 950.7 | 103.2 | 99.8 | 62.2 | 256.5 | 10.6K | 61.2 | 23.6 | 66.1 | 58.9 | 29.5 |
| Effective tax rate | 35% | 35.2% | 12.3% | 25.1% | 14.7% | 24.9% | 23.5% | 26.6% | 27.2% | 24.1% | 19.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 53.2 | 58 | 60.9 | 63.1 | 54.1 | 60.2 | 72.1 | 80.9 | 81.2 | 81.3 | 79.8 |
| EPS (basic) | 4.07 | 4.23 | 5.54 | 5.04 | 0.97 | 2.92 | 2.47 | 4.1 | 4.46 | 3.37 | 3.37 |
| EPS (diluted) | 4.05 | 4.21 | 5.51 | 5 | 0.96 | 2.91 | 2.46 | 4.08 | 4.45 | 3.36 | 2.58 |
| Book value per share | 34.2 | 36.5 | 40.6 | 44.3 | 42.8 | 44.5 | 45.1 | 47.3 | 49.4 | 49.7 | 47.9 |
| FCF per share | 3.89 | 2.84 | 3.39 | 4.8 | 1.82 | 2.52 | -3.2 | 3.51 | 5.13 | 4.23 | 4.91 |
| Cash per share | 8.27 | 8.02 | 7.09 | 12.9 | 13.1 | 15.3 | 2.05 | 2.57 | 3.79 | 5.44 | 3.38 |
| Capex per share | 2.49 | 3.76 | 3.07 | 2.93 | 2.87 | 2.69 | 4.54 | 5.35 | 3.76 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.68% | 6.48% | 5.04% | 4.64% | 5.31% | 4.47% | 6.29% | 6.6% | 4.63% | — | — |
| Capex / operating cash flow | 37.3% | 66.3% | 45.2% | 37.7% | 53.5% | 90.6% | 278.9% | 57.4% | 41.3% | — | — |
| Payout ratio | 37.5% | 39% | 31.9% | 38.6% | 229.7% | 80.5% | 102.5% | 68.3% | 65.8% | 92.6% | 124% |
| Dividend yield | 1.28% | 1.26% | 1.17% | 1.01% | 1.71% | 1.54% | 1.95% | 1.71% | 1.71% | 3.25% | 4.12% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.80 |
| Jun 16, 2026 | $0.80 |
| Mar 17, 2026 | $0.80 |
| Dec 16, 2025 | $0.80 |
| — |
| FY21 | — | $2.92 | — | — | $1.1B | — |
| FY20 | — | $0.97 | — | — | $1B | — |
| FY19 | — | $5.04 | — | — | $1.2B | — |
| FY18 | — | $5.54 | — | — | $1.1B | — |
| FY17 | — | $4.23 | — | — | $1.1B | — |
| FY16 | — | $4.07 | — | — | $992.8M | — |
| 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 | $443.9M | $348.3M | $359.7M | $440M | $426.8M | $362.6M | $356.1M | $454.3M | $410.2M | $343.8M | $344.8M | $426M |
| YoY change | +10.8% | -0.86% | +6.48% | +3.33% | -3.85% | +4.1% | -1.01% | +3.26% | -3.87% | -5.19% | -3.17% | -6.24% |
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 | 154.2M | 150.1M | 132.5M | 243.5M | 247M | 291.2M | 39.2M | 49.6M | 73.4M | 105.9M |
| Receivables | 98.3M | 124.6M | 132.3M | 140.9M | 126.6M | 162.9M | 208.2M | 198.1M | 189.2M | 184.1M |
| Inventory | 88.7M | 103.3M | 112.9M | 116.2M | 108.9M | 123.2M | 180.5M | 171.5M | 173.1M | 175.2M |
| Total current assets | 355.1M | 381.8M | 382.8M | 506.4M | 499.6M | 584.8M | 444.6M | 430.2M | 450.4M | 478.3M |
| Property, plant & equipment | 192.2M | 238.8M | 255M | 267.5M | 336.4M | 340.7M | 401.6M | 377.9M | 420.6M | 414.7M |
| Goodwill & intangibles | 256.5M | 327.6M | 320.5M | 314.9M | 406.9M | 399.2M | 752.3M | 737.2M | 734.7M | 715.4M |
| Total assets | 790.5M | 867.2M | 932M | 1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B | 1.4B |
| Accounts payable | 62M | 72.7M | 69.6M | 72M | 73.1M | 96.8M | 108.1M | 90.8M | 89.3M | 82.4M |
| Short-term debt | 365K | 340K | 324K | 339K | 13.5M | 13.6M | 13.6M | 16.7M | 19.3M | 22.2M |
| Total current liabilities | 102.3M | 119M | 117.9M | 121.2M | 134.1M | 167.6M | 181.8M | 174.9M | 174.1M | 175.7M |
| Long-term debt | 1.2M | 904K | 753K | 718K | 48.1M | 46.9M | 97.9M | 105.2M | 141.2M | 141.4M |
| Total liabilities | 152.5M | 184.9M | 172.9M | 185.6M | 247.1M | 276.6M | 353.8M | 365.7M | 408.1M | 414.8M |
| Shareholders' equity | 638M | 682.3M | 759.1M | 833.8M | 809.5M | 845.7M | 863.2M | 911.5M | 957M | 966.7M |
| Total debt | 1.6M | 1.2M | 1.1M | 1.1M | 61.6M | 60.5M | 111.6M | 121.9M | 160.5M | 163.6M |
| Net debt | -139.1M | -89.7M | -110.4M | -191.3M | -134.2M | -222.7M | 76.4M | 72.3M | 87.1M | 57.7M |
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 | 49.6M | 50M | 43.6M | 64M | 73.4M | 73.6M | 48.5M | 77.4M | 105.9M | 66.8M | 59.7M | 63.1M |
| Receivables | 198.1M | 166.2M | 178.3M | 208.7M | 189.2M | 163.8M | 173.1M | 206M | 184.1M | 161.4M | 178M | 210.5M |
| Inventory | 171.5M | 172.7M | 188.7M | 179.7M | 173.1M | 169.8M | 186.1M | 195M | 175.2M | 172.1M | 171.6M | 171.4M |
| Total current assets | 430.2M | 397.3M | 420.6M | 461.1M | 450.4M | 427.5M | 433.8M | 488.4M | 478.3M | 412.5M | 433.5M | 462.3M |
| Property, plant & equipment | 377.9M | 479.3M | 496.1M | 491.9M | 420.6M | 426.9M | 433.4M | 432.4M | 414.7M | 412.6M | 406.2M | 407.9M |
| Goodwill & intangibles | 737.2M | 734M | 730.7M | 738.5M | 734.7M | 730.8M | 726.8M | 719.9M | 715.4M | 712.6M | 709.8M | 707M |
| Total assets | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.4B |
| Accounts payable | 90.8M | 85.3M | 95.8M | 108.6M | 89.3M | 81.3M | 100.6M | 104.4M | 82.4M | 80.6M | 89.6M | 97.6M |
| Short-term debt | 16.7M | 18.1M | 19.3M | 19.3M | 19.3M | 20.3M | 21.3M | 21.7M | 22.2M | 22.5M | 52.7M | 24.3M |
| Total current liabilities | 174.9M | 165.3M | 174.6M | 203.2M | 174.1M | 162.6M | 182.2M | 204.8M | 175.7M | 163.9M | 207.5M | 197.3M |
| Long-term debt | 105.2M | 129.2M | 159.2M | 153.2M | 141.2M | 144.3M | 146.9M | 145.5M | 141.4M | 138.9M | 139.9M | 167.6M |
| Total liabilities | 365.7M | 380.1M | 420M | 442.8M | 408.1M | 399.9M | 422.6M | 444M | 414.8M | 400.4M | 445.1M | 463.8M |
| Shareholders' equity | 911.5M | 912.5M | 915.7M | 937.9M | 957M | 946.8M | 935M | 969.9M | 966.7M | 912.9M | 880.1M | 892.1M |
| Total debt | 121.9M | 147.3M | 178.6M | 172.5M | 160.5M | 164.6M | 168.2M | 167.2M | 163.6M | 161.4M | 192.5M | 191.9M |
| Net debt | 72.3M | 97.2M | 134.9M | 108.4M | 87.1M | 91.1M | 119.7M | 89.8M | 57.7M | 94.6M | 132.8M | 128.8M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 76M | 79.2M | 103.6M | 94.8M | 18.3M | 55.6M | 47.2M | 78.9M | 86.6M | 65.6M |
| Depreciation & amortization | 40.1M | 42.4M | 46.5M | 48.6M | 53M | 49.4M | 53.1M | 63.1M | 70.6M | 73.3M |
| Stock-based compensation | 2.4M | 3M | 3.9M | 4.2M | 4.6M | 4.2M | 4.3M | 5.3M | 6.2M | 6.3M |
| Change in working capital | -2.7M | -27.8M | -17.6M | -12M | 22.5M | -49.9M | -82.2M | 20.9M | 6.9M | 3.8M |
| Operating cash flow | 124.5M | 105.9M | 127M | 146M | 101.3M | 56.5M | 31.2M | 179.5M | 176.5M | 165.1M |
| Capital expenditure | -46.4M | -70.2M | -57.4M | -55.1M | -54.2M | -51.1M | -86.9M | -103M | -72.9M | — |
| Investing cash flow | -74.6M | -135.3M | -73.1M | -43.4M | -44.5M | 9.9M | -296.2M | -93.2M | -77.7M | 11.4M |
| Dividends paid | -28.5M | -30.9M | -33.1M | -36.6M | -42.1M | -44.8M | -48.4M | -53.9M | -57M | -60.8M |
| Share repurchases | -15.3M | -18.2M | -2.8M | 0 | -9M | 0 | 0 | — | — | -8M |
| Financing cash flow | -37.6M | -42.2M | -27.3M | -22.8M | -43.5M | -24.7M | 77.2M | -66.8M | -68.4M | -64.7M |
| Net change in cash | 12.3M | -71.6M | 26.5M | 79.8M | 13.4M | 41.7M | -187.8M | 19.4M | 30.5M | 111.8M |
| Free cash flow | 72.5M | 53.2M | 63.3M | 90.4M | 34.3M | 47.9M | -61.2M | 67.5M | 99.5M | 82.3M |
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 | 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 | 30.4M | 7.3M | 13.3M | 36.3M | 29.6M | 5.1M | 4.8M | 44.2M | 11.4M | 883K | 1.7M | 35.3M |
| Depreciation & amortization | 16.8M | 16.8M | 17.4M | 18.2M | 18.2M | 17.7M | 17.8M | 18.7M | 19.2M | 18.7M | 18.9M | 18.8M |
| Stock-based compensation | 1.4M | 1.5M | 1.7M | 1.6M | 1.4M | 1.1M | 1.6M | 1.8M | 1.7M | 1.5M | 1.7M | 1.6M |
| Change in working capital | 23.7M | 31.4M | -28.4M | -21.3M | 25.1M | 28.2M | -12.2M | -3.3M | 8.1M | 14M | -10.7M | -8M |
| Operating cash flow | 84.7M | 57M | 4.7M | 34.9M | 80M | 51.9M | 12.5M | 51.2M | 66.4M | 36M | 15.7M | 48.8M |
| Capital expenditure | -27.3M | -19.8M | -16.6M | -19.4M | -17M | -18.9M | -19M | — | — | — | — | — |
| Investing cash flow | -22.8M | -19.8M | -16.6M | -19.4M | -17M | -18.9M | -19M | — | 0 | 800K | 0 | 0 |
| Dividends paid | -13.5M | -14.2M | -14.2M | -14.2M | -14.3M | -15.2M | -15.2M | -15.2M | -15.2M | -15.6M | -15.2M | -15M |
| Share repurchases | — | — | — | — | — | — | -5M | 0 | -3M | -42M | -22M | -10.7M |
| Financing cash flow | -60.6M | -29.8M | -2.2M | -16.1M | -20.2M | -13.8M | -19.3M | -15M | -17.1M | -57.7M | -7.2M | -26.9M |
| Net change in cash | 1.2M | 7.3M | -14.2M | -661K | 42.8M | 19.1M | -25.8M | 36.2M | 49.4M | -20.9M | 8.5M | 21.9M |
| Free cash flow | 38.1M | 29M | -4M | 45.3M | 29.1M | 16.1M | -7.2M | 28.5M | 44.8M | 17M | -502K | 30.7M |
| Sep 16, 2025 |
| $0.80 |
| Jun 17, 2025 | $0.78 |
| Mar 18, 2025 | $0.78 |
| Dec 17, 2024 | $0.78 |
| Date | Ratio |
|---|---|
| Jan 6, 2006 | 2:1 |
| Aug 15, 1989 | 2:1 |