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 | $0.17 | $0.15 | -11.8% | — | $235.9M | — |
| Q1 26 | $0.16 | $0.16 | 0.0% | — | $221.8M | — |
| Q4 25 | $0.16 | $0.16 | 0.0% | — | $211.9M | — |
| Q3 25 | $0.18 | $0.17 | -5.6% | — | $190M | — |
| Q2 25 | $0.17 | $0.25 | +47.1% | — | $189.2M | — |
| Q1 25 | $0.17 | $0.17 | 0.0% | — | $183.5M | — |
| Q4 24 | $0.17 | $0.17 | 0.0% | — | $182.3M | — |
| Q3 24 | $0.16 | $0.15 | -6.3% | — | $178M | — |
| Q2 24 | $0.15 | $0.16 | +6.7% | — | $176.1M | — |
| Q1 24 | $0.14 | $0.13 | -7.1% | — | $166.7M | — |
| Q4 23 | $0.14 | $0.11 | -21.4% | — | $163.4M | — |
| Q3 23 | $0.13 | -$0.07 | -153.8% | — | $161.6M | — |
| Q2 23 | $0.1 | $0.09 | -10.0% | — | $161.2M | — |
| Q1 23 | $0.11 | -$0.04 | -136.4% | — | $161.3M | — |
| Q4 22 | $0.13 | -$0.37 | -384.6% | — | $165M | — |
| Q3 22 | $0.16 | -$0.22 | -237.5% | — | $140.8M | — |
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 | — | $0.64 | — | — | $774.6M | — |
| FY24 | — | $0.54 | — | — | $703.2M | — |
| FY23 | — | $0.06 | — | — | $647.5M | — |
| FY22 | — | -$0.34 | — | — | $624.8M |
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 | $260.5M | $408.3M | $623.4M | $661.7M | $598.6M | $569.5M | $624.8M | $647.5M | $703.2M | $774.6M |
| YoY change | +9.07% | +56.7% | +52.7% | +6.15% | -9.55% | -4.85% | +9.7% | +3.63% | +8.61% | +10.2% |
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 | 260.5M | 408.3M | 623.4M | 661.7M | 598.6M | 569.5M | 624.8M | 647.5M | 703.2M | 774.6M |
| Cost of revenue | 5.7M | 17.9M | 49.5M | 108.5M | 131.6M | 141.2M | 162.6M | 195.2M | 227.1M | 271.1M |
| Gross profit | 254.8M | 390.4M | 573.9M | 553.3M | 467M | 428.3M | 462.2M | 452.3M | 476.1M | 503.5M |
| Gross margin | 97.8% | 95.6% | 92.1% | 83.6% | 78% | 75.2% | 74% | 69.8% | 67.7% | 65% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 17.7M | 32.4M | 37.1M | 30.9M | 32.8M | 34.7M | 39.6M | 47.5M | 50.1M | 53.7M |
| Operating expenses | 23.4M | 50.3M | 86.6M | 30.9M | 32.8M | 38.6M | 39.7M | 47.5M | 49.5M | 53.7M |
| Operating income | 163.1M | 227M | 306.3M | 339.6M | 255.7M | 210.7M | 234.7M | 221.5M | 256.5M | 263.9M |
| Operating margin | 62.6% | 55.6% | 49.1% | 51.3% | 42.7% | 37% | 37.6% | 34.2% | 36.5% | 34.1% |
| Non-operating income, net | -27M | 20.4M | 122.9M | -140.6M | -16.1M | -223.5M | -205.6M | -92.8M | -13.5M | 6M |
| Pretax income | 71.3M | 159M | 282.1M | 72.4M | 139.1M | -111.4M | -76.4M | 15.8M | 127.7M | 157.3M |
| Income tax | 1M | 651K | 3M | 3.4M | 710K | 1.8M | 1.2M | 2M | 1M | 1.8M |
| Net income | 70.2M | 158.4M | 279.1M | 69M | 138.4M | -113.3M | -77.6M | 13.8M | 126.7M | 155.5M |
| Net margin | 26.9% | 38.8% | 44.8% | 10.4% | 23.1% | -19.9% | -12.4% | 2.12% | 18% | 20.1% |
| EBITDA | 242.3M | 341.4M | 496.7M | 516.4M | 418M | 198M | 323.4M | 404.3M | 429M | 468.8M |
| EPS | 0.92 | 1.4 | 1.51 | 0.37 | 0.67 | -0.52 | -0.34 | 0.06 | 0.54 | 0.64 |
| Diluted EPS | 0.92 | 1.4 | 1.51 | 0.37 | 0.67 | -0.52 | -0.34 | 0.06 | 0.54 | 0.64 |
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 | 161.6M | 163.4M | 166.7M | 176.1M | 178M | 182.3M | 183.5M | 189.2M | 190M | 211.9M | 221.8M | 235.9M |
| Cost of revenue | 48.8M | 49.9M | 54M | 54.8M | 58.5M | 59.8M | 59.9M | 61.1M | 69.7M | 80.4M | 85.6M | 92.3M |
| Gross profit | 112.8M | 113.5M | 112.8M | 121.4M | 119.5M | 122.5M | 123.6M | 128M | 120.4M | 131.5M | 136.1M | 143.6M |
| Gross margin | 69.8% | 69.5% | 67.6% | 68.9% | 67.1% | 67.2% | 67.3% | 67.7% | 63.3% | 62% | 61.4% | 60.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 10.8M | 16.7M | 11.9M | 12.7M | 12.4M | 13M | 12.7M | 12.5M | 12.6M | 15.9M | 14.9M | 16.8M |
| Operating expenses | 11.1M | 16.7M | 11.8M | 12.6M | 12.3M | 12.9M | 12.7M | 12.5M | 12.3M | 15.9M | 14.9M | 16.8M |
| Operating income | 58.5M | 54.3M | 58.1M | 67M | 64.4M | 67.2M | 67.4M | 71.9M | 59.6M | 64.6M | 68.3M | -32M |
| Operating margin | 36.2% | 33.2% | 34.8% | 38% | 36.2% | 36.8% | 36.7% | 38% | 31.3% | 30.5% | 30.8% | -13.6% |
| Non-operating income, net | -45M | -8.7M | -3M | -13.2M | -5.4M | 8M | 429K | 21.6M | -7.7M | -8M | 1.4M | 37.3M |
| Pretax income | -14.6M | 17.6M | 26.7M | 24.4M | 29.5M | 47.1M | 40.7M | 66M | 23M | 27.6M | 41.3M | -24.6M |
| Income tax | 455K | 493K | 453K | 437K | -265K | 380K | 413K | 497K | 436K | 491K | 526K | 678K |
| Net income | -15.1M | 17.2M | 26.3M | 24M | 29.8M | 46.7M | 40.3M | 65.5M | 22.5M | 27.1M | 40.8M | -25.2M |
| Net margin | -9.34% | 10.5% | 15.7% | 13.6% | 16.7% | 25.6% | 22% | 34.7% | 11.8% | 12.8% | 18.4% | -10.7% |
| EBITDA | 103.3M | 96.5M | 101.2M | 109M | 107.5M | 111.4M | 111.3M | 131.3M | 108.5M | 117.7M | 123.3M | 23.9M |
| EPS | -0.07 | — | 0.11 | 0.1 | 0.13 | 0.2 | 0.17 | 0.28 | 0.09 | 0.11 | 0.16 | -0.1 |
| Diluted EPS | -0.07 | — | 0.11 | 0.1 | 0.13 | 0.19 | 0.17 | 0.27 | 0.09 | 0.11 | 0.16 | -0.1 |
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 | 1.6B | — | — | 4B | — | 3B | 2.9B | 3.3B | 4B | 4.6B | 5.1B |
| Enterprise value | 2.8B | — | — | 6.4B | — | 5.3B | 5.4B | 5.7B | 6.4B | 7B | 7.5B |
| Shares outstanding | 65.3M | 105.6M | 178.3M | 187.2M | 206.2M | 219.1M | 230.9M | 231.2M | 233.5M | 241.3M | 241.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.7 | — | — | 57.9 | — | — | — | 239.8 | 31.9 | 29.4 | 75.9 |
| P/S | 6.12 | — | — | 6.04 | — | 5.21 | 4.59 | 5.1 | 5.75 | 5.9 | 5.84 |
| P/B | 1.57 | — | — | 1.14 | — | 0.88 | 0.94 | 1.18 | 1.48 | 1.62 | 1.83 |
| EV/EBITDA | 11.5 | — | — | 12.4 | — | 26.8 | 16.6 | 14.1 | 15 | 15 | 20.2 |
| EV/Sales | 10.7 | — | — | 9.71 | — | 9.3 | 8.6 | 8.81 | 9.14 | 9.1 | 8.64 |
| Earnings yield | 4.4% | — | — | 1.73% | — | — | — | 0.42% | 3.13% | 3.4% | 1.32% |
| FCF yield | 11% | — | — | 9.33% | — | 12% | 11% | 9.11% | 7.68% | 7.63% | 3.06% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.56 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 97.8% | 95.6% | 92.1% | 83.6% | 78% | 75.2% | 74% | 69.8% | 67.7% | 65% | 60.9% |
| Operating margin | 62.6% | 55.6% | 49.1% | 51.3% | 42.7% | 37% | 37.6% | 34.2% | 36.5% | 34.1% | -12.5% |
| Net margin | 26.9% | 38.8% | 44.8% | 10.4% | 23.1% | -19.9% | -12.4% | 2.12% | 18% | 20.1% | 7.58% |
| ROE | 6.91% | 4.61% | 8.58% | 1.98% | 4.06% | -3.35% | -2.54% | 0.49% | 4.62% | 5.51% | 2.39% |
| ROA | 3.1% | 2.25% | 4.19% | 1.14% | 2.31% | -1.9% | -1.35% | 0.26% | 2.39% | 2.83% | 1.9% |
| ROIC | 7.3% | 3.53% | 4.65% | 5.47% | 4.4% | 3.69% | 4.22% | 3.71% | 4.96% | 4.92% | 3.01% |
| Return on tangible assets | 3.17% | 2.36% | 4.36% | 1.18% | 2.38% | -1.93% | -1.37% | 0.26% | 2.41% | 2.9% | 1.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.66 | 8.02 | 3.12 | 2.41 | 1.95 | 4.17 | 1.66 | 2.35 | 0.88 | 0.56 | 3.57 |
| Quick ratio | 4.66 | 8.02 | 3.12 | 2.41 | 1.95 | 4.17 | 1.66 | 2.35 | 0.88 | 0.56 | 0.85 |
| Debt / equity | 1.19 | 1.02 | 1.02 | 0.71 | 0.71 | 0.72 | 0.83 | 0.87 | 0.89 | 0.9 | 0.96 |
| Debt / assets | 0.53 | 0.5 | 0.5 | 0.41 | 0.41 | 0.41 | 0.44 | 0.45 | 0.46 | 0.46 | 0.48 |
| Net debt / EBITDA | 4.89 | 8.71 | 6.57 | 4.71 | 5.67 | 11.8 | 7.73 | 5.95 | 5.56 | 5.29 | 6.46 |
| Interest coverage | 2.1 | 2.8 | 2.92 | 1.57 | 2.39 | -0.13 | 0.28 | 1.14 | 2.11 | 2.4 | 1.58 |
| Effective tax rate | 1.47% | 0.41% | 1.07% | 4.7% | 0.51% | 0% | 0% | 12.7% | 0.79% | 1.17% | 3.16% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.99 | 3.87 | 3.5 | 3.54 | 2.9 | 2.6 | 2.71 | 2.8 | 3.01 | 3.21 | 3.48 |
| EPS (basic) | 0.92 | 1.4 | 1.51 | 0.37 | 0.67 | -0.52 | -0.34 | 0.06 | 0.54 | 0.64 | 0.64 |
| EPS (diluted) | 0.92 | 1.4 | 1.51 | 0.37 | 0.67 | -0.52 | -0.34 | 0.06 | 0.54 | 0.64 | 0.26 |
| Book value per share | 15.6 | 32.5 | 18.3 | 18.6 | 16.5 | 15.4 | 13.2 | 12.1 | 11.7 | 11.7 | 10.8 |
| FCF per share | 2.69 | 1.29 | 2.02 | 1.99 | 1.72 | 1.63 | 1.37 | 1.3 | 1.33 | 1.44 | 1.47 |
| Cash per share | 0.39 | 4.91 | 0.28 | 0.21 | 0.29 | 0.51 | 0.21 | 0.18 | 0.26 | 0.3 | 0.96 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 169.9% | 115% | 116.5% | 486% | 201.1% | -232.1% | -357.1% | 2K% | 221.1% | 186.2% | 461.5% |
| Dividend yield | 7.48% | — | — | 8.4% | — | 8.86% | 9.65% | 8.41% | 6.93% | 6.33% | 6.05% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.30 |
| May 15, 2026 | $0.30 |
| Feb 13, 2026 | $0.30 |
| Nov 17, 2025 | $0.30 |
| Aug 15, 2025 |
| — |
| FY21 | — | -$0.52 | — | — | $569.5M | — |
| FY20 | — | $0.67 | — | — | $598.6M | — |
| FY19 | — | $0.37 | — | — | $661.7M | — |
| FY18 | — | $1.51 | — | — | $623.4M | — |
| FY17 | — | $1.4 | — | — | $408.3M | — |
| FY16 | — | $0.92 | — | — | $260.5M | — |
| 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 | $161.6M | $163.4M | $166.7M | $176.1M | $178M | $182.3M | $183.5M | $189.2M | $190M | $211.9M | $221.8M | $235.9M |
| YoY change | +14.8% | -0.96% | +3.36% | +9.29% | +10.1% | +11.6% | +10.1% | +7.39% | +6.76% | +16.2% | +20.8% | +24.7% |
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 | 25.7M | 518.6M | 50.2M | 39.1M | 59.1M | 112M | 49.3M | 41.3M | 60.5M | 71.5M |
| Receivables | 99M | 168.9M | 167.2M | 150.4M | 160.6M | 138.1M | 147.9M | 133.8M | 131.8M | 111.3M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 184.5M | 822.2M | 296.3M | 262.7M | 285.1M | 596M | 562.2M | 543.3M | 198.1M | 189.4M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 52.5M | 334.2M | 262.2M | 203M | 165.6M | 108.1M | 80.3M | 61.8M | 54.9M | 130.6M |
| Total assets | 2.3B | 7B | 6.7B | 6.1B | 6B | 6B | 5.7B | 5.4B | 5.3B | 5.5B |
| Accounts payable | 39.6M | 102.5M | 94.8M | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | 197M | 94.4M | 106.6M | 217.6M |
| Total current liabilities | 39.6M | 102.5M | 94.8M | 108.8M | 146.3M | 143M | 339.2M | 231.4M | 224.4M | 336.9M |
| Long-term debt | 1.2B | 3.5B | 3.3B | 2.5B | 2.4B | 2.4B | 2.4B | 2.4B | 2.3B | 2.3B |
| Total liabilities | 1.3B | 3.6B | 3.4B | 2.6B | 2.6B | 2.6B | 2.7B | 2.6B | 2.6B | 2.7B |
| Shareholders' equity | 1B | 3.4B | 3.3B | 3.5B | 3.4B | 3.4B | 3.1B | 2.8B | 2.7B | 2.8B |
| Total debt | 1.2B | 3.5B | 3.3B | 2.5B | 2.4B | 2.4B | 2.5B | 2.4B | 2.4B | 2.6B |
| Net debt | 1.2B | 3B | 3.3B | 2.4B | 2.4B | 2.3B | 2.5B | 2.4B | 2.4B | 2.5B |
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 | 33.3M | 41.3M | 59.9M | 36.4M | 63M | 60.5M | 22.7M | 95.2M | 200.6M | 71.5M | 116.5M | 231.6M |
| Receivables | 152.2M | 133.8M | 148.4M | 146.1M | 121.5M | 131.8M | 126.4M | 155M | 113.2M | 111.3M | 148.1M | 130.1M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 552.1M | 543.3M | 577M | 188.4M | 190.4M | 198.1M | 155.3M | 256.7M | 320.7M | 189.4M | 271.5M | 368.4M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 32.7M | 61.8M | 28.3M | 27.7M | 28.8M | 54.9M | 24.8M | 24.7M | 59.8M | 130.6M | 67.4M | 83M |
| Total assets | 5.4B | 5.4B | 5.4B | 5.4B | 5.4B | 5.3B | 5.2B | 5.3B | 5.6B | 5.5B | 5.6B | 5.5B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 32.6M | 94.4M | 146.1M | — | — | 106.6M | — | — | — | 217.6M | 355M | 317.5M |
| Total current liabilities | 160.7M | 231.4M | 258.9M | 112.8M | 122.8M | 224.4M | 112.1M | 113.1M | 124M | 336.9M | 472.9M | 432.4M |
| Long-term debt | 2.4B | 2.4B | 2.3B | 2.5B | 2.5B | 2.3B | 2.4B | 2.5B | 2.6B | 2.3B | 2.3B | 2.3B |
| Total liabilities | 2.5B | 2.6B | 2.6B | 2.6B | 2.6B | 2.6B | 2.5B | 2.6B | 2.7B | 2.7B | 2.8B | 2.8B |
| Shareholders' equity | 2.9B | 2.8B | 2.8B | 2.8B | 2.7B | 2.7B | 2.7B | 2.7B | 2.8B | 2.8B | 2.8B | 2.8B |
| Total debt | 2.4B | 2.4B | 2.5B | 2.5B | 2.5B | 2.4B | 2.4B | 2.5B | 2.6B | 2.6B | 2.7B | 2.6B |
| Net debt | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.4B | 2.5B | 2.6B | 2.4B |
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 | 70.2M | 158.4M | 279.1M | 69M | 138.4M | -113.3M | -77.6M | 13.8M | 126.7M | 155.5M |
| Depreciation & amortization | 68.5M | 113.9M | 191.4M | 181.5M | 176.7M | 179M | 187.8M | 183.1M | 169.6M | 187M |
| Stock-based compensation | 7.5M | 8.4M | 7.6M | 9.8M | 7.9M | 7.9M | 7.5M | 7.9M | 9M | 11.4M |
| Change in working capital | 1.3M | -94.3M | -18.5M | -23.5M | -2.7M | 22.7M | -6.4M | -11.1M | -15.5M | -11.4M |
| Operating cash flow | 130.2M | 162.5M | 431M | 214.7M | 321.9M | 128.6M | 124.3M | 193.2M | 296M | 348.6M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 198.9M | 94.1M | -351.8M | 10.4M | -14.2M | -294.8M | -164.9M | -7.1M | -13.9M | 21.1M |
| Dividends paid | -119.3M | -182.1M | -325.2M | -335.4M | -278.3M | -262.9M | -277.2M | -277.4M | -280.1M | -289.5M |
| Share repurchases | 0 | 0 | -143.8M | 0 | 0 | — | -4.8M | -2.7M | — | — |
| Financing cash flow | -299.6M | 232M | -628.8M | -1.2B | -282.2M | 30.1M | 42.3M | -410.3M | -181.6M | 40.8M |
| Net change in cash | 29.5M | 488.6M | -549.7M | -970.4M | 25.5M | -136.1M | 1.8M | -224.3M | 100.6M | 410.5M |
| Free cash flow | 175.9M | 135.8M | 360.6M | 372.5M | 354.9M | 356.4M | 315.7M | 300.6M | 310.5M | 348.6M |
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 | -15.1M | 17.2M | 26.3M | 24M | 29.8M | 46.7M | 40.3M | 65.5M | 22.5M | 27.1M | 40.8M | -25.2M |
| Depreciation & amortization | 43.2M | 42.9M | 42.9M | 41.7M | 42.7M | 42.3M | 43.5M | 43.6M | 48.5M | 51.4M | 53.1M | 56.4M |
| Stock-based compensation | 2.2M | 2.4M | 2.5M | 1.3M | 2.6M | 2.5M | 2.7M | 2.7M | 2.9M | 3.1M | 3.1M | 4.1M |
| Change in working capital | -4.4M | -418K | -6.3M | -2.4M | -4.9M | -1.9M | -2.8M | -4M | -2.3M | -2.3M | -1.5M | -10.4M |
| Operating cash flow | 24.1M | 63.2M | 69.1M | 65.3M | 72.4M | 89.2M | 83M | 81M | 100M | 87.4M | 98.4M | 85.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 10.5M | -6.7M | -289K | -14.9M | 3.2M | -3.1M | -807K | 10.4M | 6.1M | 5.4M | 2.9M | 202.6M |
| Dividends paid | -69.4M | -69.4M | -69.4M | -69.5M | -70.3M | -71M | -71.4M | -71.4M | -71.9M | -74.8M | -75.7M | -75.7M |
| Share repurchases | — | — | -2.6M | — | — | — | -5.4M | — | — | — | -8.2M | — |
| Financing cash flow | -202.8M | -174.2M | -20.2M | -85.4M | -107.7M | -56.9M | -101.2M | -48M | 42M | -140.3M | 52.1M | -113.3M |
| Net change in cash | -168.2M | -117.7M | 48.6M | -35.1M | -32.1M | 29.2M | -19.1M | 43.3M | 148.1M | -47.5M | 153.3M | 175.1M |
| Free cash flow | 83.2M | 78.7M | 52.8M | 80.1M | 97.7M | 80M | 80.3M | 81M | 100M | 87.4M | 98.4M | 85.8M |
| $0.30 |
| May 16, 2025 | $0.30 |
| Feb 14, 2025 | $0.30 |
| Nov 15, 2024 | $0.30 |
| Date | Ratio |
|---|---|
| Nov 16, 2010 | 1:3 |