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 | $0.27 | $0.29 | +7.4% | — | $402.6M | — |
| Q1 26 | $0.11 | $0.12 | +9.1% | — | $337.7M | — |
| Q4 25 | $0.1 | $0.1 | 0.0% | — | $326.4M | — |
| Q3 25 | $0.22 | $0.2 | -9.1% | — | $373.9M | — |
| Q2 25 | $0.26 | $0.27 | +3.8% | — | $384.4M | — |
| Q1 25 | $0.14 | $0.12 | -14.3% | — | $327.7M | — |
| Q4 24 | $0.11 | $0.12 | +9.1% | — | $333M | — |
| Q3 24 | $0.25 | $0.25 | 0.0% | — | $378.8M | — |
| Q2 24 | $0.3 | $0.3 | 0.0% | — | $390.1M | — |
| Q1 24 | $0.15 | $0.15 | 0.0% | — | $329.5M | — |
| Q4 23 | $0.1 | $0.11 | +10.0% | — | $312.5M | — |
| Q3 23 | $0.24 | $0.26 | +8.3% | — | $358.3M | — |
| Q2 23 | $0.22 | $0.29 | +31.8% | — | $361.6M | — |
| Q1 23 | $0.12 | $0.14 | +16.7% | — | $311.5M | — |
| Q4 22 | $0.13 | $0.12 | -7.7% | — | $299.1M | — |
| Q3 22 | $0.24 | $0.26 | +8.3% | — | $341.1M | — |
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 | — | $0.74 | — | — | $1.4B | — |
| FY24 | — | $0.89 | — | — | $1.4B | — |
| FY23 | — | $0.77 | — | — | $1.3B | — |
| FY22 | — | $0.63 | — | — | $1.2B |
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 | $1B | $1.2B | $1.3B | $1.3B | $601.9M | $933.9M | $1.2B | $1.3B | $1.4B | $1.4B |
| YoY change | +15.9% | +19% | +2.58% | -0.31% | -52.5% | +55.2% | +32.6% | +8.51% | +6.52% | -1.33% |
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 | 1B | 1.2B | 1.3B | 1.3B | 601.9M | 933.9M | 1.2B | 1.3B | 1.4B | 1.4B |
| Cost of revenue | 650.1M | 778.1M | 801.9M | 801.9M | 480.5M | 614.2M | 783.4M | 860M | 922.3M | 937.1M |
| Gross profit | 390.9M | 460.5M | 468.6M | 464.7M | 121.4M | 319.7M | 455M | 483.8M | 509.2M | 475.3M |
| Gross margin | 37.6% | 37.2% | 36.9% | 36.7% | 20.2% | 34.2% | 36.7% | 36% | 35.6% | 33.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 17M | 26.3M | 24.3M | 36.2M | 29.4M | 41M | 42.5M | 47.4M | 42.5M | 32.3M |
| Operating expenses | 17M | 26.3M | 24.3M | 36.2M | 29.4M | 41M | 42.5M | 47.4M | 42.5M | 32.3M |
| Operating income | 225.7M | 257.7M | 260.8M | 235.2M | -107.8M | 94.2M | 230.9M | 253.1M | 276.1M | 250.4M |
| Operating margin | 21.7% | 20.8% | 20.5% | 18.6% | -17.9% | 10.1% | 18.6% | 18.8% | 19.3% | 17.7% |
| Non-operating income, net | -40.6M | -27M | -3M | -1.4M | 5.8M | -7.2M | -24.4M | -5.6M | 16.7M | 7.4M |
| Pretax income | 145.1M | 183.3M | 206.7M | 172.6M | -172.9M | 19.3M | 146.7M | 178.6M | 215M | 176.3M |
| Income tax | 431K | 847K | 587K | 679K | 332K | 468K | 1.9M | 1.1M | 947K | 959K |
| Net income | 144.7M | 182.5M | 206.1M | 171.9M | -173.2M | 18.8M | 144.8M | 177.5M | 214.1M | 175.4M |
| Net margin | 13.9% | 14.7% | 16.2% | 13.6% | -28.8% | 2.02% | 11.7% | 13.2% | 15% | 12.4% |
| EBITDA | 373.9M | 434.2M | 444.3M | 428.5M | 92M | 278.7M | 412.6M | 436.4M | 466.7M | 443M |
| EPS | 0.76 | 0.82 | 0.9 | 0.77 | -0.77 | 0.08 | 0.63 | 0.77 | 0.89 | 0.74 |
| Diluted EPS | 0.76 | 0.82 | 0.9 | 0.77 | -0.77 | 0.08 | 0.63 | 0.77 | 0.89 | 0.74 |
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 | 358.3M | 312.5M | 329.5M | 390.1M | 378.8M | 333M | 327.7M | 384.4M | 373.9M | 326.4M | 337.7M | 402.6M |
| Cost of revenue | 225.4M | 209.3M | 218.3M | 238.2M | 240.9M | 224.9M | 223.2M | 243.4M | 244.4M | 226M | 229.4M | 249.4M |
| Gross profit | 132.9M | 103.2M | 111.3M | 151.8M | 138M | 108.2M | 104.5M | 140.9M | 129.5M | 100.5M | 108.3M | 153.2M |
| Gross margin | 37.1% | 33% | 33.8% | 38.9% | 36.4% | 32.5% | 31.9% | 36.7% | 34.6% | 30.8% | 32.1% | 38.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.1M | 12.8M | 10.6M | 11.1M | 9.2M | 11.7M | 9.2M | 8.1M | 7.5M | 7.5M | 10.8M | 13.2M |
| Operating expenses | 11.1M | 12.8M | 10.6M | 11.1M | 9.2M | 11.7M | 9.2M | 8.1M | 7.5M | 7.5M | 10.8M | 13.2M |
| Operating income | 76.3M | 44.6M | 53.8M | 93.1M | 80.6M | 48.5M | 47.3M | 84.9M | 73.8M | 44.4M | 48M | 90.4M |
| Operating margin | 21.3% | 14.3% | 16.3% | 23.9% | 21.3% | 14.6% | 14.4% | 22.1% | 19.8% | 13.6% | 14.2% | 22.4% |
| Non-operating income, net | — | — | 17.8M | 449K | -2.9M | 1.4M | 3.6M | — | -1.3M | 5.2M | — | -2.2M |
| Pretax income | 58.8M | 21M | 54.3M | 74.1M | 56.5M | 30.1M | 31.5M | 63.9M | 51.1M | 29.9M | 27.9M | 67.3M |
| Income tax | 313K | 261K | 256K | 214K | 243K | 234K | 241K | 240K | 242K | 236K | 242K | 260K |
| Net income | 58.5M | 20.8M | 54M | 73.9M | 56.3M | 29.8M | 31.2M | 63.6M | 50.9M | 29.6M | 27.7M | 67.1M |
| Net margin | 16.3% | 6.65% | 16.4% | 19% | 14.9% | 8.95% | 9.53% | 16.6% | 13.6% | 9.07% | 8.2% | 16.7% |
| EBITDA | 121.8M | 84.8M | 100.7M | 140.8M | 128.8M | 96.5M | 95.2M | 132.9M | 121.9M | 93M | 97.5M | 140M |
| EPS | 0.26 | — | 0.22 | 0.31 | 0.23 | 0.12 | 0.13 | 0.27 | 0.21 | 0.13 | 0.12 | 0.28 |
| Diluted EPS | 0.26 | — | 0.22 | 0.31 | 0.23 | 0.12 | 0.13 | 0.27 | 0.21 | 0.13 | 0.12 | 0.28 |
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 | 3.8B | — | 3.3B | 3.6B | 2.9B | 3.7B | 3.6B | 3.8B | 3.7B | 2.8B | 3.9B |
| Enterprise value | 5.2B | — | 4.7B | 5.2B | 4.6B | 5.2B | 5.1B | 5.3B | 5.3B | 4.5B | 5.5B |
| Shares outstanding | 190.9M | 223.5M | 229.7M | 223.9M | 223.5M | 226.4M | 228.9M | 229.3M | 241.3M | 237.8M | 237.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 26.4 | — | 15.9 | 21.2 | — | 194.2 | 24.9 | 21.5 | 17.3 | 16.1 | 21.8 |
| P/S | 3.66 | — | 2.58 | 2.87 | 4.79 | 3.91 | 2.92 | 2.83 | 2.59 | 2 | 2.68 |
| P/B | 1.08 | — | 0.96 | 1.11 | 0.95 | 1.16 | 1.14 | 1.15 | 1.13 | 0.89 | 1.23 |
| EV/EBITDA | 13.8 | — | 10.5 | 12.1 | 49.8 | 18.7 | 12.3 | 12.1 | 11.3 | 10.1 | 12 |
| EV/Sales | 4.95 | — | 3.69 | 4.09 | 7.61 | 5.57 | 4.11 | 3.93 | 3.69 | 3.16 | 3.79 |
| Earnings yield | 3.79% | — | 6.29% | 4.72% | — | 0.52% | 4.01% | 4.66% | 5.78% | 6.22% | 4.59% |
| FCF yield | 6.98% | — | 10.1% | 8.43% | -0.76% | 5.45% | 8.55% | 8.58% | 8.78% | 10% | 9.35% |
| PEG | — | — | — | — | — | — | — | — | — | — | 5.89 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.6% | 37.2% | 36.9% | 36.7% | 20.2% | 34.2% | 36.7% | 36% | 35.6% | 33.7% | 38.1% |
| Operating margin | 21.7% | 20.8% | 20.5% | 18.6% | -17.9% | 10.1% | 18.6% | 18.8% | 19.3% | 17.7% | 22.4% |
| Net margin | 13.9% | 14.7% | 16.2% | 13.6% | -28.8% | 2.02% | 11.7% | 13.2% | 15% | 12.4% | 12.2% |
| ROE | 4.11% | 5.11% | 6.05% | 5.22% | -5.72% | 0.6% | 4.56% | 5.34% | 6.55% | 5.57% | 5.53% |
| ROA | 2.9% | 3.72% | 4.18% | 3.48% | -3.59% | 0.39% | 3.03% | 3.59% | 4.31% | 3.58% | 3.28% |
| ROIC | 4.64% | 5.35% | 5.39% | 4.85% | -2.28% | 1.96% | 4.9% | 5.24% | 5.68% | 5.2% | 5.38% |
| Return on tangible assets | 2.9% | 3.72% | 4.18% | 3.48% | -3.59% | 0.39% | 3.03% | 3.59% | 4.31% | 3.58% | 3.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.25 | 0.28 | 0.17 | 0.45 | 0.3 | 0.47 | 0.75 | 0.73 | 0.47 | 0.44 | 0.29 |
| Quick ratio | 0.25 | 0.28 | 0.17 | 0.45 | 0.3 | 0.47 | 0.75 | 0.73 | 0.47 | 0.44 | 0.57 |
| Debt / equity | 0.38 | 0.34 | 0.41 | 0.47 | 0.56 | 0.49 | 0.47 | 0.45 | 0.48 | 0.52 | 0.51 |
| Debt / assets | 0.27 | 0.25 | 0.29 | 0.31 | 0.35 | 0.32 | 0.31 | 0.3 | 0.32 | 0.34 | 0.33 |
| Net debt / EBITDA | — | — | — | 3.59 | 18.4 | 5.55 | 3.57 | 3.38 | 3.37 | 3.7 | 3.54 |
| Interest coverage | 4.62 | 4.87 | 5.04 | 3.82 | -1.44 | 1.28 | 3.46 | 3.59 | 3.77 | 3.16 | 3.15 |
| Effective tax rate | 0.3% | 0.46% | 0.28% | 0.39% | 0% | 2.43% | 1.32% | 0.64% | 0.44% | 0.54% | 0.56% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.45 | 5.54 | 5.53 | 5.66 | 2.69 | 4.13 | 5.41 | 5.86 | 5.93 | 5.94 | 6.09 |
| EPS (basic) | 0.76 | 0.82 | 0.9 | 0.77 | -0.77 | 0.08 | 0.63 | 0.77 | 0.89 | 0.74 | 0.74 |
| EPS (diluted) | 0.76 | 0.82 | 0.9 | 0.77 | -0.77 | 0.08 | 0.63 | 0.77 | 0.89 | 0.74 | 0.75 |
| Book value per share | 18.4 | 16 | 14.8 | 14.7 | 13.6 | 13.9 | 13.9 | 14.5 | 13.5 | 13.2 | 13.3 |
| FCF per share | 1.39 | 1.44 | 1.44 | 1.37 | -0.1 | 0.88 | 1.35 | 1.43 | 1.35 | 1.19 | 1.23 |
| Cash per share | — | — | — | 0 | 0.02 | 0.01 | 0.02 | 0.04 | 0.04 | 0.04 | 0.08 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.37 | 0.41 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 6.19% | 6.65% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 23.6% | 24.8% |
| Payout ratio | 158.3% | 146.8% | 133.9% | 156.3% | -38.9% | 36.1% | 96.3% | 134.3% | 113.9% | 137.1% | 129.7% |
| Dividend yield | 6.01% | — | 8.42% | 7.38% | 2.33% | 0.19% | 3.86% | 6.26% | 6.58% | 8.53% | 5.87% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.08 |
| Jul 31, 2026 | $0.08 |
| Jun 30, 2026 | $0.08 |
| — |
| FY21 | — | $0.08 | — | — | $933.9M | — |
| FY20 | — | -$0.77 | — | — | $601.9M | — |
| FY19 | — | $0.77 | — | — | $1.3B | — |
| FY18 | — | $0.9 | — | — | $1.3B | — |
| FY17 | — | $0.82 | — | — | $1.2B | — |
| FY16 | — | $0.76 | — | — | $1B | — |
| 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 | $358.3M | $312.5M | $329.5M | $390.1M | $378.8M | $333M | $327.7M | $384.4M | $373.9M | $326.4M | $337.7M | $402.6M |
| YoY change | +5.02% | +4.46% | +5.8% | +7.87% | +5.75% | +6.59% | -0.55% | -1.46% | -1.31% | -1.98% | +3.06% | +4.73% |
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 | — | — | — | 0 | 5.6M | 3.3M | 4.1M | 10.3M | 10.3M | 8.5M |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 99.9M | 61.2M | 62.7M | 73.7M | 61.8M | 80M | 86.8M | 95.3M | 95.6M | 72.4M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 5B | 4.9B | 4.9B | 4.9B | 4.8B | 4.8B | 4.8B | 4.9B | 5B | 4.9B |
| Accounts payable | 124.9M | 109.1M | 107.4M | 114.4M | 97.9M | 92.7M | 116.1M | 129.9M | 121M | 103.9M |
| Short-term debt | 270M | 106.9M | 268.8M | 50.9M | 105.8M | 76M | — | — | 82.5M | 61M |
| Total current liabilities | 394.9M | 216M | 376.2M | 165.3M | 203.7M | 168.7M | 116.1M | 129.9M | 203.5M | 164.9M |
| Long-term debt | 1.1B | 1.1B | 1.1B | 1.5B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B |
| Total liabilities | 1.5B | 1.3B | 1.5B | 1.7B | 1.8B | 1.6B | 1.6B | 1.6B | 1.7B | 1.8B |
| Shareholders' equity | 3.5B | 3.6B | 3.4B | 3.3B | 3B | 3.1B | 3.2B | 3.3B | 3.3B | 3.1B |
| Total debt | 1.3B | 1.2B | 1.4B | 1.5B | 1.7B | 1.6B | 1.5B | 1.5B | 1.6B | 1.6B |
| Net debt | — | — | — | 1.5B | 1.7B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B |
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 | 35.4M | 10.3M | 4.9M | 7.2M | 6.1M | 10.3M | 14.9M | 7.9M | 50.3M | 8.5M | 7.8M | 10.2M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | 168.8M | 72.4M | 93.7M | 89.7M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | — | — | — | — | — | — | 4.9B | 4.9B | 4.9B | 4.9B |
| Accounts payable | — | — | — | — | — | — | — | — | 104.4M | 103.9M | 91.1M | 110.8M |
| Short-term debt | — | — | — | — | — | — | — | — | — | 61M | 89.1M | 46M |
| Total current liabilities | — | — | — | — | — | — | — | — | 104.4M | 164.9M | 180.2M | 156.8M |
| Long-term debt | — | — | — | — | — | — | — | — | 1.6B | 1.6B | 1.6B | 1.6B |
| Total liabilities | — | — | — | — | — | — | — | — | 1.7B | 1.8B | 1.8B | 1.7B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 3.2B | 3.1B | 3.1B | 3.1B |
| Total debt | — | — | — | — | — | — | — | — | 1.6B | 1.6B | 1.7B | 1.6B |
| Net debt | — | — | — | — | — | — | — | — | 1.6B | 1.6B | 1.7B | 1.6B |
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 | 144.7M | 182.5M | 206.1M | 171.9M | -173.2M | 18.8M | 144.8M | 177.5M | 214.1M | 175.4M |
| Depreciation & amortization | 148.2M | 176.5M | 183.5M | 193.2M | 199.8M | 184.5M | 181.7M | 183.2M | 190.6M | 192.6M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 15.2M | -385K | 3.5M | 9.7M | -3.5M | -3.2M | 8.9M | 24M | 9M | 2.6M |
| Operating cash flow | 314.8M | 365.7M | 401.1M | 379.4M | 31.9M | 210.4M | 344.1M | 393.4M | 422M | 370.2M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -87.4M |
| Investing cash flow | -82.8M | -1.4M | -537K | -2.5M | 952K | -893K | 0 | -1.2M | -349K | -90.8M |
| Dividends paid | -229.1M | -267.9M | -275.9M | -268.7M | -67.4M | -6.8M | -139.5M | -238.3M | -243.7M | -240.4M |
| Share repurchases | -9.1M | 0 | -104.3M | -4.3M | -14.7M | 0 | -2.9M | -6.9M | -35.1M | -58.8M |
| Financing cash flow | -160.7M | -224.8M | -189.3M | -365.7M | 57.8M | -87.8M | -222.6M | -26.3M | -181.4M | -235M |
| Net change in cash | 71.2M | 139.6M | 211.2M | 11.2M | 90.6M | 121.8M | 121.4M | 365.9M | 240.3M | 44.4M |
| Free cash flow | 266M | 320.8M | 330.5M | 306.8M | -21.8M | 199.3M | 309.1M | 327M | 325M | 282.8M |
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 | 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 | 58.5M | 20.8M | 54M | 73.9M | 56.3M | 29.8M | 31.2M | 63.6M | 50.9M | 29.6M | 27.7M | 67.1M |
| Depreciation & amortization | 45.5M | 45.8M | 46.8M | 47.7M | 48.1M | 47.9M | 47.9M | 48M | 48.1M | 48.6M | 49.5M | 49.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 25.1M | 22.5M | -30.5M | 4M | 18.8M | 16.8M | -28.2M | -4.6M | 24.4M | 11M | -30.1M | 4.3M |
| Operating cash flow | 131.6M | 91.2M | 72.4M | 127.8M | 125.3M | 96.6M | 52.7M | 108.8M | 126.4M | 85.8M | 48.9M | 125M |
| Capital expenditure | — | — | — | — | — | — | — | -14.3M | -17.2M | -28.6M | -35.8M | -14.2M |
| Investing cash flow | -4.7M | 4.6M | -422K | 422K | 0 | -349K | -432K | -13.9M | -20.9M | -28.4M | -35.8M | -14.2M |
| Dividends paid | -54.8M | -55.2M | -70.2M | -58M | -57.7M | -57.8M | -69.6M | -57M | -56.8M | -56.9M | -56.6M | -56.6M |
| Share repurchases | -49K | 0 | 0 | -10.4M | -19.2M | -483K | -29.6M | -13.6M | -2M | -13.6M | -1.6M | 1.6M |
| Financing cash flow | -105.7M | -57.4M | 58.3M | -33M | -113.3M | -88.3M | -36M | -81.1M | -77.6M | -40.3M | -31.7M | -119.3M |
| Net change in cash | 21.2M | 38.4M | 130.3M | 95.1M | 11.9M | 8M | 16.2M | 13.9M | 27.9M | 17.2M | -18.6M | -8.6M |
| Free cash flow | 117.3M | 74.2M | 23.4M | 113.6M | 113.6M | 74.4M | 21.9M | 94.5M | 109.2M | 57.2M | 13.1M | 110.7M |
| May 29, 2026 |
| $0.08 |
| Apr 30, 2026 | $0.08 |
| Mar 31, 2026 | $0.08 |
| Feb 27, 2026 | $0.08 |
| Jan 30, 2026 | $0.08 |
| Date | Ratio |
|---|---|
| May 18, 2015 | 1:2 |