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 | $1.19 | $1.28 | +7.6% | — | $1.5B | — |
| Q2 26 | $1.57 | $1.62 | +3.2% | — | $1.5B | — |
| Q1 26 | $1.28 | $1.29 | +0.8% | — | $1.4B | — |
| Q3 25 | $1.09 | $1.14 | +4.6% | — | $1.3B | — |
| Q2 25 | $1.41 | $1.45 | +2.8% | — | $1.4B | — |
| Q1 25 | $1.29 | $1.21 | -6.2% | — | $1.3B | — |
| Q4 24 | $1.02 | $0.94 | -7.8% | — | $1.2B | — |
| Q3 24 | $1.12 | $1.08 | -3.6% | — | $1.2B | — |
| Q2 24 | $1.35 | $1.31 | -3.0% | — | $1.3B | — |
| Q1 24 | $1.12 | $1.24 | +10.7% | — | $1.2B | — |
| Q4 23 | $0.85 | $0.65 | -23.5% | — | $1.1B | — |
| Q3 23 | $0.85 | $1.02 | +20.0% | — | $1.1B | — |
| Q2 23 | $0.88 | $1.25 | +42.0% | — | $1.1B | — |
| Q1 23 | $0.98 | $1.05 | +7.1% | — | $1.1B | — |
| Q4 22 | $0.72 | $0.75 | +4.2% | — | $1B | — |
| Q3 22 | $0.81 | $0.62 | -23.5% | — | $1B | — |
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 | — | $4.82 | — | — | $5.3B | — |
| FY24 | — | $4.57 | — | — | $4.9B | — |
| FY23 | — | $3.5 | — | — | $4.4B | — |
| FY22 | — | $3.38 | — | — | $4.1B |
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 | $2.9B | $3B | $3.2B | $3.2B | $3.3B | $3.6B | $4.1B | $4.4B | $4.9B | $5.3B |
| YoY change | +3.66% | +3.15% | +5.68% | +1.81% | +3.27% | +8.73% | +12.3% | +8.5% | +11.4% | +7.25% |
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 | 2.9B | 3B | 3.2B | 3.2B | 3.3B | 3.6B | 4.1B | 4.4B | 4.9B | 5.3B |
| Cost of revenue | 2.4B | 2.5B | 2.7B | 2.7B | 2.8B | 3B | 3.4B | 3.7B | 4.1B | 4.4B |
| Gross profit | 455.6M | 476.9M | 510.2M | 528.2M | 554.4M | 644.5M | 681.1M | 759.3M | 846.9M | 914.4M |
| Gross margin | 15.7% | 15.9% | 16.1% | 16.4% | 16.7% | 17.8% | 16.8% | 17.2% | 17.2% | 17.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 316.5M | 338.6M | 379.9M | 409.3M | 430M | 484.6M | 511.3M | 552.1M | 622.8M | 678.3M |
| Operating expenses | 317.7M | 338.7M | 380.9M | 412M | 431.5M | 485.5M | 511.3M | 559.2M | 622.8M | 678.3M |
| Operating income | 139.1M | 138.2M | 130.2M | 119M | 124.5M | 159.9M | 169.8M | 200.1M | 224.1M | 236.1M |
| Operating margin | 4.79% | 4.61% | 4.11% | 3.69% | 3.74% | 4.42% | 4.18% | 4.54% | 4.56% | 4.48% |
| Non-operating income, net | -3.3M | -523K | -4M | -5.4M | -2.8M | -7.5M | -6M | -29.7M | -20.7M | -28.2M |
| Pretax income | 131.2M | 132.7M | 122.6M | 111.1M | 116M | 147.2M | 156.4M | 169.2M | 201.4M | 206.5M |
| Income tax | 42.8M | 42M | 48.2M | 37.6M | 37.8M | 49M | 51.9M | 60M | 62.6M | 58.6M |
| Net income | 88.7M | 90.7M | 74.4M | 73.5M | 78.2M | 98.2M | 104.6M | 109.2M | 138.9M | 147.9M |
| Net margin | 3.05% | 3.03% | 2.35% | 2.28% | 2.35% | 2.71% | 2.57% | 2.48% | 2.83% | 2.81% |
| EBITDA | 180.2M | 186.3M | 184.5M | 173.8M | 186.9M | 221.3M | 236.6M | 268.5M | 300.1M | 309.8M |
| EPS | 2.92 | 2.98 | 2.44 | 2.4 | 2.55 | 3.18 | 3.38 | 3.5 | 4.57 | 4.82 |
| Diluted EPS | 2.92 | 2.98 | 2.44 | 2.4 | 2.55 | 3.18 | 3.38 | 3.5 | 4.57 | 4.82 |
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 | 1.1B | 1.2B | 1.3B | 1.2B | 1.2B | 1.3B | 1.4B | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B |
| Cost of revenue | 926.8M | 962.3M | 1.1B | 1B | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B |
| Gross profit | 191.4M | 204.2M | 221.1M | 209.8M | 211.9M | 219.1M | 233.8M | 229.7M | 231.9M | 244.4M | 265.1M | 262.2M |
| Gross margin | 17.1% | 17.5% | 17.1% | 17.1% | 17.3% | 17.4% | 17.1% | 17.4% | 17.4% | 17.7% | 17.7% | 17.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 145.1M | 145.4M | 156.6M | 159.5M | 161.4M | 160.4M | 167.3M | 172.8M | 177.8M | 181.1M | 189.2M | 195.7M |
| Operating expenses | 145.1M | 145.4M | 156.6M | 159.5M | 161.4M | 160.4M | 167.3M | 172.8M | 177.8M | 181.1M | 189.2M | 195.7M |
| Operating income | 39.1M | 58.8M | 64.5M | 50.3M | 50.5M | 58.6M | 66.5M | 56.8M | 54.1M | 63.3M | 75.9M | 66.5M |
| Operating margin | 3.5% | 5.04% | 4.99% | 4.09% | 4.12% | 4.66% | 4.87% | 4.31% | 4.07% | 4.58% | 5.07% | 4.49% |
| Non-operating income, net | -9.3M | -2.7M | -7.9M | -2.3M | -7.9M | -7.2M | -6.5M | -7.5M | -7M | -6.1M | -8.9M | -10.8M |
| Pretax income | 30.7M | 56.1M | 56.5M | 47M | 41.8M | 50.9M | 60.2M | 49.1M | 46.3M | 55.7M | 66.7M | 55.1M |
| Income tax | 15.3M | 18.2M | 17.3M | 14.5M | 12.7M | 13.5M | 16.4M | 13.9M | 14.8M | 15.5M | 17.6M | 15.4M |
| Net income | 15.4M | 38M | 39.3M | 32.5M | 29.1M | 37.4M | 43.8M | 35.2M | 31.5M | 40.2M | 49.1M | 39.7M |
| Net margin | 1.38% | 3.26% | 3.04% | 2.64% | 2.37% | 2.98% | 3.21% | 2.67% | 2.37% | 2.9% | 3.28% | 2.68% |
| EBITDA | 59.8M | 79M | 81.2M | 72.1M | 67.9M | 74.9M | 85.7M | 75.2M | 74M | 84.4M | 95.4M | 84.6M |
| EPS | — | 1.24 | 1.31 | 1.08 | — | 1.21 | 1.45 | 1.14 | 1.02 | 1.29 | 1.62 | 1.28 |
| Diluted EPS | — | 1.24 | 1.31 | 1.08 | — | 1.21 | 1.45 | 1.14 | 1.02 | 1.29 | 1.62 | 1.28 |
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 | 2.5B | 2.4B | 2.6B | 1.8B | 2B | 2.6B | 1.9B | 2.4B | 2.7B | 3.2B | 5.3B |
| Enterprise value | 2.4B | 2.4B | 2.6B | 1.8B | 2B | 2.6B | 2B | 2.4B | 2.7B | 3.2B | 5.3B |
| Shares outstanding | 29.9M | 30M | 30.1M | 30.2M | 30.3M | 30.4M | 30.6M | 30.8M | 30M | 30.1M | 30.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 28.2 | 26.9 | 35.2 | 24.8 | 25.4 | 26.2 | 18.5 | 22.4 | 19.4 | 21.8 | 33.5 |
| P/S | 0.86 | 0.81 | 0.83 | 0.57 | 0.6 | 0.71 | 0.48 | 0.55 | 0.55 | 0.61 | 0.95 |
| P/B | 3.92 | 3.44 | 3.45 | 2.29 | 2.39 | 2.81 | 1.95 | 2.21 | 2.4 | 2.58 | 3.78 |
| EV/EBITDA | 13.3 | 12.8 | 14.1 | 10.4 | 10.6 | 11.7 | 8.28 | 8.91 | 9.04 | 10.5 | 14.8 |
| EV/Sales | 0.83 | 0.8 | 0.82 | 0.56 | 0.59 | 0.71 | 0.48 | 0.54 | 0.55 | 0.61 | 0.93 |
| Earnings yield | 3.55% | 3.72% | 2.84% | 4.03% | 3.93% | 3.82% | 5.4% | 4.47% | 5.16% | 4.59% | 2.98% |
| FCF yield | 2.58% | -0.5% | 0.82% | 1.66% | 7.99% | 0.54% | 0.06% | 4.7% | 1.45% | 3.2% | 1.09% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.73 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.7% | 15.9% | 16.1% | 16.4% | 16.7% | 17.8% | 16.8% | 17.2% | 17.2% | 17.4% | 17.7% |
| Operating margin | 4.79% | 4.61% | 4.11% | 3.69% | 3.74% | 4.42% | 4.18% | 4.54% | 4.56% | 4.48% | 4.45% |
| Net margin | 3.05% | 3.03% | 2.35% | 2.28% | 2.35% | 2.71% | 2.57% | 2.48% | 2.83% | 2.81% | 2.82% |
| ROE | 13.9% | 12.8% | 9.81% | 9.21% | 9.39% | 10.7% | 10.5% | 9.86% | 12.4% | 11.9% | 12.3% |
| ROA | 8.09% | 7.7% | 6.12% | 5.67% | 4.72% | 5.75% | 5.78% | 5.44% | 6.87% | 6.52% | 7% |
| ROIC | 17.2% | 14.5% | 10.7% | 10.2% | 10.3% | 11.5% | 11.2% | 12.3% | 13.5% | 13.4% | 13.3% |
| Return on tangible assets | 8.65% | 8.2% | 6.8% | 6.23% | 5.06% | 6.13% | 6.08% | 5.69% | 7.17% | 6.78% | 6.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.39 | 1.4 | 1.4 | 1.21 | 1.23 | 1.31 | 1.34 | 1.38 | 1.22 | 1.34 | 1.28 |
| Quick ratio | 0.62 | 0.55 | 0.48 | 0.39 | 0.69 | 0.58 | 0.53 | 0.64 | 0.45 | 0.57 | 0.53 |
| Debt / equity | 0.16 | 0.15 | 0.14 | 0.12 | 0.4 | 0.29 | 0.28 | 0.25 | 0.22 | 0.26 | 0.24 |
| Debt / assets | 0.1 | 0.09 | 0.08 | 0.07 | 0.2 | 0.16 | 0.15 | 0.14 | 0.12 | 0.15 | 0.13 |
| Net debt / EBITDA | -0.53 | -0.3 | -0.13 | -0.13 | -0.09 | 0.07 | 0.11 | -0.2 | 0.08 | 0.05 | 0.01 |
| Interest coverage | 23.3 | 20.6 | 25.2 | 29.2 | 16.2 | 21.4 | 17.3 | 16.4 | 16.5 | 18.9 | 15.2 |
| Effective tax rate | 32.6% | 31.7% | 39.3% | 33.8% | 32.5% | 33.3% | 33.2% | 35.4% | 31.1% | 28.4% | 28.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 97.1 | 99.8 | 105.2 | 106.8 | 110 | 119.1 | 132.9 | 143.4 | 163.6 | 175.3 | 188.6 |
| EPS (basic) | 2.92 | 2.98 | 2.44 | 2.4 | 2.55 | 3.18 | 3.38 | 3.5 | 4.57 | 4.82 | 4.82 |
| EPS (diluted) | 2.92 | 2.98 | 2.44 | 2.4 | 2.55 | 3.18 | 3.38 | 3.5 | 4.57 | 4.82 | 5.21 |
| Book value per share | 21.3 | 23.6 | 25.2 | 26.4 | 27.5 | 30.1 | 32.4 | 36 | 37.4 | 41.5 | 46.3 |
| FCF per share | 2.15 | -0.41 | 0.71 | 1 | 5.25 | 0.46 | 0.04 | 3.73 | 1.3 | 3.43 | 2.44 |
| Cash per share | 6.67 | 5.41 | 4.18 | 3.96 | 11.4 | 8.3 | 8.14 | 10.8 | 7.51 | 10.5 | 10.7 |
| Capex per share | 2.59 | 4.49 | 3.24 | 4.64 | 3.31 | 3.71 | 3.94 | 4.62 | 5.56 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.67% | 4.5% | 3.08% | 4.34% | 3.01% | 3.12% | 2.96% | 3.22% | 3.4% | — | — |
| Capex / operating cash flow | 54.9% | 111.4% | 83.6% | 82.8% | 39.2% | 81% | 112.9% | 56.7% | 81.2% | — | — |
| Payout ratio | 24% | 23.5% | 28.5% | 29.5% | 27.5% | 22.4% | 25.4% | 26.1% | 47.6% | 26.2% | 25.6% |
| Dividend yield | 0.85% | 0.87% | 0.81% | 1.19% | 1.08% | 0.85% | 1.37% | 1.17% | 2.46% | 1.2% | 0.81% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 17, 2026 | $0.70 |
| Feb 17, 2026 | $0.70 |
| Aug 15, 2025 | $0.63 |
| Feb 18, 2025 | $0.63 |
| Aug 15, 2024 | $0.58 |
| Apr 18, 2024 | $1.00 |
| Feb 14, 2024 | $0.58 |
| Aug 14, 2023 | $0.46 |
| — |
| FY21 | — | $3.18 | — | — | $3.6B | — |
| FY20 | — | $2.55 | — | — | $3.3B | — |
| FY19 | — | $2.4 | — | — | $3.2B | — |
| FY18 | — | $2.44 | — | — | $3.2B | — |
| FY17 | — | $2.98 | — | — | $3B | — |
| FY16 | — | $2.92 | — | — | $2.9B | — |
| 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 | $1.1B | $1.2B | $1.3B | $1.2B | $1.2B | $1.3B | $1.4B | $1.3B | $1.3B | $1.4B | $1.5B | $1.5B |
| YoY change | +9.48% | +10.6% | +13.1% | +12.1% | +9.65% | +7.84% | +5.57% | +7.15% | +8.56% | +9.92% | +9.65% | +12.5% |
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 | 199.5M | 162.4M | 125.8M | 119.7M | 346M | 252.3M | 248.9M | 331.1M | 225.5M | 314.2M |
| Receivables | 7.5M | 6.5M | 8.9M | 9.9M | 13.2M | 12.4M | 13.4M | 17.9M | 18.8M | 17.4M |
| Inventory | 282.9M | 310.9M | 321M | 331.3M | 309.5M | 389.7M | 464.4M | 471.4M | 528.7M | 560.7M |
| Total current assets | 512.6M | 510.4M | 487.9M | 491.9M | 699M | 697.2M | 773.6M | 877.1M | 832.3M | 974.5M |
| Property, plant & equipment | 167.6M | 175.6M | 169.7M | 207.1M | 312.8M | 320.1M | 276.3M | 314.5M | 295.3M | 263.3M |
| Goodwill & intangibles | 71.3M | 71.3M | 122.6M | 117.4M | 110.7M | 105.7M | 87.4M | 86.2M | 86.4M | 86.5M |
| Total assets | 1.1B | 1.2B | 1.2B | 1.3B | 1.7B | 1.7B | 1.8B | 2B | 2B | 2.3B |
| Accounts payable | 267.2M | 272.2M | 255.7M | 286.2M | 373.2M | 388.8M | 408.4M | 453.2M | 486M | 506.9M |
| Short-term debt | 31.1M | 18.4M | 14.9M | 33.4M | 93.2M | 27.9M | 51.8M | 36.5M | 51.3M | 58.9M |
| Total current liabilities | 367.9M | 363.4M | 349.4M | 407.5M | 568.3M | 533.6M | 579.5M | 634.5M | 680.1M | 726.3M |
| Long-term debt | 73.5M | 87.9M | 87.7M | 63.7M | 236.8M | 239.4M | 222.1M | 241.7M | 198.3M | 270.2M |
| Total liabilities | 458.7M | 468.7M | 457.8M | 498.1M | 824.1M | 789.6M | 817.3M | 898.6M | 899.7M | 1B |
| Shareholders' equity | 638.1M | 708.8M | 758.6M | 798.3M | 832.7M | 916.2M | 991.1M | 1.1B | 1.1B | 1.2B |
| Total debt | 104.6M | 106.3M | 102.6M | 97.1M | 330M | 267.3M | 273.9M | 278.2M | 249.6M | 329.1M |
| Net debt | -94.9M | -56.1M | 9.1M | -5.5M | 30.5M | 65.2M | 36.2M | 38.2M | 124.3M | 88M |
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 | 331.1M | 262.5M | 264.2M | 228.2M | 225.5M | 222.2M | 247.3M | 262.4M | 314.2M | 320.6M | 306M | 322.2M |
| Receivables | 17.9M | 17.6M | 19.8M | 17.8M | 18.8M | 23.6M | 20.4M | 21.2M | 17.4M | 20.8M | 23M | 19.8M |
| Inventory | 471.4M | 529.9M | 502.3M | 516.5M | 528.7M | 585.9M | 549.7M | 553.1M | 560.7M | 618.8M | 623.1M | 623.1M |
| Total current assets | 877.1M | 880.8M | 847.7M | 822.8M | 832.3M | 892.5M | 875.1M | 900.8M | 974.5M | 1.1B | 1B | 1.1B |
| Property, plant & equipment | 314.5M | 985.8M | 1B | 1B | 295.3M | 1B | 1.1B | 1.1B | 263.3M | 1.2B | 1.2B | 1.2B |
| Goodwill & intangibles | 86.2M | 86.3M | 86.3M | 86.4M | 86.4M | 86.4M | 86.4M | 86.5M | 86.5M | 86.5M | 86.5M | 86.6M |
| Total assets | 2B | 2B | 2B | 2B | 2B | 2.1B | 2.1B | 2.1B | 2.3B | 2.4B | 2.4B | 2.5B |
| Accounts payable | 453.2M | 522.6M | 507.1M | 491.2M | 486M | 537.1M | 497.7M | 499.1M | 506.9M | 571.6M | 556.3M | 556.7M |
| Short-term debt | 36.5M | 52M | 50.9M | 53.9M | 51.3M | 37.3M | 40.9M | 43M | 58.9M | 52.2M | 46.1M | 76.7M |
| Total current liabilities | 634.5M | 705.2M | 708.7M | 694.4M | 680.1M | 707.6M | 701.8M | 701.8M | 726.3M | 788.9M | 805.2M | 833M |
| Long-term debt | 241.7M | 220.4M | 210.2M | 206.7M | 198.3M | 201.1M | 195.3M | 205.1M | 270.2M | 273M | 264M | 248.8M |
| Total liabilities | 898.6M | 947M | 942.9M | 925.3M | 899.7M | 929.1M | 920.1M | 930.2M | 1B | 1.1B | 1.1B | 1.1B |
| Shareholders' equity | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B |
| Total debt | 278.2M | 272.4M | 261.1M | 260.6M | 249.6M | 238.5M | 236.2M | 248.1M | 329.1M | 325.2M | 310.1M | 325.5M |
| Net debt | 38.2M | 97.9M | 90.5M | 132.3M | 124.3M | 117.5M | 105.8M | 80.1M | 88M | 118.8M | 153.8M | 117M |
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 | 88.7M | 90.7M | 74.4M | 73.5M | 78.2M | 98.2M | 104.6M | 109.2M | 138.9M | 147.9M |
| Depreciation & amortization | 39.8M | 46.3M | 52.6M | 55M | 61.2M | 65M | 67.9M | 72.7M | 82.6M | 88.2M |
| Stock-based compensation | 9.1M | 9.7M | 10.2M | 15.1M | 13.8M | 18.4M | 16.8M | 16.6M | 17.3M | 18.8M |
| Change in working capital | 791K | -22.8M | -27.7M | 30M | 105.9M | -38.5M | -79.2M | 50.8M | -28.7M | 8.4M |
| Operating cash flow | 141.3M | 121.1M | 116.5M | 169.1M | 255.7M | 139.2M | 106.7M | 250.9M | 205.5M | 261.3M |
| Capital expenditure | -77.6M | -134.9M | -97.5M | -140M | -100.3M | -112.8M | -120.5M | -142.2M | -166.9M | — |
| Investing cash flow | -78.2M | -135.2M | -153.9M | -124.7M | -131.2M | -116.7M | -74.8M | -222.1M | -175.4M | 26.9M |
| Dividends paid | -21.3M | -21.3M | -21.2M | -21.7M | -21.5M | -22M | -26.6M | -28.5M | -66.2M | -38.7M |
| Share repurchases | -3.3M | -3.2M | -3.2M | -4.6M | -3.7M | -5.5M | -6.3M | -12.9M | -73.5M | -6.7M |
| Financing cash flow | -35.9M | -39.7M | -109.9M | -42.8M | -137.4M | -160.1M | -23.4M | -44.3M | -153M | 12M |
| Net change in cash | 27.3M | -53.8M | -147.3M | 1.6M | -12.9M | -137.6M | 8.6M | -15.5M | -122.9M | 300.1M |
| Free cash flow | 64.4M | -12.3M | 21.3M | 30.3M | 158.9M | 14M | 1.2M | 114.8M | 39M | 103.2M |
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 | 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 | 15.4M | 38M | 39.3M | 32.5M | 29.1M | 37.4M | 43.8M | 35.2M | 31.5M | 40.2M | 49.1M | 39.7M |
| Depreciation & amortization | 19.4M | 19.5M | 20.5M | 21.1M | 21.5M | 20.9M | 21.8M | 22.8M | 22.8M | 24M | 24.3M | 24.8M |
| Stock-based compensation | 3.1M | 3.5M | 4.6M | 4.6M | 4.6M | 4.5M | 4.5M | 4.8M | 5M | 5.7M | 4.9M | 5.6M |
| Change in working capital | 26.4M | -49.7M | 23.5M | -21.3M | -9.6M | -44.8M | 19.3M | -10.8M | 25.5M | 3.2M | -13.1M | -11.6M |
| Operating cash flow | 66.5M | 12.7M | 86.2M | 37.7M | 40.5M | 18.9M | 86.9M | 52.5M | 82.1M | 71.2M | 62M | 58.9M |
| Capital expenditure | -45.8M | -33.2M | -70.1M | -37.4M | -26.1M | -28.1M | -34.4M | -38.8M | — | — | — | — |
| Investing cash flow | -24.3M | -30.1M | -75.1M | -44.1M | -26.1M | -29.3M | -50.2M | -16.3M | 21.3M | -51.8M | -35.6M | 35.9M |
| Dividends paid | -14.3M | — | — | -30.7M | -17.7M | — | — | 0 | -19.4M | — | — | 0 |
| Share repurchases | -6.9M | -70M | -1.8M | -114K | -1.6M | -3.3M | -2.5M | -105K | -853K | -5.1M | -3.7M | -113K |
| Financing cash flow | -28M | -75.4M | -2.1M | -31.9M | -25.7M | -17.9M | -3.8M | -1.2M | 54.2M | -24.5M | -28.9M | 15.7M |
| Net change in cash | 14.3M | -92.8M | 8.9M | -38.3M | -11.3M | -28.3M | 32.9M | 35M | 157.6M | -5.1M | -2.4M | 110.6M |
| Free cash flow | 26.7M | 7.8M | 16.4M | -308K | 15.2M | 10.3M | 53.2M | 14M | 25.6M | 32.6M | 12.3M | 3.2M |