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 | $0.15 | $0.22 | +46.7% | — | $1.3B | — |
| Q1 26 | $0.1 | $0.17 | +70.0% | — | $1.2B | — |
| Q4 25 | $0.2 | $0.13 | -35.0% | — | $1.3B | — |
| Q3 25 | $0.13 | $0.71 | +446.2% | — | $1.2B | — |
| Q2 25 | $0.07 | $0.11 | +57.1% | — | $1.1B | — |
| Q1 25 | $0.13 | $0.07 | -46.2% | — | $1.1B | — |
| Q4 24 | $0.21 | $0.28 | +33.3% | — | $1.1B | — |
| Q3 24 | $0.16 | $0.17 | +6.3% | — | $1.1B | — |
| Q2 24 | $0.13 | $0.13 | 0.0% | — | $1.1B | — |
| Q1 24 | $0.15 | $0.14 | -6.7% | — | $1.1B | — |
| Q4 23 | $0.25 | $0.26 | +4.0% | — | $1.2B | — |
| Q3 23 | $0.2 | $0.28 | +40.0% | — | $1.1B | — |
| Q2 23 | $0.13 | $0.13 | 0.0% | — | $1B | — |
| Q1 23 | $0.13 | $0.18 | +38.5% | — | $990.8M | — |
| Q4 22 | $0.24 | $0.26 | +8.3% | — | $1B | — |
| Q3 22 | $0.11 | $0.22 | +100.0% | — | $921.7M | — |
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 | — | $1.01 | — | — | $4.7B | — |
| FY24 | — | $0.71 | — | — | $4.5B | — |
| FY23 | — | $0.86 | — | — | $4.3B | — |
| FY22 | — | $0.67 | — | — | $3.6B |
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 | $3.3B | $3.1B | $3B | $2B | $2.7B | $3.6B | $4.3B | $4.5B | $4.7B |
| YoY change | -4.07% | +13.3% | -7.17% | -3.98% | -32.9% | +34.1% | +36.1% | +19.7% | +3.19% | +4.66% |
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 | 3.3B | 3.1B | 3B | 2B | 2.7B | 3.6B | 4.3B | 4.5B | 4.7B |
| Cost of revenue | 2.6B | 2.9B | 2.7B | 2.6B | 1.9B | 2.3B | 3.1B | 3.7B | 3.9B | 4.1B |
| Gross profit | 358.3M | 449M | 413.9M | 367.5M | 115.4M | 324.1M | 492.6M | 597.1M | 586.4M | 574.1M |
| Gross margin | 12.2% | 13.5% | 13.4% | 12.4% | 5.82% | 12.2% | 13.6% | 13.8% | 13.1% | 12.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 221.1M | 244.7M | 229.3M | 212.5M | 171.4M | 210.9M | 239.3M | 285M | 279.9M | 312.8M |
| Operating expenses | 179.7M | 176.1M | 290.5M | 207.6M | 182.2M | 184.5M | 228.2M | 283.1M | 261.9M | 209.7M |
| Operating income | 178.6M | 272.9M | 123.5M | 159.9M | -66.8M | 139.5M | 264.4M | 314M | 324.5M | 364.4M |
| Operating margin | 6.1% | 8.22% | 4.01% | 5.4% | -3.36% | 5.25% | 7.31% | 7.25% | 7.26% | 7.79% |
| Non-operating income, net | 26.9M | -21.8M | 14.6M | 11.1M | -31.7M | -12.2M | 5.7M | -3.6M | -18M | -9.4M |
| Pretax income | 138.6M | 182.8M | 85.2M | 119M | -131.9M | 77.8M | 226.4M | 278.1M | 259.3M | 341.3M |
| Income tax | 59.6M | 53.3M | 48.1M | 38.8M | 17.5M | 31.9M | 85.5M | 95.7M | 109.9M | 128.7M |
| Net income | 79M | 129.5M | 37M | 80.1M | -149.4M | 45.9M | 140.9M | 182.4M | 149.4M | 212.6M |
| Net margin | 2.7% | 3.9% | 1.2% | 2.71% | -7.53% | 1.72% | 3.89% | 4.21% | 3.34% | 4.54% |
| EBITDA | 269.2M | 371.9M | 229.5M | 281.1M | 62.4M | 262.1M | 383.9M | 462.1M | 516M | 569.6M |
| EPS | 0.36 | 0.59 | 0.18 | 0.38 | -0.72 | 0.22 | 0.67 | 0.86 | 0.71 | 1.01 |
| Diluted EPS | 0.36 | 0.59 | 0.18 | 0.38 | -0.72 | 0.22 | 0.67 | 0.86 | 0.71 | 1.01 |
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 | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.2B | 1.3B |
| Cost of revenue | 963.9M | 1B | 949M | 968.7M | 992.5M | 973.6M | 956.9M | 1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Gross profit | 161.2M | 166.2M | 132.4M | 142.2M | 141.2M | 170.7M | 119.7M | 132M | 141.9M | 180.5M | 133.6M | 154.2M |
| Gross margin | 14.3% | 14.1% | 12.2% | 12.8% | 12.5% | 14.9% | 11.1% | 11.6% | 11.9% | 14.2% | 11% | 11.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 67.8M | 82.1M | 68.7M | 73M | 68.1M | 70.2M | 73.3M | 77.5M | 76.8M | 85.1M | 76.7M | 80.4M |
| Operating expenses | 70.2M | 84.4M | 64.8M | 68M | 61.3M | 67.7M | 74.6M | 69.6M | -5.3M | 70.9M | 70.9M | 81.5M |
| Operating income | 91.1M | 81.8M | 67.6M | 74.2M | 79.8M | 102.9M | 45.1M | 62.5M | 147.2M | 109.6M | 62.8M | 72.6M |
| Operating margin | 8.09% | 6.96% | 6.25% | 6.68% | 7.04% | 8.99% | 4.19% | 5.47% | 12.3% | 8.65% | 5.16% | 5.56% |
| Non-operating income, net | 2.1M | -12.6M | -3.4M | -15.2M | 3.5M | -3M | -2M | -2.8M | 2M | -6.7M | 11.5M | 8M |
| Pretax income | 88.2M | 63.9M | 47.8M | 44.9M | 74.9M | 91.7M | 26.6M | 41.2M | 176.3M | 97.3M | 60M | 71M |
| Income tax | 28.1M | 7.8M | 19M | 18.1M | 39.6M | 33.2M | 12.5M | 18.5M | 25.7M | 72M | 23.8M | 25.9M |
| Net income | 60.1M | 56.1M | 28.8M | 26.8M | 35.3M | 58.5M | 14.1M | 22.7M | 150.5M | 25.3M | 36.2M | 45.1M |
| Net margin | 5.34% | 4.78% | 2.66% | 2.41% | 3.11% | 5.11% | 1.31% | 1.99% | 12.6% | 2% | 2.98% | 3.45% |
| EBITDA | 128.3M | 124.1M | 110.2M | 119.2M | 80.6M | 145.6M | 93.3M | 64.8M | 144.7M | 115.8M | 105.5M | 119M |
| EPS | 0.28 | — | 0.14 | — | 0.17 | 0.28 | 0.07 | 0.11 | 0.71 | 0.12 | 0.17 | 0.22 |
| Diluted EPS | 0.28 | — | 0.14 | — | 0.17 | 0.28 | 0.07 | 0.11 | 0.71 | 0.12 | 0.17 | 0.22 |
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 | 1.2B | 2.2B | 1.7B | 1.7B | 1B | 1.2B | 1.8B | 2.7B | 1.5B | 1.5B | 1.5B |
| Enterprise value | 1.6B | 2.5B | 2.1B | 3.1B | 2.5B | 2.5B | 3B | 4.1B | 3.1B | 3.4B | 3.4B |
| Shares outstanding | 216.5M | 216.8M | 215M | 209.7M | 208.4M | 210.4M | 210.6M | 210.6M | 210.7M | 210.7M | 210.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.8 | 17.3 | 45.9 | 21.2 | — | 26.7 | 12.5 | 14.7 | 10.3 | 7.27 | 5.9 |
| P/S | 0.4 | 0.68 | 0.55 | 0.57 | 0.53 | 0.46 | 0.49 | 0.62 | 0.34 | 0.33 | 0.3 |
| P/B | 3.33 | 4.52 | 4.32 | 4.03 | 5.29 | 5.55 | 5.43 | 5.17 | 3.01 | 2 | 1.81 |
| EV/EBITDA | 5.77 | 6.86 | 9.29 | 11.2 | 39.6 | 9.45 | 7.86 | 8.91 | 6.04 | 5.92 | 5.6 |
| EV/Sales | 0.53 | 0.77 | 0.69 | 1.06 | 1.24 | 0.93 | 0.83 | 0.95 | 0.7 | 0.72 | 0.69 |
| Earnings yield | 6.76% | 5.77% | 2.18% | 4.72% | — | 3.74% | 8.01% | 6.82% | 9.74% | 13.7% | 16.9% |
| FCF yield | 6.15% | 3.58% | -1.02% | -2.46% | -6.71% | 11.7% | 7.29% | 0.82% | -3.96% | 0.97% | 8.57% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.06 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.2% | 13.5% | 13.4% | 12.4% | 5.82% | 12.2% | 13.6% | 13.8% | 13.1% | 12.3% | 11.8% |
| Operating margin | 6.1% | 8.22% | 4.01% | 5.4% | -3.36% | 5.25% | 7.31% | 7.25% | 7.26% | 7.79% | 5.56% |
| Net margin | 2.7% | 3.9% | 1.2% | 2.71% | -7.53% | 1.72% | 3.89% | 4.21% | 3.34% | 4.54% | 5.16% |
| ROE | 22.5% | 26.1% | 9.43% | 19% | -75.4% | 20.7% | 43.4% | 35.3% | 29.3% | 27.5% | 36.4% |
| ROA | 5.25% | 7.18% | 2.35% | 3.13% | -6.51% | 1.94% | 5.34% | 6.04% | 5.16% | 5.47% | 6.91% |
| ROIC | 13.8% | 24.1% | 6.5% | 5.76% | -4.13% | 5.59% | 10.4% | 10.5% | 8.94% | 8.75% | 8.96% |
| Return on tangible assets | 5.57% | 7.58% | 2.48% | 3.24% | -6.73% | 2.01% | 5.58% | 6.34% | 5.41% | 5.92% | 6.88% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.81 | 1.08 | 0.94 | 0.68 | 0.83 | 0.87 | 0.9 | 0.72 | 0.61 | 1.03 | 0.88 |
| Quick ratio | 0.72 | 0.94 | 0.85 | 0.62 | 0.76 | 0.81 | 0.84 | 0.66 | 0.54 | 0.95 | 0.88 |
| Debt / equity | 1.65 | 1.28 | 1.61 | 3.73 | 8.01 | 6.92 | 4.81 | 3.27 | 3.38 | 2.91 | 2.64 |
| Debt / assets | 0.39 | 0.35 | 0.4 | 0.61 | 0.69 | 0.65 | 0.59 | 0.56 | 0.59 | 0.58 | 0.57 |
| Net debt / EBITDA | 1.43 | 0.82 | 1.89 | 5.16 | 22.8 | 4.77 | 3.27 | 3.13 | 3.07 | 3.2 | 4.02 |
| Interest coverage | 3.07 | 3.67 | 2.61 | 3.28 | -2.95 | 2.57 | 6.17 | 9.62 | 6.87 | — | — |
| Effective tax rate | 43% | 29.2% | 56.5% | 32.6% | 0% | 41.1% | 37.8% | 34.4% | 42.4% | 37.7% | 36.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 13.5 | 15.3 | 14.3 | 14.1 | 9.52 | 12.6 | 17.2 | 20.6 | 21.2 | 22.2 | 23.6 |
| EPS (basic) | 0.36 | 0.59 | 0.18 | 0.38 | -0.72 | 0.22 | 0.67 | 0.86 | 0.71 | 1.01 | 1.01 |
| EPS (diluted) | 0.36 | 0.59 | 0.18 | 0.38 | -0.72 | 0.22 | 0.67 | 0.86 | 0.71 | 1.01 | 1.21 |
| Book value per share | 1.62 | 2.29 | 1.83 | 2.01 | 0.95 | 1.05 | 1.54 | 2.45 | 2.42 | 3.67 | 3.94 |
| FCF per share | 0.33 | 0.37 | -0.08 | -0.2 | -0.34 | 0.68 | 0.61 | 0.1 | -0.29 | 0.07 | 0.47 |
| Cash per share | 0.9 | 1.51 | 0.92 | 0.58 | 0.8 | 1.33 | 1.45 | 1.17 | 0.66 | 2 | 1.28 |
| Capex per share | 0.41 | 0.29 | 0.01 | 0.02 | 0 | 0.01 | 0.01 | 0.01 | 0.04 | 1.34 | 1.25 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.02% | 1.87% | 0.09% | 0.11% | 0.04% | 0.07% | 0.07% | 0.06% | 0.18% | 6.01% | 5.28% |
| Capex / operating cash flow | 39.4% | 25.9% | 2.28% | 1.75% | -0.92% | 1.02% | 1% | 0.82% | 2.48% | 94.9% | 72.6% |
| Payout ratio | 0% | 0% | 56.5% | 28% | -6.84% | 0.05% | 22.4% | 21.9% | 33.8% | 23.8% | 21.1% |
| Dividend yield | 0% | 0% | 1.23% | 1.32% | 0.98% | 0% | 1.79% | 1.5% | 3.3% | 3.27% | 3.92% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 21, 2026 | $0.07 |
| Jun 22, 2026 | $0.07 |
| Mar 30, 2026 | $0.07 |
| Dec 22, 2025 | $0.06 |
| Sep 23, 2025 | $0.06 |
| Jun 24, 2025 | $0.06 |
| Mar 24, 2025 | $0.06 |
| — |
| FY21 | — | $0.22 | — | — | $2.7B | — |
| FY20 | — | -$0.72 | — | — | $2B | — |
| FY19 | — | $0.38 | — | — | $3B | — |
| FY18 | — | $0.18 | — | — | $3.1B | — |
| FY17 | — | $0.59 | — | — | $3.3B | — |
| FY16 | — | $0.36 | — | — | $2.9B | — |
| 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 | $1.1B | $1.2B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.1B | $1.2B | $1.3B | $1.2B | $1.3B |
| YoY change | +22.1% | +15.4% | +9.14% | +6.76% | +0.76% | -2.66% | -0.44% | +2.83% | +5.22% | +10.7% | +12.9% | +14.3% |
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 | 194.8M | 328.1M | 197.3M | 121.9M | 166M | 278.8M | 304.4M | 246.8M | 138.6M | 422.3M |
| Receivables | 97.4M | 127.4M | 106.7M | 120.4M | 80.1M | 80.1M | 124.2M | 149.1M | 118.9M | 163.8M |
| Inventory | 48.9M | 82.7M | 46.1M | 37.8M | 33.6M | 37.8M | 50.1M | 52.8M | 51.6M | 66.4M |
| Total current assets | 445.2M | 653M | 464.6M | 405.4M | 415.5M | 540.1M | 684.4M | 605.3M | 468.4M | 852M |
| Property, plant & equipment | 820.1M | 909.8M | 915.5M | 2B | 935.8M | 852.3M | 926M | 1.1B | 1.1B | 1.2B |
| Goodwill & intangibles | 86.1M | 95.5M | 82M | 86.1M | 74.1M | 77.6M | 109.1M | 140.1M | 133.3M | 297.9M |
| Total assets | 1.5B | 1.8B | 1.6B | 2.6B | 2.3B | 2.4B | 2.6B | 3B | 2.9B | 3.9B |
| Accounts payable | 217.9M | 303.5M | 242.5M | 259.6M | 209.5M | 269.2M | 353.5M | 375M | 347.9M | 356.6M |
| Short-term debt | 28.1M | 4.4M | 4.2M | 86.7M | 60M | 83.9M | 102.3M | 124.8M | 155.2M | 118.6M |
| Total current liabilities | 548.3M | 605.6M | 493.3M | 595.4M | 503.5M | 617.9M | 759.4M | 841.7M | 765.9M | 828.7M |
| Long-term debt | 551.6M | 629.1M | 626.4M | 1.5B | 1.5B | 1.4B | 1.5B | 1.6B | 1.6B | 2.1B |
| Total liabilities | 1.2B | 1.3B | 1.2B | 2.1B | 2.1B | 2.1B | 2.3B | 2.5B | 2.4B | 3.1B |
| Shareholders' equity | 351.6M | 496.1M | 392.8M | 421.6M | 198M | 221.2M | 324.4M | 516.8M | 509.4M | 772.1M |
| Total debt | 579.7M | 633.5M | 630.6M | 1.6B | 1.6B | 1.5B | 1.6B | 1.7B | 1.7B | 2.2B |
| Net debt | 384.9M | 325M | 433.3M | 1.4B | 1.4B | 1.3B | 1.3B | 1.5B | 1.6B | 1.9B |
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 | 251.1M | 246.8M | 162.5M | 139.4M | 120.8M | 138.6M | 494.8M | 233.9M | 256.9M | 422.3M | 266.2M | 270M |
| Receivables | 136.5M | 149.1M | 148.7M | 141.2M | 135.1M | 118.9M | 148.6M | 156.3M | 149.6M | 163.8M | 159.7M | 171.8M |
| Inventory | 54.3M | 52.8M | 52.5M | 51.1M | 51.9M | 51.6M | 51.9M | — | 56.9M | 66.4M | 60.1M | — |
| Total current assets | 608.1M | 605.3M | 548.6M | 513.1M | 506.3M | 468.4M | 860.8M | 623.7M | 649.3M | 852M | 694.1M | 759.2M |
| Property, plant & equipment | 1.9B | 1.1B | 2.1B | 2B | 2.1B | 1.1B | 2.2B | 2.3B | 2.4B | 1.2B | 2.5B | 2.6B |
| Goodwill & intangibles | 59.1M | 140.1M | 71.1M | 66.9M | 67.9M | 133.3M | 133.8M | 144.1M | 145.8M | 297.9M | 158.6M | 157.3M |
| Total assets | 2.8B | 3B | 3B | 2.9B | 3B | 2.9B | 3.5B | 3.4B | 3.6B | 3.9B | 3.8B | 3.9B |
| Accounts payable | 324.5M | 375M | 322.8M | 333M | 328.2M | 347.9M | 297.6M | 313.2M | 320M | 356.6M | 327.6M | 332.8M |
| Short-term debt | 91.5M | 124.8M | 126.9M | 133.8M | 137.9M | 155.2M | 378.1M | 137.2M | 111.1M | 118.6M | 150.6M | 171.8M |
| Total current liabilities | 784.8M | 841.7M | 827M | 816.6M | 803.5M | 765.9M | 1B | 778.6M | 732.8M | 828.7M | 864.5M | 859.5M |
| Long-term debt | 1.5B | 1.6B | 1.6B | 1.5B | 1.6B | 1.6B | 1.8B | 1.9B | 2B | 2.1B | 2B | 2B |
| Total liabilities | 2.4B | 2.5B | 2.5B | 2.4B | 2.4B | 2.4B | 3B | 2.8B | 2.8B | 3.1B | 3B | 3.1B |
| Shareholders' equity | 442.7M | 516.8M | 486.5M | 470.5M | 513.5M | 509.4M | 516.8M | 581.6M | 746.3M | 772.1M | 777.1M | 832.8M |
| Total debt | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 2.2B | 2B | 2.1B | 2.2B | 2.2B | 2.2B |
| Net debt | 1.4B | 1.5B | 1.6B | 1.6B | 1.6B | 1.6B | 1.8B | 1.9B | 1.9B | 1.9B | 1.9B | 2B |
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 | 78.8M | 129.2M | 36.8M | 79.9M | -149.5M | 45.5M | 140.3M | 181.3M | 148.8M | 212.1M |
| Depreciation & amortization | 93M | 99.4M | 105.8M | 123.2M | 126.9M | 120.4M | 119.8M | 149.3M | 177.4M | 197.3M |
| Stock-based compensation | 3.6M | 4.2M | 2.6M | 4.1M | 1.4M | 758K | 6.1M | 14.3M | 953K | 4.6M |
| Change in working capital | 32.7M | -4.6M | -31.2M | -10M | -59.7M | 34M | 18.5M | -27.1M | 9.4M | -69.3M |
| Operating cash flow | 224.1M | 239.7M | 126.8M | 191.4M | -87.4M | 194.1M | 272.3M | 308.8M | 331.3M | 296.3M |
| Capital expenditure | 88.4M | 62M | 2.9M | 3.3M | 800K | 2M | 2.7M | 2.5M | 8.2M | -281.4M |
| Investing cash flow | 115.3M | 50.3M | 33.3M | 4.2M | -2.4M | 6.7M | -42.5M | -20.3M | 47.3M | -337.6M |
| Dividends paid | 0 | 0 | -20.9M | -22.4M | -10.2M | -21K | -31.6M | -40M | -50.6M | -50.6M |
| Share repurchases | 0 | 0 | -46M | -14M | 0 | 0 | — | — | — | — |
| Financing cash flow | -115.5M | -3.4M | -73.4M | -29.6M | 126M | -17.9M | -60M | -11.8M | -37.2M | 229.9M |
| Net change in cash | 223.9M | 286.6M | 86.6M | 166M | 36.2M | 182.9M | 169.8M | 276.8M | 341.5M | 188.7M |
| Free cash flow | 71.9M | 80.4M | -17.3M | -41.8M | -70.3M | 143M | 128.3M | 21.9M | -60.8M | 15M |
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 | 59.7M | 55.8M | 28.5M | 26.6M | 35.2M | 58.4M | 13.9M | 22.6M | 150.4M | 25.2M | 36.1M | 45M |
| Depreciation & amortization | 37.3M | 43.5M | 43.1M | 45.2M | 45.4M | 43.6M | 46.3M | 47.9M | 50.7M | 52.3M | 54.3M | 54.4M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 104.9M | 80.7M | 67M | 61.1M | 87.1M | 117.1M | 50.4M | 71.1M | 106.2M | 132.4M | 18.1M | 105.4M |
| Capital expenditure | 1.2M | 279K | 2.2M | 2.6M | 2.4M | 1.1M | 68K | -55.3M | -75.8M | -101.4M | -36.8M | -49M |
| Investing cash flow | -33.4M | -42.7M | 12M | 2.9M | 77.9M | -75.8M | -86.9M | -66.8M | -66.5M | -68.6M | -2.2M | -48.8M |
| Dividends paid | -10.5M | -8.4M | -12.6M | -12.6M | -12.6M | -12.6M | -12.6M | -12.6M | -12.6M | -12.6M | 0 | -29.5M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -4.2M | -9.1M | -8M | -9.5M | -25.4M | 5.8M | 384.2M | -260.8M | -17.9M | 124.4M | -137.1M | -49.9M |
| Net change in cash | 67.2M | 28.9M | 71M | 54.5M | 139.5M | 47.1M | 347.7M | -256.5M | 21.9M | 188.3M | -121.2M | 6.7M |
| Free cash flow | 43.4M | 17.3M | -70.6M | -14.6M | 5.8M | 18.6M | -62.2M | 15.8M | 30.4M | 31M | -18.7M | 56.3M |
| Dec 23, 2024 |
| $0.06 |
| Date | Ratio |
|---|---|
| Jul 13, 2021 | 71:70 |
| Jul 31, 2020 | 76:75 |
| Jan 9, 2015 | 1:1 |